DarioHealth Corp
NASDAQ:DRIO
Income Statement
Earnings Waterfall
DarioHealth Corp
Revenue
|
20.4m
USD
|
Cost of Revenue
|
-14.4m
USD
|
Gross Profit
|
6m
USD
|
Operating Expenses
|
-62.2m
USD
|
Operating Income
|
-56.2m
USD
|
Other Expenses
|
-7.3m
USD
|
Net Income
|
-63.5m
USD
|
Income Statement
DarioHealth Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+140%
|
0
+150%
|
1
+90%
|
1
+44%
|
1
+62%
|
2
+37%
|
2
+25%
|
3
+23%
|
3
+16%
|
4
+17%
|
4
+17%
|
5
+16%
|
6
+15%
|
7
+14%
|
7
+7%
|
7
+2%
|
8
+7%
|
7
-5%
|
7
0%
|
8
+1%
|
7
-8%
|
7
+2%
|
7
+2%
|
8
+4%
|
10
+25%
|
13
+36%
|
17
+28%
|
21
+24%
|
25
+22%
|
26
+4%
|
27
+4%
|
28
+3%
|
27
-4%
|
27
0%
|
24
-12%
|
20
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(13)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(15)
|
(14)
|
|
Gross Profit |
0
N/A
|
(0)
N/A
|
(1)
-145%
|
(2)
-57%
|
(2)
-37%
|
(2)
+8%
|
(2)
+18%
|
(1)
+28%
|
(1)
+29%
|
(1)
+15%
|
(1)
+11%
|
(0)
+32%
|
(1)
-27%
|
(0)
+38%
|
0
N/A
|
0
+118%
|
1
+254%
|
2
+34%
|
2
+9%
|
2
+10%
|
2
-16%
|
2
N/A
|
2
-11%
|
2
+25%
|
3
+31%
|
3
+8%
|
3
+11%
|
3
-10%
|
3
-11%
|
3
+12%
|
4
+31%
|
4
+8%
|
4
0%
|
7
+74%
|
7
-5%
|
7
+15%
|
10
+29%
|
9
-8%
|
10
+11%
|
9
-12%
|
6
-30%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(13)
|
(15)
|
(15)
|
(16)
|
(15)
|
(17)
|
(18)
|
(19)
|
(22)
|
(22)
|
(21)
|
(20)
|
(25)
|
(24)
|
(28)
|
(32)
|
(37)
|
(52)
|
(68)
|
(80)
|
(85)
|
(84)
|
(77)
|
(66)
|
(62)
|
(60)
|
(60)
|
(62)
|
|
Selling, General & Administrative |
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(13)
|
(14)
|
(16)
|
(18)
|
(18)
|
(17)
|
(17)
|
(21)
|
(21)
|
(24)
|
(28)
|
(31)
|
(43)
|
(55)
|
(63)
|
(64)
|
(63)
|
(57)
|
(47)
|
(43)
|
(40)
|
(39)
|
(42)
|
|
Research & Development |
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(9)
|
(13)
|
(17)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(20)
|
(21)
|
(20)
|
|
Other Operating Expenses |
(3)
|
(2)
|
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
|
|
Operating Income |
(14)
N/A
|
(13)
+3%
|
(13)
N/A
|
(12)
+6%
|
(11)
+13%
|
(10)
+4%
|
(8)
+20%
|
(8)
0%
|
(8)
+9%
|
(8)
-2%
|
(9)
-14%
|
(9)
-2%
|
(11)
-19%
|
(13)
-24%
|
(15)
-11%
|
(15)
-2%
|
(14)
+5%
|
(13)
+9%
|
(15)
-13%
|
(16)
-7%
|
(18)
-11%
|
(20)
-15%
|
(20)
+2%
|
(19)
+6%
|
(18)
+5%
|
(22)
-27%
|
(21)
+6%
|
(25)
-18%
|
(30)
-20%
|
(34)
-14%
|
(48)
-41%
|
(64)
-33%
|
(76)
-20%
|
(78)
