Biomx Inc
AMEX:PHGE
Income Statement
Earnings Waterfall
Biomx Inc
Income Statement
Biomx Inc
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(22)
|
(28)
|
(34)
|
(42)
|
(30)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(31)
|
(27)
|
(26)
|
(24)
|
(26)
|
(25)
|
(26)
|
(30)
|
(32)
|
(36)
|
(45)
|
(43)
|
(40)
|
(31)
|
|
| Selling, General & Administrative |
0
|
0
|
(9)
|
(2)
|
(4)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
|
| Research & Development |
0
|
0
|
(13)
|
(4)
|
(8)
|
(14)
|
(21)
|
(23)
|
(22)
|
(23)
|
(22)
|
(22)
|
(23)
|
(20)
|
(15)
|
(16)
|
(15)
|
(17)
|
(16)
|
(16)
|
(19)
|
(21)
|
(23)
|
(26)
|
(24)
|
(23)
|
(19)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
0
|
(22)
|
(22)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(7)
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-155%
|
(22)
-2 077%
|
(28)
-26%
|
(34)
-22%
|
(42)
-24%
|
(30)
+29%
|
(33)
-8%
|
(34)
-3%
|
(35)
-3%
|
(35)
-2%
|
(35)
+2%
|
(35)
0%
|
(31)
+9%
|
(27)
+13%
|
(26)
+6%
|
(24)
+5%
|
(26)
-5%
|
(25)
+1%
|
(26)
-2%
|
(30)
-14%
|
(32)
-9%
|
(36)
-13%
|
(45)
-25%
|
(43)
+5%
|
(40)
+6%
|
(31)
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
1
|
2
|
0
|
12
|
(0)
|
(1)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
0
|
0
|
0
|
(11)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
23
|
27
|
26
|
25
|
4
|
5
|
|
| Pre-Tax Income |
0
N/A
|
0
-50%
|
(21)
N/A
|
(27)
-30%
|
(33)
-24%
|
(42)
-26%
|
(30)
+28%
|
(33)
-8%
|
(34)
-3%
|
(35)
-4%
|
(36)
-4%
|
(36)
+1%
|
(36)
0%
|
(33)
+9%
|
(28)
+14%
|
(26)
+6%
|
(25)
+4%
|
(27)
-4%
|
(26)
+1%
|
(37)
-42%
|
(26)
+29%
|
(9)
+67%
|
(18)
-104%
|
(8)
+55%
|
(19)
-131%
|
(37)
-101%
|
(36)
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
0
|
(21)
|
(27)
|
(33)
|
(42)
|
(30)
|
(33)
|
(34)
|
(35)
|
(36)
|
(36)
|
(36)
|
(33)
|
(28)
|
(27)
|
(25)
|
(27)
|
(26)
|
(37)
|
(26)
|
(9)
|
(18)
|
(8)
|
(19)
|
(37)
|
(36)
|
|
| Net Income (Common) |
0
N/A
|
0
-83%
|
(21)
N/A
|
(27)
-30%
|
(33)
-23%
|
(42)
-26%
|
(30)
+28%
|
(33)
-8%
|
(34)
-3%
|
(35)
-4%
|
(36)
-4%
|
(36)
+1%
|
(36)
0%
|
(33)
+9%
|
(28)
+14%
|
(27)
+6%
|
(25)
+4%
|
(27)
-4%
|
(26)
+2%
|
(37)
-42%
|
(26)
+29%
|
(9)
+67%
|
(18)
-104%
|
(8)
+55%
|
(19)
-130%
|
(37)
-101%
|
(36)
+3%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.5
+194%
|
-69.56
N/A
|
-22.18
+68%
|
-27.3
-23%
|
-34.11
-25%
|
-247.89
-627%
|
-25.86
+90%
|
-26.34
-2%
|
-24.49
+7%
|
-26.46
-8%
|
-22.98
+13%
|
-23.06
0%
|
-20.89
+9%
|
-18.02
+14%
|
-15.67
+13%
|
-9.37
+40%
|
-8.33
+11%
|
-9.69
-16%
|
-11.32
-17%
|
-4.64
+59%
|
-10.09
-117%
|
-28.02
-178%
|
-6.62
+76%
|
-11.26
-70%
|
-22.61
-101%
|
-22.19
+2%
|
|