eHealth Inc
NASDAQ:EHTH
Income Statement
Earnings Waterfall
eHealth Inc
Income Statement
eHealth Inc
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
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
|
6
|
0
|
0
|
0
|
11
|
14
|
17
|
19
|
11
|
11
|
10
|
10
|
|
| Revenue |
50
N/A
|
56
+12%
|
61
+10%
|
68
+11%
|
75
+10%
|
81
+8%
|
88
+8%
|
95
+8%
|
101
+7%
|
107
+5%
|
112
+5%
|
117
+5%
|
123
+5%
|
130
+5%
|
135
+4%
|
139
+3%
|
142
+2%
|
144
+2%
|
160
+11%
|
162
+1%
|
162
0%
|
159
-2%
|
152
-5%
|
151
0%
|
151
0%
|
153
+2%
|
156
+1%
|
162
+4%
|
166
+3%
|
170
+3%
|
179
+5%
|
187
+4%
|
190
+1%
|
189
0%
|
180
-5%
|
190
+6%
|
187
-1%
|
184
-2%
|
190
+3%
|
202
+7%
|
199
-1%
|
193
-3%
|
193
N/A
|
155
-20%
|
152
-2%
|
152
0%
|
191
+26%
|
192
+1%
|
190
-1%
|
200
+5%
|
251
+26%
|
277
+10%
|
310
+12%
|
339
+9%
|
506
+49%
|
544
+7%
|
567
+4%
|
591
+4%
|
583
-1%
|
611
+5%
|
618
+1%
|
588
-5%
|
538
-8%
|
509
-5%
|
463
-9%
|
453
-2%
|
405
-10%
|
374
-8%
|
390
+4%
|
402
+3%
|
453
+13%
|
472
+4%
|
471
0%
|
465
-1%
|
532
+15%
|
553
+4%
|
547
-1%
|
543
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Gross Profit |
49
N/A
|
55
+11%
|
60
+10%
|
66
+11%
|
73
+10%
|
79
+9%
|
86
+8%
|
93
+8%
|
99
+7%
|
105
+5%
|
110
+5%
|
115
+5%
|
120
+4%
|
126
+5%
|
130
+3%
|
134
+3%
|
138
+2%
|
140
+2%
|
155
+10%
|
155
N/A
|
153
-1%
|
150
-2%
|
143
-4%
|
144
+0%
|
145
+1%
|
148
+2%
|
151
+2%
|
156
+3%
|
160
+3%
|
165
+3%
|
174
+5%
|
182
+5%
|
185
+2%
|
184
0%
|
175
-5%
|
185
+6%
|
183
-1%
|
180
-1%
|
185
+3%
|
198
+7%
|
196
-1%
|
190
-3%
|
193
+1%
|
153
-20%
|
151
-1%
|
151
0%
|
190
+26%
|
192
+1%
|
190
-1%
|
199
+5%
|
250
+26%
|
276
+10%
|
309
+12%
|
338
+9%
|
504
+49%
|
540
+7%
|
563
+4%
|
587
+4%
|
579
-1%
|
607
+5%
|
615
+1%
|
585
-5%
|
536
-8%
|
508
-5%
|
462
-9%
|
451
-2%
|
404
-10%
|
372
-8%
|
388
+4%
|
400
+3%
|
451
+13%
|
0
N/A
|
0
N/A
|
0
N/A
|
531
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(47)
|
(49)
|
(52)
|
(57)
|
(61)
|
(65)
|
(70)
|
(75)
|
(79)
|
(85)
|
(89)
|
(93)
|
(98)
|
(101)
|
(105)
|
(108)
|
(112)
|
(117)
|
(122)
|
(124)
|
(123)
|
(124)
|
(130)
|
(130)
|
(132)
|
(135)
|
(137)
|
(142)
|
(149)
|
(154)
|
(170)
|
(185)
|
(184)
|
(180)
|
(182)
|
(186)
|
(184)
|
(183)
|
(187)
|
(178)
|
(188)
|
(192)
|
(190)
|
(188)
|
(190)
|
(198)
|
(199)
|
(201)
|
(203)
|
(208)
|
(233)
|
(250)
|
(274)
|
(317)
|
(398)
|
(438)
|
(462)
|
(481)
|
(525)
|
(553)
|
(580)
|
(595)
|
(611)
|
(620)
|
(592)
|
(559)
|
(487)
|
(443)
|
(441)
|
(449)
|
(480)
|
(490)
|
(488)
|
(485)
|
(498)
|
(503)
|
(495)
|
(488)
|
|
| Selling, General & Administrative |
(47)
|
(49)
|
(52)
|
(57)
|
(61)
|
(65)
|
(70)
|
(75)
|
(79)
|
(85)
|
(89)
|
(93)
|
(98)
|
(101)
|
(105)
|
(108)
|
(112)
|
(116)
|
(121)
|
(123)
|
(122)
|
(123)
|
(128)
|
(129)
|
(130)
|
(133)
|
