ADMA Biologics Inc
NASDAQ:ADMA
Income Statement
Earnings Waterfall
ADMA Biologics Inc
Income Statement
ADMA Biologics Inc
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
15
|
17
|
19
|
22
|
24
|
25
|
25
|
23
|
20
|
17
|
14
|
12
|
10
|
8
|
|
| Revenue |
1
N/A
|
0
-79%
|
0
+135%
|
1
+90%
|
1
+45%
|
2
+73%
|
2
+27%
|
3
+31%
|
3
-2%
|
4
+24%
|
5
+20%
|
5
+6%
|
6
+22%
|
6
-1%
|
6
-3%
|
6
+8%
|
7
+17%
|
8
+8%
|
9
+12%
|
10
+12%
|
11
+9%
|
11
+4%
|
12
+10%
|
14
+15%
|
23
+62%
|
24
+6%
|
25
+5%
|
25
-2%
|
17
-32%
|
16
-3%
|
18
+12%
|
21
+16%
|
29
+37%
|
36
+23%
|
37
+3%
|
40
+8%
|
42
+5%
|
48
+14%
|
58
+21%
|
69
+18%
|
81
+18%
|
94
+16%
|
110
+17%
|
130
+19%
|
154
+18%
|
182
+18%
|
208
+14%
|
234
+13%
|
258
+10%
|
283
+10%
|
330
+17%
|
383
+16%
|
426
+11%
|
459
+8%
|
474
+3%
|
489
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(10)
|
(19)
|
(29)
|
(40)
|
(45)
|
(43)
|
(42)
|
(39)
|
(40)
|
(39)
|
(40)
|
(47)
|
(50)
|
(54)
|
(61)
|
(62)
|
(68)
|
(76)
|
(80)
|
(87)
|
(95)
|
(106)
|
(119)
|
(134)
|
(151)
|
(162)
|
(167)
|
(172)
|
(178)
|
(196)
|
(207)
|
(218)
|
(223)
|
(221)
|
|
| Gross Profit |
(1)
N/A
|
(3)
-116%
|
(2)
+47%
|
(1)
+14%
|
0
N/A
|
1
+78%
|
1
+24%
|
1
+18%
|
1
-4%
|
1
+36%
|
2
+22%
|
2
+7%
|
2
+24%
|
2
-1%
|
2
-2%
|
2
+11%
|
3
+22%
|
3
+8%
|
4
+13%
|
4
+13%
|
4
+8%
|
4
+3%
|
3
-42%
|
(5)
N/A
|
(6)
-24%
|
(16)
-144%
|
(20)
-26%
|
(18)
+8%
|
(25)
-40%
|
(23)
+9%
|
(22)
+5%
|
(18)
+19%
|
(10)
+42%
|
(11)
-7%
|
(13)
-16%
|
(14)
-7%
|
(19)
-41%
|
(14)
+26%
|
(9)
+33%
|
(7)
+21%
|
1
N/A
|
7
+447%
|
15
+134%
|
25
+60%
|
35
+43%
|
48
+36%
|
57
+19%
|
72
+26%
|
91
+26%
|
112
+23%
|
152
+37%
|
187
+23%
|
220
+17%
|
242
+10%
|
251
+4%
|
267
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(0)
|
(1)
|
(3)
|
(8)
|
(11)
|
(14)
|
(14)
|
(16)
|
(19)
|
(18)
|
(19)
|
(18)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(22)
|
(22)
|
(22)
|
(24)
|
(25)
|
(28)
|
(32)
|
(36)
|
(36)
|
(37)
|
(35)
|
(34)
|
(33)
|
(33)
|
(31)
|
(34)
|
(38)
|
(42)
|
(46)
|
(48)
|
(51)
|
(54)
|
(60)
|
(65)
|
(67)
|
(71)
|
(75)
|
(73)
|
(74)
|
(71)
|
(67)
|
(93)
|
(95)
|
(99)
|
(81)
|
(91)
|
(96)
|
(100)
|
|
| Selling, General & Administrative |
(3)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(17)
|
(20)
|
(22)
|
(25)
|
(26)
|
(26)
|
(28)
|
(30)
|
(30)
|
(30)
|
(30)
|
(28)
|
(30)
|
(33)
|
(36)
|
(39)
|
(43)
|
(47)
|
(50)
|
(55)
|
(61)
|
(63)
|
(67)
|
(70)
|
(69)
|
(69)
|
(66)
|
(63)
|
(64)
|
(66)
|
(70)
|
(78)
|
(87)
|
(93)
|
(96)
|
|
| Research & Development |
(1)
|
1
|
1
|
(1)
|
(4)
|
(5)
|
(8)
|
(8)
|
(9)
|
(12)
|
(10)
|
(11)
|
(10)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(9)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
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
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(3)
+33%
|
(2)
+31%
|
(5)
-116%
|
(8)
-71%
|
(10)
-25%
|
(13)
-37%
|
(13)
+5%
|
(15)
-18%
|
(18)
-17%
|
(16)
+7%
|
(17)
-3%
|
(16)
+5%
|
(14)
+15%
|
(13)
+1%
|
(15)
-12%
|
(16)
-3%
|
(17)
-11%
|
(18)
-7%
|
(18)
+5%
|
(17)
+1%
|
(19)
-10%
|
(22)
-15%
