IMAC Holdings Inc
NASDAQ:BACK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
IMAC Holdings Inc
NASDAQ:BACK
|
US |
|
S
|
Stelrad Group PLC
LSE:SRAD
|
UK |
|
Braskem SA
BOVESPA:BRKM5
|
BR |
|
Shricon Industries Ltd
BSE:508961
|
IN |
|
D
|
Danieli & C Officine Meccaniche SpA
OTC:DNIYY
|
IT |
Income Statement
Earnings Waterfall
IMAC Holdings Inc
Income Statement
IMAC Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
4
N/A
|
7
+77%
|
9
+37%
|
12
+34%
|
14
+15%
|
15
+7%
|
16
+4%
|
14
-8%
|
14
-6%
|
13
-6%
|
13
-2%
|
13
+7%
|
13
+0%
|
14
+7%
|
15
+6%
|
17
+10%
|
17
+2%
|
16
-5%
|
14
-11%
|
11
-26%
|
8
-21%
|
0
N/A
|
3
N/A
|
2
-46%
|
0
-95%
|
0
N/A
|
0
+2%
|
0
-21%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
3
N/A
|
6
+72%
|
8
+36%
|
10
+28%
|
11
+12%
|
13
+11%
|
13
+5%
|
13
-5%
|
12
-3%
|
11
-8%
|
11
-2%
|
12
+9%
|
12
+1%
|
13
+6%
|
13
+6%
|
15
+11%
|
15
+3%
|
15
-4%
|
13
-11%
|
10
-27%
|
8
-22%
|
0
N/A
|
3
N/A
|
1
-47%
|
(0)
N/A
|
(0)
-91%
|
(0)
-44%
|
(0)
-14%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(9)
|
(12)
|
(16)
|
(17)
|
(19)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(22)
|
(18)
|
(14)
|
(3)
|
(8)
|
(7)
|
(7)
|
(5)
|
(7)
|
(8)
|
|
| Selling, General & Administrative |
(6)
|
(9)
|
(11)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(23)
|
(21)
|
(17)
|
(13)
|
(3)
|
(7)
|
(7)
|
(7)
|
(5)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(4)
-20%
|
(4)
-21%
|
(6)
-28%
|
(6)
-8%
|
(6)
-4%
|
(7)
-10%
|
(6)
+6%
|
(6)
+5%
|
(6)
-6%
|
(7)
-1%
|
(7)
-11%
|
(7)
+2%
|
(10)
-40%
|
(11)
-10%
|
(10)
+6%
|
(10)
+3%
|
(10)
+2%
|
(9)
+8%
|
(8)
+7%
|
(7)
+21%
|
(3)
+55%
|
(5)
-76%
|
(5)
-5%
|
(7)
-24%
|
(6)
+17%
|
(7)
-32%
|
(8)
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(8)
|
(10)
|
(10)
|
(8)
|
(3)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
|
| Pre-Tax Income |
(3)
N/A
|
(4)
-19%
|
(5)
-36%
|
(6)
-24%
|
(7)
-7%
|
(7)
-2%
|
(7)
-1%
|
(7)
+3%
|
(7)
+4%
|
(6)
+15%
|
(6)
-3%
|
(6)
-10%
|
(8)
-23%
|
(11)
-37%
|
(11)
-9%
|
(11)
+6%
|
(14)
-32%
|
(18)
-29%
|
(19)
-3%
|
(18)
+2%
|
(15)
+19%
|
(6)
+57%
|
(11)
-73%
|
(11)
0%
|
(10)
+7%
|
(6)
+40%
|
(8)
-28%
|
(9)
-9%
|
|
| 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
|
0
|
|
| Income from Continuing Operations |
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(11)
|
(11)
|
(11)
|
(14)
|
(18)
|
(19)
|
(18)
|
(15)
|
(6)
|
(11)
|
(11)
|
(10)
|
(6)
|
(8)
|
(9)
|
|
| Income to Minority Interest |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-37%
|
(4)
-39%
|
(5)
-28%
|
(6)
-11%
|
(7)
-9%
|
(7)
-2%
|
(7)
-2%
|
(7)
+2%
|
(6)
+17%
|
(6)
-9%
|
(7)
-8%
|
(8)
-22%
|
(11)
-32%
|
(13)
-27%
|
(13)
+5%
|
(16)
-27%
|
(18)
-13%
|
(19)
-3%
|
(18)
+2%
|
(15)
+19%
|
(10)
+36%
|
(14)
-49%
|
(15)
-4%
|
(15)
+2%
|
(12)
+16%
|
(14)
-18%
|
(16)
-9%
|
|
| EPS (Diluted) |
-5.3
N/A
|
-13.86
-162%
|
-21.25
-53%
|
-20.07
+6%
|
-21.39
-7%
|
-25
-17%
|
-20.71
+17%
|
-19.88
+4%
|
-17.02
+14%
|
-14.97
+12%
|
-13.42
+10%
|
-7.79
+42%
|
-9.53
-22%
|
-14.05
-47%
|
-15.26
-9%
|
-14.3
+6%
|
-17.76
-24%
|
-19.47
-10%
|
-17.12
+12%
|
-16.72
+2%
|
-13.53
+19%
|
-8.58
+37%
|
-12.11
-41%
|
-12.56
-4%
|
-7.63
+39%
|
-7.75
-2%
|
-4.56
+41%
|
-4.15
+9%
|
|