(136)
|
(141)
|
(147)
|
(153)
|
(169)
|
(184)
|
(182)
|
(178)
|
(180)
|
(185)
|
(183)
|
(181)
|
(185)
|
(177)
|
(186)
|
(191)
|
(180)
|
(186)
|
(189)
|
(197)
|
(190)
|
(200)
|
(202)
|
(207)
|
(224)
|
(248)
|
(272)
|
(315)
|
(388)
|
(435)
|
(459)
|
(479)
|
(524)
|
(552)
|
(579)
|
(594)
|
(610)
|
(619)
|
(592)
|
(559)
|
(487)
|
(443)
|
(442)
|
(449)
|
(466)
|
(488)
|
(486)
|
(484)
|
(485)
|
(501)
|
(493)
|
(486)
|
|
| Research & Development |
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
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2
N/A
|
5
+152%
|
8
+51%
|
10
+21%
|
12
+28%
|
15
+17%
|
16
+10%
|
18
+13%
|
20
+12%
|
20
-1%
|
21
+7%
|
22
+4%
|
23
+2%
|
25
+9%
|
26
+4%
|
26
+2%
|
25
-4%
|
23
-7%
|
33
+39%
|
31
-6%
|
30
-3%
|
25
-16%
|
13
-47%
|
13
N/A
|
12
-6%
|
14
+9%
|
13
-1%
|
13
N/A
|
11
-16%
|
11
-6%
|
4
-65%
|
(3)
N/A
|
1
N/A
|
4
+340%
|
(7)
N/A
|
(1)
+82%
|
(2)
-33%
|
(3)
-56%
|
(1)
+52%
|
20
N/A
|
8
-59%
|
(2)
N/A
|
3
N/A
|
(34)
N/A
|
(38)
-13%
|
(47)
-23%
|
(9)
+81%
|
(10)
-8%
|
(14)
-41%
|
(10)
+30%
|
17
N/A
|
26
+52%
|
35
+36%
|
21
-40%
|
106
+402%
|
103
-3%
|
101
-1%
|
106
+5%
|
53
-50%
|
54
+2%
|
35
-35%
|
(10)
N/A
|
(74)
-683%
|
(111)
-49%
|
(130)
-17%
|
(108)
+17%
|
(83)
+23%
|
(71)
+14%
|
(53)
+25%
|
(49)
+8%
|
(29)
+41%
|
(18)
+39%
|
(17)
+7%
|
(20)
-23%
|
33
N/A
|
49
+50%
|
53
+7%
|
55
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(12)
|
(26)
|
(30)
|
(21)
|
(24)
|
(11)
|
(4)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(11)
|
(14)
|
(17)
|
(19)
|
(11)
|
(11)
|
(10)
|
(10)
|
|
| 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
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(51)
|
(54)
|
(55)
|
(59)
|
(20)
|
(15)
|
(13)
|
(9)
|
0
|
(6)
|
(9)
|
(9)
|
(9)
|
(3)
|
(2)
|
(2)
|
|
| Total Other Income |
0
|
0
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
2
|
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
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(2)
|
(3)
|
2
|
(3)
|
(2)
|
(1)
|
9
|
12
|
15
|
17
|
7
|
6
|
5
|
4
|
|
| Pre-Tax Income |
3
N/A
|
6
+128%
|
9
+63%
|
12
+29%
|
16
+33%
|
19
+21%
|
21
+10%
|
23
+9%
|
25
+8%
|
24
-3%
|
25
+3%
|
25
N/A
|
25
-1%
|
26
+5%
|
27
+3%
|
27
-1%
|
25
-5%
|
23
-7%
|
33
+39%
|
31
-6%
|
30
-3%
|
25
-16%
|
13
-47%
|
13
-1%
|
13
-5%
|
14
+9%
|
14
-1%
|
14
N/A
|
11
-16%
|
11
-6%
|
4
-66%
|
(3)
N/A
|
1
N/A
|
4
+378%
|
(7)
N/A
|
(6)
+17%
|
(6)
-9%
|
(7)
-15%
|
(6)
+21%
|
20
N/A
|
9
-58%
|
(1)
N/A
|
4
N/A
|
(33)
N/A
|
(38)
-13%
|
(46)
-23%
|
(8)
+82%
|
(11)
-33%
|
(17)
-58%
|
(17)
+1%
|
3
N/A
|
1
-64%
|
6
+417%
|
2
-73%
|
84
+4 812%
|
94
+12%
|
99
+6%
|
98
-1%
|
54
-45%
|
52
-4%
|
33
-37%
|
(12)
N/A
|
(125)
-924%
|
(165)
-32%
|
(187)
-13%
|
(170)
+9%
|
(106)
+37%
|
(89)
+16%
|
(69)
+23%
|
(59)
+14%
|
(31)
+48%
|
(25)
+17%