|
(33)
-49%
|
(38)
-17%
|
(51)
-33%
|
(56)
-10%
|
(55)
+1%
|
(60)
-9%
|
(57)
+6%
|
(55)
+4%
|
(50)
+9%
|
(41)
+17%
|
(45)
-9%
|
(51)
-13%
|
(56)
-9%
|
(65)
-17%
|
(62)
+4%
|
(61)
+2%
|
(61)
-1%
|
(58)
+5%
|
(58)
+1%
|
(52)
+11%
|
(47)
+10%
|
(39)
+15%
|
(25)
+35%
|
(17)
+34%
|
1
N/A
|
24
+1 708%
|
18
-26%
|
58
+219%
|
89
+54%
|
139
+57%
|
151
+9%
|
156
+3%
|
167
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(19)
|
(22)
|
(23)
|
(24)
|
(23)
|
(21)
|
(18)
|
(15)
|
(12)
|
(10)
|
(8)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(6)
N/A
|
(5)
+15%
|
(4)
+23%
|
(6)
-56%
|
(8)
-25%
|
(10)
-26%
|
(14)
-37%
|
(13)
+4%
|
(16)
-19%
|
(18)
-17%
|
(17)
+5%
|
(18)
-4%
|
(17)
+3%
|
(15)
+13%
|
(16)
-5%
|
(18)
-11%
|
(18)
-3%
|
(19)
-5%
|
(20)
-7%
|
(20)
+4%
|
(20)
+0%
|
(21)
-10%
|
(24)
-14%
|
(35)
-44%
|
(44)
-24%
|
(55)
-26%
|
(61)
-10%
|
(61)
+0%
|
(66)
-8%
|
(61)
+7%
|
(59)
+3%
|
(56)
+6%
|
(48)
+13%
|
(54)
-13%
|
(61)
-13%
|
(67)
-9%
|
(76)
-13%
|
(75)
+1%
|
(74)
+2%
|
(74)
-1%
|
(72)
+4%
|
(78)
-9%
|
(73)
+7%
|
(70)
+4%
|
(66)
+6%
|
(48)
+28%
|
(40)
+15%
|
(23)
+43%
|
(28)
-24%
|
(3)
+89%
|
39
N/A
|
73
+87%
|
126
+71%
|
141
+12%
|
145
+3%
|
156
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(5)
|
72
|
66
|
64
|
54
|
|
| Income from Continuing Operations |
(6)
|
(5)
|
(4)
|
(6)
|
(7)
|
(10)
|
(14)
|
(13)
|
(16)
|
(18)
|
(17)
|
(18)
|
(17)
|
(15)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(24)
|
(35)
|
(44)
|
(55)
|
(61)
|
(61)
|
(66)
|
(61)
|
(59)
|
(56)
|
(48)
|
(54)
|
(61)
|
(67)
|
(76)
|
(75)
|
(74)
|
(74)
|
(72)
|
(78)
|
(73)
|
(70)
|
(66)
|
(48)
|
(40)
|
(23)
|
(28)
|
(4)
|
35
|
68
|
198
|
207
|
209
|
209
|
|
| Net Income (Common) |
(6)
N/A
|
(5)
+17%
|
(4)
+24%
|
(6)
-61%
|
(7)
-21%
|
(10)
-36%
|
(14)
-37%
|
(13)
+4%
|
(16)
-19%
|
(18)
-17%
|
(17)
+5%
|
(18)
-4%
|
(17)
+6%
|
(15)
+14%
|
(15)
-5%
|
(17)
-11%
|
(18)
-6%
|
(19)
-5%
|
(20)
-7%
|
(20)
+4%
|
(20)
+0%
|
(21)
-10%
|
(24)
-14%
|
(35)
-44%
|
(44)
-24%
|
(55)
-26%
|
(61)
-10%
|
(61)
+0%
|
(66)
-8%
|
(61)
+7%
|
(59)
+3%
|
(56)
+6%
|
(48)
+13%
|
(54)
-13%
|
(61)
-13%
|
(67)
-9%
|
(76)
-13%
|
(75)
+1%
|
(74)
+2%
|
(74)
-1%
|
(72)
+4%
|
(78)
-9%
|
(73)
+7%
|
(70)
+4%
|
(66)
+6%
|
(48)
+28%
|
(40)
+15%
|
(23)
+43%
|
(28)
-24%
|
(4)
+87%
|
35
N/A
|
68
+96%
|
198
+190%
|
207
+5%
|
209
+1%
|
209
+0%
|
|
| EPS (Diluted) |
-1.96
N/A
|
-1.46
+26%
|
-0.63
+57%
|
-1.01
-60%
|
-1.39
-38%
|
-1.69
-22%
|
-2.32
-37%
|
-2.22
+4%
|
-2.38
-7%
|
-1.95
+18%
|
-1.85
+5%
|
-1.93
-4%
|
-1.81
+6%
|
-1.47
+19%
|
-1.42
+3%
|
-1.58
-11%
|
-1.73
-9%
|
-1.79
-3%
|
-1.67
+7%
|
-1.51
+10%
|
-1.61
-7%
|
-1.66
-3%
|
-1.48
+11%
|
-1.37
+7%
|
-1.91
-39%
|
-1.21
+37%
|
-1.42
-17%
|
-1.3
+8%
|
-1.45
-12%
|
-1.31
+10%
|
-1.13
+14%
|
-0.93
+18%
|
-0.89
+4%
|
-0.73
+18%
|
-0.71
+3%
|
-0.76
-7%
|
-0.88
-16%
|
-0.64
+27%
|
-0.57
+11%
|
-0.55
+4%
|
-0.51
+7%
|
-0.39
+24%
|
-0.37
+5%
|
-0.37
N/A
|
-0.33
+11%
|
-0.21
+36%
|
-0.2
+5%
|
-0.11
+45%
|
-0.13
-18%
|
-0.02
+85%
|
0.14
N/A
|
0.28
+100%
|
0.81
+189%
|
0.84
+4%
|
0.85
+1%
|
0.85
N/A
|
|