Axonics Inc
NASDAQ:AXNX
Income Statement
Earnings Waterfall
Axonics Inc
Income Statement
Axonics Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
+50%
|
1
+233%
|
2
+154%
|
3
+83%
|
4
+34%
|
14
+216%
|
39
+183%
|
53
+35%
|
87
+64%
|
112
+29%
|
120
+7%
|
150
+26%
|
162
+8%
|
180
+11%
|
194
+8%
|
217
+12%
|
241
+11%
|
274
+14%
|
296
+8%
|
320
+8%
|
343
+7%
|
366
+7%
|
387
+6%
|
409
+6%
|
432
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(7)
|
(16)
|
(24)
|
(36)
|
(44)
|
(49)
|
(57)
|
(59)
|
(65)
|
(66)
|
(67)
|
(71)
|
(76)
|
(79)
|
(83)
|
(88)
|
(92)
|
(96)
|
(99)
|
(101)
|
|
| Gross Profit |
0
N/A
|
0
+450%
|
0
+264%
|
1
+123%
|
2
+80%
|
2
+36%
|
7
+235%
|
23
+218%
|
29
+26%
|
50
+72%
|
67
+33%
|
71
+6%
|
93
+31%
|
102
+10%
|
116
+13%
|
129
+11%
|
150
+17%
|
170
+13%
|
198
+16%
|
217
+10%
|
237
+9%
|
255
+8%
|
275
+8%
|
291
+6%
|
310
+7%
|
331
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(28)
|
(32)
|
(40)
|
(51)
|
(70)
|
(88)
|
(105)
|
(111)
|
(116)
|
(121)
|
(127)
|
(146)
|
(163)
|
(183)
|
(202)
|
(217)
|
(229)
|
(240)
|
(248)
|
(255)
|
(266)
|
(279)
|
(299)
|
(315)
|
(338)
|
|
| Selling, General & Administrative |
(7)
|
(10)
|
(13)
|
(21)
|
(34)
|
(51)
|
(68)
|
(82)
|
(87)
|
(89)
|
(92)
|
(95)
|
(109)
|
(123)
|
(139)
|
(154)
|
(171)
|
(183)
|
(196)
|
(208)
|
(213)
|
(223)
|
(235)
|
(252)
|
(265)
|
(282)
|
|
| Research & Development |
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(23)
|
(24)
|
(27)
|
(29)
|
(32)
|
(34)
|
(35)
|
(37)
|
(39)
|
(37)
|
(37)
|
(34)
|
(31)
|
(33)
|
(33)
|
(35)
|
(38)
|
(42)
|
(47)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Operating Income |
(25)
N/A
|
(28)
-12%
|
(32)
-16%
|
(39)
-22%
|
(50)
-27%
|
(67)
-35%
|
(81)
-20%
|
(82)
-1%
|
(82)
0%
|
(66)
+20%
|
(54)
+18%
|
(56)
-5%
|
(53)
+6%
|
(61)
-15%
|
(67)
-11%
|
(74)
-9%
|
(67)
+9%
|
(59)
+12%
|
(42)
+28%
|
(31)
+26%
|
(18)
+42%
|
(11)
+41%
|
(5)
+56%
|
(7)
-58%
|
(5)
+32%
|
(7)
-41%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
(1)
|
(7)
|
(7)
|
(7)
|
(6)
|
(1)
|
(1)
|
3
|
7
|
12
|
17
|
17
|
17
|
17
|
18
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(12)
|
(20)
|
(23)
|
(24)
|
(28)
|
(20)
|
(21)
|
(23)
|
(10)
|
(13)
|
|
| 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
|
|
| Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(25)
N/A
|
(28)
-12%
|
(33)
-17%
|
(39)
-20%
|
(49)
-27%
|
(67)
-35%
|
(80)
-20%
|
(81)
-2%
|
(82)
-1%
|
(66)
+19%
|
(55)
+17%
|
(63)
-15%
|
(65)
-3%
|
(73)
-12%
|
(79)
-9%
|
(80)
-1%
|
(80)
0%
|
(80)
0%
|
(62)
+22%
|
(49)
+22%
|
(34)
+29%
|
(14)
+59%
|
(9)
+38%
|
(14)
-60%
|
2
N/A
|
(3)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(1)
|
(0)
|
4
|
5
|
3
|
2
|
2
|
2
|
3
|
(2)
|
(4)
|
(3)
|
|
| Income from Continuing Operations |
(25)
|
(28)
|
(33)
|
(39)
|
(49)
|
(67)
|
(80)
|
(81)
|
(82)
|
(66)
|
(55)
|
(63)
|
(68)
|
(76)
|
(80)
|
(80)
|
(77)
|
(76)
|
(60)
|
(46)
|
(32)
|
(12)
|
(6)
|
(16)
|
(2)
|
(6)
|
|
| Net Income (Common) |
(25)
N/A
|
(28)
-12%
|
(33)
-17%
|
(39)
-20%
|
(49)
-27%
|
(67)
-35%
|
(80)
-20%
|
(81)
-2%
|
(82)
-1%
|
(66)
+19%
|
(55)
+17%
|
(63)
-14%
|
(68)
-9%
|
(76)
-12%
|
(80)
-5%
|
(80)
0%
|
(77)
+5%
|
(76)
+1%
|
(60)
+21%
|
(46)
+22%
|
(32)
+30%
|
(12)
+63%
|
(6)
+49%
|
(16)
-162%
|
(2)
+89%
|
(6)
-231%
|
|
| EPS (Diluted) |
-0.97
N/A
|
-1.09
-12%
|
-1.17
-7%
|
-1.4
-20%
|
-1.76
-26%
|
-2.39
-36%
|
-2.8
-17%
|
-2.42
+14%
|
-2.25
+7%
|
-1.7
+24%
|
-1.48
+13%
|
-1.58
-7%
|
-1.59
-1%
|
-1.7
-7%
|
-1.86
-9%
|
-1.77
+5%
|
-1.69
+5%
|
-1.59
+6%
|
-1.28
+19%
|
-0.95
+26%
|
-0.67
+29%
|
-0.25
+63%
|
-0.12
+52%
|
-0.31
-158%
|
-0.03
+90%
|
-0.11
-267%
|
|