EBR Systems Inc
ASX:EBR
Income Statement
Earnings Waterfall
EBR Systems Inc
Income Statement
EBR Systems Inc
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
19
|
10
|
2
|
3
|
4
|
6
|
8
|
6
|
7
|
6
|
6
|
|
| 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
|
1
+302%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Gross Profit |
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
+265%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(23)
|
(29)
|
(34)
|
(33)
|
(35)
|
(38)
|
(47)
|
(47)
|
(57)
|
(49)
|
(52)
|
|
| Selling, General & Administrative |
(16)
|
(19)
|
(21)
|
(19)
|
(19)
|
(15)
|
(18)
|
(14)
|
(18)
|
(18)
|
(21)
|
|
| Research & Development |
(7)
|
(11)
|
(13)
|
(14)
|
(16)
|
(23)
|
(29)
|
(33)
|
(39)
|
(31)
|
(31)
|
|
| Operating Income |
(23)
N/A
|
(29)
-28%
|
(34)
-17%
|
(33)
+3%
|
(35)
-5%
|
(38)
-11%
|
(47)
-24%
|
(47)
0%
|
(57)
-21%
|
(49)
+14%
|
(52)
-6%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(20)
|
(13)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Pre-Tax Income |
(40)
N/A
|
(40)
-1%
|
(33)
+17%
|
(33)
+2%
|
(35)
-8%
|
(40)
-14%
|
(50)
-25%
|
(51)
-1%
|
(61)
-21%
|
(53)
+14%
|
(55)
-4%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(40)
|
(40)
|
(33)
|
(33)
|
(35)
|
(40)
|
(50)
|
(51)
|
(61)
|
(53)
|
(55)
|
|
| Net Income (Common) |
(40)
N/A
|
(40)
+1%
|
(33)
+16%
|
(33)
+0%
|
(35)
-6%
|
(40)
-14%
|
(50)
-25%
|
(51)
-1%
|
(61)
-21%
|
(53)
+14%
|
(55)
-4%
|
|
| EPS (Diluted) |
-0.15
N/A
|
-0.15
N/A
|
-0.12
+20%
|
-0.12
N/A
|
-0.12
N/A
|
-0.13
-8%
|
-0.16
-23%
|
-0.17
-6%
|
-0.16
+6%
|
-0.13
+19%
|
-0.12
+8%
|
|