Aditxt Inc
NASDAQ:ADTX
Income Statement
Earnings Waterfall
Aditxt Inc
Income Statement
Aditxt Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
3
|
6
|
9
|
10
|
10
|
7
|
5
|
4
|
2
|
|
| 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
+191%
|
1
+66%
|
1
+60%
|
1
+9%
|
1
+1%
|
1
+1%
|
1
-21%
|
1
-14%
|
1
-22%
|
0
-35%
|
0
-36%
|
0
-37%
|
0
-59%
|
0
-78%
|
0
-50%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
+67%
|
0
+80%
|
0
+100%
|
0
-6%
|
0
+12%
|
0
N/A
|
0
-38%
|
(0)
N/A
|
(0)
-19%
|
(0)
-14%
|
(1)
-315%
|
(0)
+22%
|
(1)
-3%
|
(1)
-4%
|
(0)
+87%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(6)
|
(4)
|
(5)
|
(9)
|
(14)
|
(19)
|
(23)
|
(42)
|
(45)
|
(45)
|
(41)
|
(26)
|
(25)
|
(24)
|
(26)
|
(26)
|
(32)
|
(34)
|
(30)
|
(27)
|
(21)
|
(22)
|
(20)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(5)
|
(3)
|
(5)
|
(8)
|
(12)
|
(17)
|
(19)
|
(37)
|
(36)
|
(36)
|
(36)
|
(18)
|
(18)
|
(17)
|
(21)
|
(19)
|
(18)
|
(19)
|
(15)
|
(16)
|
(17)
|
(18)
|
(17)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(14)
|
(15)
|
(14)
|
(11)
|
(4)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(6)
-9%
|
(6)
+3%
|
(4)
+38%
|
(5)
-47%
|
(9)
-71%
|
(14)
-57%
|
(19)
-39%
|
(23)
-17%
|
(42)
-85%
|
(44)
-6%
|
(44)
+0%
|
(41)
+7%
|
(25)
+38%
|
(25)
+1%
|
(24)
+6%
|
(26)
-11%
|
(26)
+1%
|
(32)
-22%
|
(34)
-6%
|
(30)
+11%
|
(28)
+8%
|
(22)
+21%
|
(22)
-1%
|
(21)
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(6)
|
(9)
|
(10)
|
(10)
|
(7)
|
(4)
|
(4)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
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)
|
(21)
|
|
| Pre-Tax Income |
(5)
N/A
|
(6)
-9%
|
(6)
+0%
|
(4)
+35%
|
(5)
-44%
|
(9)
-68%
|
(14)
-57%
|
(20)
-39%
|
(27)
-35%
|
(46)
-72%
|
(46)
+1%
|
(46)
+1%
|
(44)
+5%
|
(28)
+36%
|
(28)
+0%
|
(27)
+1%
|
(30)
-8%
|
(32)
-9%
|
(41)
-27%
|
(43)
-5%
|
(40)
+6%
|
(35)
+13%
|
(26)
+25%
|
(26)
+1%
|
(43)
-67%
|
|
| 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
|
|
| Income from Continuing Operations |
(5)
|
(6)
|
(6)
|
(4)
|
(5)
|
(9)
|
(14)
|
(20)
|
(27)
|
(46)
|
(46)
|
(46)
|
(44)
|
(28)
|
(28)
|
(27)
|
(30)
|
(32)
|
(41)
|
(43)
|
(40)
|
(35)
|
(26)
|
(26)
|
(43)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
(5)
N/A
|
(6)
-9%
|
(6)
+0%
|
(4)
+35%
|
(5)
-44%
|
(9)
-68%
|
(14)
-57%
|
(20)
-39%
|
(27)
-35%
|
(46)
-72%
|
(46)
+1%
|
(46)
+1%
|
(44)
+5%
|
(28)
+36%
|
(28)
+0%
|
(27)
+1%
|
(30)
-9%
|
(33)
-10%
|
(41)
-27%
|
(43)
-5%
|
(46)
-7%
|
(40)
+13%
|
(31)
+22%
|
(31)
+1%
|
(42)
-36%
|
|
| EPS (Diluted) |
-1 102.54
N/A
|
-1 203.8
-9%
|
-1 201.54
+0%
|
-942.86
+22%
|
-1 457.51
-55%
|
-53.82
+96%
|
-1 432.99
-2 563%
|
-1 997.99
-39%
|
-2 700
-35%
|
-96.6
+96%
|
-2 302.5
-2 284%
|
-2 286
+1%
|
-1 087.99
+52%
|
-552.99
+49%
|
-250.63
+55%
|
-182.66
+27%
|
-146.38
+20%
|
-122 204 529.32
-83 484 344%
|
-1 029.14
+100%
|
-240 629.66
-23 282%
|
-100 538.67
+58%
|
-336 279.16
-234%
|
-5 029.54
+99%
|
-1 668.88
+67%
|
-963.92
+42%
|
|