|
(28)
-10%
|
(33)
-17%
|
19
N/A
|
41
+114%
|
46
+11%
|
47
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
7
|
6
|
3
|
1
|
10
|
9
|
8
|
9
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(15)
|
(14)
|
(14)
|
(12)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
1
|
(1)
|
(3)
|
(9)
|
(11)
|
(8)
|
(5)
|
1
|
(5)
|
1
|
1
|
(4)
|
12
|
15
|
27
|
4
|
1
|
(3)
|
(10)
|
(3)
|
(1)
|
0
|
2
|
(17)
|
(18)
|
(22)
|
(24)
|
(9)
|
(11)
|
(7)
|
(0)
|
21
|
29
|
31
|
28
|
18
|
13
|
7
|
(1)
|
2
|
0
|
(2)
|
(3)
|
(9)
|
(12)
|
(6)
|
3
|
|
| Income from Continuing Operations |
3
|
6
|
17
|
18
|
19
|
20
|
32
|
33
|
34
|
33
|
14
|
14
|
14
|
14
|
15
|
16
|
15
|
14
|
18
|
16
|
16
|
13
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
2
|
(2)
|
(0)
|
1
|
(16)
|
(17)
|
(14)
|
(12)
|
(5)
|
15
|
9
|
(0)
|
0
|
(22)
|
(23)
|
(19)
|
(4)
|
(10)
|
(20)
|
(27)
|
0
|
(0)
|
6
|
4
|
67
|
76
|
78
|
74
|
46
|
41
|
26
|
(12)
|
(104)
|
(136)
|
(155)
|
(142)
|
(89)
|
(76)
|
(62)
|
(60)
|
(28)
|
(25)
|
(30)
|
(35)
|
10
|
29
|
40
|
50
|
|
| Net Income (Common) |
3
N/A
|
6
+124%
|
17
+195%
|
18
+7%
|
19
+9%
|
20
+5%
|
32
+56%
|
33
+3%
|
34
+3%
|
33
-2%
|
14
-57%
|
14
-2%
|
14
-1%
|
14
+4%
|
15
+8%
|
16
+1%
|
15
-6%
|
14
-6%
|
18
+29%
|
16
-7%
|
16
-2%
|
13
-18%
|
7
-49%
|
7
+3%
|
7
-6%
|
7
+6%
|
7
+3%
|
7
+3%
|
6
-16%
|
6
N/A
|
2
-72%
|
(2)
N/A
|
(0)
+83%
|
1
N/A
|
(16)
N/A
|
(17)
-4%
|
(14)
+17%
|
(12)
+15%
|
(5)
+60%
|
15
N/A
|
9
-41%
|
(0)
N/A
|
0
N/A
|
(22)
N/A
|
(23)
-5%
|
(19)
+15%
|
25
N/A
|
20
-23%
|
9
-54%
|
2
-76%
|
0
-91%
|
(0)
N/A
|
6
N/A
|
4
-33%
|
67
+1 532%
|
76
+13%
|
78
+3%
|
74
-4%
|
46
-39%
|
41
-9%
|
22
-47%
|
(24)
N/A
|
(123)
-419%
|
(162)
-32%
|
(184)
-14%
|
(171)
+7%
|
(119)
+30%
|
(107)
+10%
|
(95)
+11%
|
(96)
0%
|
(67)
+30%
|
(66)
+1%
|
(72)
-9%
|
(79)
-9%
|
(35)
+56%
|
(17)
+51%
|
(8)
+53%
|
1
N/A
|
|
| EPS (Diluted) |
0.12
N/A
|
0.27
+125%
|
0.8
+196%
|
0.69
-14%
|
0.75
+9%
|
0.76
+1%
|
1.22
+61%
|
1.26
+3%
|
1.29
+2%
|
1.27
-2%
|
0.55
-57%
|
0.54
-2%
|
0.54
N/A
|
0.56
+4%
|
0.61
+9%
|
0.63
+3%
|
0.6
-5%
|
0.57
-5%
|
0.73
+28%
|
0.73
N/A
|
0.7
-4%
|
0.62
-11%
|
0.31
-50%
|
0.32
+3%
|
0.31
-3%
|
0.33
+6%
|
0.34
+3%
|
0.34
N/A
|
0.31
-9%
|
0.31
N/A
|
0.09
-71%
|
-0.11
N/A
|
-0.02
+82%
|
0.05
N/A
|
-0.88
N/A
|
-0.94
-7%
|
-0.77
+18%
|
-0.65
+16%
|
-0.26
+60%
|
0.84
N/A
|
0.49
-42%
|
-0.02
N/A
|
0.02
N/A
|
-1.19
N/A
|
-1.24
-4%
|
-1.05
+15%
|
1.33
N/A
|
1.03
-23%
|
0.47
-54%
|
0.11
-77%
|
0.01
-91%
|
0
N/A
|
0.26
N/A
|
0.17
-35%
|
2.73
+1 506%
|
2.88
+5%
|
2.95
+2%
|
2.8
-5%
|
1.68
-40%
|
1.54
-8%
|
0.81
-47%
|
-0.88
N/A
|
-4.59
-422%
|
-5.93
-29%
|
-6.74
-14%
|
-6.28
+7%
|
-4.36
+31%
|
-3.89
+11%
|
-3.42
+12%
|
-3.41
+0%
|
-2.37
+30%
|
-2.28
+4%
|
-2.47
-8%
|
-2.67
-8%
|
-1.19
+55%
|
-0.57
+52%
|
-0.26
+54%
|
0.04
N/A
|
|