Bioventus Inc
NASDAQ:BVS
Income Statement
Earnings Waterfall
Bioventus Inc
Income Statement
Bioventus Inc
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
18
|
0
|
0
|
6
|
8
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
0
|
23
|
31
|
38
|
39
|
41
|
40
|
39
|
39
|
36
|
33
|
30
|
|
| Revenue |
340
N/A
|
258
-24%
|
316
+22%
|
320
+1%
|
321
+0%
|
324
+1%
|
376
+16%
|
399
+6%
|
431
+8%
|
466
+8%
|
497
+7%
|
517
+4%
|
512
-1%
|
514
+0%
|
511
-1%
|
503
-2%
|
512
+2%
|
523
+2%
|
537
+3%
|
555
+3%
|
573
+3%
|
568
-1%
|
564
-1%
|
564
0%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(91)
|
(67)
|
(85)
|
(87)
|
(88)
|
(88)
|
(104)
|
(111)
|
(128)
|
(148)
|
(158)
|
(172)
|
(181)
|
(185)
|
(189)
|
(187)
|
(184)
|
(180)
|
(180)
|
(183)
|
(185)
|
(185)
|
(183)
|
(182)
|
|
| Gross Profit |
249
N/A
|
191
-23%
|
232
+21%
|
233
+1%
|
234
+0%
|
236
+1%
|
272
+15%
|
289
+6%
|
303
+5%
|
319
+5%
|
339
+6%
|
345
+2%
|
331
-4%
|
329
-1%
|
322
-2%
|
316
-2%
|
328
+4%
|
343
+4%
|
357
+4%
|
372
+4%
|
388
+4%
|
383
-1%
|
381
0%
|
382
+0%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(217)
|
(157)
|
(201)
|
(202)
|
(206)
|
(202)
|
(236)
|
(259)
|
(283)
|
(342)
|
(364)
|
(372)
|
(386)
|
(367)
|
(349)
|
(338)
|
(327)
|
(323)
|
(343)
|
(356)
|
(364)
|
(359)
|
(341)
|
(337)
|
|
| Selling, General & Administrative |
(198)
|
(140)
|
(176)
|
(180)
|
(188)
|
(182)
|
(215)
|
(235)
|
(254)
|
(306)
|
(326)
|
(336)
|
(333)
|
(327)
|
(312)
|
(303)
|
(304)
|
(301)
|
(321)
|
(333)
|
(341)
|
(336)
|
(320)
|
(318)
|
|
| Research & Development |
(11)
|
(8)
|
(11)
|
(11)
|
(11)
|
(10)
|
(12)
|
(15)
|
(19)
|
(25)
|
(27)
|
(25)
|
(26)
|
(22)
|
(19)
|
(17)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
|
| Depreciation & Amortization |
(8)
|
(6)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(21)
|
(15)
|
(15)
|
(15)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
|
| Other Operating Expenses |
0
|
(3)
|
(7)
|
(4)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(7)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Operating Income |
32
N/A
|
34
+7%
|
31
-10%
|
31
+1%
|
27
-12%
|
34
+26%
|
37
+6%
|
30
-19%
|
20
-32%
|
(23)
N/A
|
(25)
-10%
|
(27)
-9%
|
(55)
-102%
|
(38)
+31%
|
(27)
+28%
|
(22)
+20%
|
1
N/A
|
20
+1 416%
|
14
-30%
|
16
+17%
|
25
+52%
|
24
-2%
|
40
+65%
|
45
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(11)
|
(14)
|
(11)
|
(9)
|
(5)
|
(3)
|
(0)
|
2
|
1
|
(0)
|
(5)
|
(25)
|
(31)
|
(39)
|
(45)
|
(39)
|
(41)
|
(40)
|
(39)
|
(37)
|
(34)
|
(31)
|
(28)
|
|
| Non-Reccuring Items |
(4)
|
0
|
0
|
(1)
|
(2)
|
0
|
(4)
|
(11)
|
(10)
|
(11)
|
(6)
|
(128)
|
(196)
|
(210)
|
(210)
|
(87)
|
(83)
|
(4)
|
(34)
|
(35)
|
(37)
|
(37)
|
(5)
|
(3)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
12
|
(9)
|
(8)
|
(9)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
10
N/A
|
23
+134%
|
17
-27%
|
19
+14%
|
16
-16%
|
30
+87%
|
27
-10%
|
15
-43%
|
8
-50%
|
(36)
N/A
|
(34)
+7%
|
(161)
-377%
|
(264)
-64%
|
(287)
-9%
|
(285)
+1%
|
(163)
+43%
|
(121)
+25%
|
(26)
+78%
|
(61)
-134%
|
(58)
+6%
|
(49)
+15%
|
(47)
+3%
|
2
N/A
|
12
+414%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
2
|
7
|
8
|
36
|
51
|
33
|
34
|
4
|
(0)
|
(1)
|
7
|
7
|
5
|
6
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
8
|
21
|
15
|
18
|
15
|
29
|
24
|
14
|
10
|
(29)
|
(26)
|
(125)
|
(213)
|
(254)
|
(251)
|
(158)
|
(121)
|
(27)
|
(55)
|
(51)
|
(44)
|
(41)
|
0
|
10
|
|
| Income to Minority Interest |
1
|
1
|
1
|
2
|
2
|
2
|
8
|
9
|
10
|
13
|
7
|
34
|
55
|
62
|
63
|
36
|
24
|
6
|
13
|
12
|
10
|
10
|
(0)
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
18
N/A
|
8
-57%
|
6
-16%
|
4
-31%
|
18
+318%
|
24
+32%
|
20
-17%
|
19
-4%
|
(17)
N/A
|
(20)
-19%
|
(127)
-533%
|
(159)
-25%
|
(287)
-81%
|
(283)
+1%
|
(182)
+36%
|
(156)
+14%
|
(22)
+86%
|
(42)
-94%
|
(39)
+6%
|
(34)
+15%
|
(32)
+6%
|
(0)
+100%
|
8
N/A
|
|
| EPS (Diluted) |
-0.01
N/A
|
0.32
N/A
|
0.14
-56%
|
0.12
-14%
|
0.08
-33%
|
0.44
+450%
|
0.58
+32%
|
0.48
-17%
|
0.43
-10%
|
-0.27
N/A
|
-0.33
-22%
|
-2.06
-524%
|
-2.59
-26%
|
-4.61
-78%
|
-4.52
+2%
|
-2.89
+36%
|
-2.49
+14%
|
-0.35
+86%
|
-0.66
-89%
|
-0.62
+6%
|
-0.52
+16%
|
-0.49
+6%
|
-0.01
+98%
|
0.11
N/A
|
|