-2%
|
(77)
+1%
|
(69)
+10%
|
(57)
+18%
|
(53)
+6%
|
(50)
+6%
|
(51)
-2%
|
(56)
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
2
|
4
|
7
|
2
|
2
|
1
|
(1)
|
1
|
0
|
(1)
|
0
|
0
|
(2)
|
8
|
6
|
(1)
|
(0)
|
(9)
|
(9)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
2
|
2
|
|
Non-Reccuring Items |
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)
|
(4)
|
(8)
|
(8)
|
(5)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(4)
|
(4)
|
(3)
|
(3)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(14)
N/A
|
(12)
+16%
|
(10)
+17%
|
(9)
+4%
|
(13)
-39%
|
(12)
+10%
|
(10)
+11%
|
(9)
+12%
|
(7)
+21%
|
(8)
-10%
|
(10)
-26%
|
(9)
+12%
|
(11)
-25%
|
(15)
-41%
|
(7)
+56%
|
(9)
-35%
|
(16)
-74%
|
(13)
+16%
|
(24)
-79%
|
(25)
-5%
|
(18)
+28%
|
(20)
-14%
|
(20)
+2%
|
(19)
+6%
|
(18)
+4%
|
(22)
-25%
|
(21)
+6%
|
(25)
-18%
|
(29)
-20%
|
(35)
-17%
|
(48)
-40%
|
(64)
-33%
|
(77)
-20%
|
(78)
-1%
|
(78)
0%
|
(71)
+9%
|
(62)
+13%
|
(59)
+5%
|
(58)
+2%
|
(58)
0%
|
(59)
-3%
|
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(14)
|
(12)
|
(10)
|
(9)
|
(13)
|
(12)
|
(10)
|
(9)
|
(7)
|
(8)
|
(10)
|
(9)
|
(11)
|
(15)
|
(7)
|
(9)
|
(16)
|
(13)
|
(24)
|
(25)
|
(18)
|
(20)
|
(20)
|
(19)
|
(18)
|
(22)
|
(21)
|
(25)
|
(29)
|
(35)
|
(48)
|
(64)
|
(77)
|
(78)
|
(78)
|
(71)
|
(62)
|
(59)
|
(58)
|
(58)
|
(59)
|
|
Net Income (Common) |
(14)
N/A
|
(12)
+16%
|
(10)
+17%
|
(13)
-30%
|
(16)
-28%
|
(15)
+8%
|
(14)
+7%
|
(9)
+33%
|
(7)
+20%
|
(8)
-16%
|
(10)
-22%
|
(9)
+9%
|
(12)
-23%
|
(16)
-34%
|
(7)
+55%
|
(9)
-30%
|
(16)
-77%
|
(14)
+16%
|
(24)
-81%
|
(25)
-4%
|
(18)
+28%
|
(21)
-13%
|
(20)
+5%
|
(19)
+6%
|
(21)
-13%
|
(27)
-28%
|
(26)
+2%
|
(31)
-18%
|
(33)
-8%
|
(37)
-13%
|
(51)
-36%
|
(66)
-30%
|
(79)
-19%
|
(80)
-1%
|
(80)
0%
|
(73)
+9%
|
(64)
+13%
|
(60)
+6%
|
(60)
+0%
|
(61)
-1%
|
(64)
-4%
|
|
EPS (Diluted) |
-1 394
N/A
|
-1 169
+16%
|
-965
+17%
|
-417
+57%
|
-802.99
-93%
|
-245
+69%
|
-170.12
+31%
|
-91.1
+46%
|
-81.11
+11%
|
-32.57
+60%
|
-37.03
-14%
|
-32.48
+12%
|
-44.65
-37%
|
-43.3
+3%
|
-11.79
+73%
|
-18.12
-54%
|
-33.33
-84%
|
-18.01
+46%
|
-24.65
-37%
|
-21.6
+12%
|
-15.63
+28%
|
-11.27
+28%
|
-9.29
+18%
|
-7.3
+21%
|
-9.22
-26%
|
-8.63
+6%
|
-6.33
+27%
|
-4.19
+34%
|
-5.55
-32%
|
-2.66
+52%
|
-3.24
-22%
|
-4.02
-24%
|
-4.75
-18%
|
-4.05
+15%
|
-3.55
+12%
|
-3.17
+11%
|
-2.7
+15%
|
-2.18
+19%
|
-2.13
+2%
|
-2.11
+1%
|
-2.24
-6%
|