Ekso Bionics Holdings Inc
NASDAQ:EKSO
Income Statement
Earnings Waterfall
Ekso Bionics Holdings Inc
Revenue
|
18.3m
USD
|
Cost of Revenue
|
-9.2m
USD
|
Gross Profit
|
9.1m
USD
|
Operating Expenses
|
-24.2m
USD
|
Operating Income
|
-15.1m
USD
|
Other Expenses
|
-86k
USD
|
Net Income
|
-15.2m
USD
|
Income Statement
Ekso Bionics Holdings Inc
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
|
1
N/A
|
2
+113%
|
4
+70%
|
5
+38%
|
6
+12%
|
7
+15%
|
8
+19%
|
9
+6%
|
15
+79%
|
15
-4%
|
14
-9%
|
14
+5%
|
7
-50%
|
8
+4%
|
8
N/A
|
7
-2%
|
8
+15%
|
10
+13%
|
10
+10%
|
11
+8%
|
12
+10%
|
13
+2%
|
14
+6%
|
14
+3%
|
12
-15%
|
11
-8%
|
10
-4%
|
9
-14%
|
9
+5%
|
9
-1%
|
9
+2%
|
11
+19%
|
12
+6%
|
13
+11%
|
13
+2%
|
13
-4%
|
14
+12%
|
16
+9%
|
17
+8%
|
18
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(13)
|
(13)
|
(12)
|
(11)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
1
+10%
|
1
+91%
|
2
+54%
|
1
-5%
|
2
+30%
|
2
-1%
|
1
-39%
|
2
+93%
|
2
-13%
|
2
-4%
|
3
+54%
|
2
-39%
|
2
+11%
|
2
+7%
|
2
-3%
|
2
+20%
|
3
+23%
|
4
+18%
|
4
+20%
|
5
+19%
|
6
+11%
|
6
+12%
|
7
+6%
|
6
-14%
|
6
-5%
|
6
+1%
|
5
-9%
|
6
+12%
|
6
+1%
|
6
N/A
|
7
+18%
|
7
0%
|
7
+5%
|
7
-2%
|
6
-11%
|
7
+13%
|
8
+9%
|
8
+10%
|
9
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(4)
|
(9)
|
(13)
|
(18)
|
(18)
|
(20)
|
(22)
|
(23)
|
(26)
|
(28)
|
(29)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(35)
|
(34)
|
(33)
|
(31)
|
(28)
|
(27)
|
(25)
|
(23)
|
(22)
|
(20)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(21)
|
(21)
|
(22)
|
(23)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
|
Selling, General & Administrative |
(0)
|
(4)
|
(7)
|
(10)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(24)
|
(26)
|
(27)
|
(27)
|
(26)
|
(23)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
|
Research & Development |
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(4)
-12 967%
|
(8)
-109%
|
(12)
-45%
|
(17)
-41%
|
(17)
-1%
|
(18)
-8%
|
(20)
-8%
|
(22)
-9%
|
(24)
-12%
|
(26)
-7%
|
(28)
-7%
|
(28)
0%
|
(29)
-5%
|
(29)
-1%
|
(30)
-1%
|
(31)
-4%
|
(32)
-4%
|
(31)
+4%
|
(30)
+3%
|
(27)
+9%
|
(23)
+14%
|
(21)
+9%
|
(19)
+11%
|
(17)
+12%
|
(17)
+1%
|
(14)
+14%
|
(13)
+11%
|
(13)
-1%
|
(11)
+13%
|
(12)
-4%
|
(12)
-5%
|
(14)
-13%
|
(14)
N/A
|
(15)
-7%
|
(16)
-6%
|
(16)
+1%
|
(16)
-1%
|
(17)
-7%
|
(16)
+4%
|
(15)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(77)
|
(17)
|
(1)
|
(17)
|
61
|
0
|
(15)
|
2
|
5
|
7
|
5
|
4
|
1
|
3
|
5
|
3
|
4
|
0
|
(1)
|
1
|
(1)
|
1
|
6
|
5
|
9
|
(2)
|
(1)
|
(2)
|
(5)
|
5
|
1
|
4
|
4
|
4
|
3
|
1
|
1
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(0)
N/A
|
(82)
-272 567%
|
(26)
+69%
|
(14)
+47%
|
(34)
-148%
|
44
N/A
|
(18)
N/A
|
(35)
-96%
|
(20)
+44%
|
(19)
+2%
|
(19)
-1%
|
(23)
-17%
|
(23)
-4%
|
(28)
-20%
|
(28)
+1%
|
(26)
+8%
|
(29)
-13%
|
(29)
+1%
|
(31)
-9%
|
(32)
-2%
|
(27)
+15%
|
(26)
+5%
|
(21)
+19%
|
(14)
+35%
|
(12)
+10%
|
(8)
+33%
|
(17)
-107%
|
(15)
+13%
|
(16)
-9%
|
(17)
-7%
|
(6)
+62%
|
(11)
-68%
|
(10)
+10%
|
(11)
-10%
|
(12)
-16%
|
(15)
-19%
|
(15)
-2%
|
(15)
+2%
|
(16)
-8%
|
(15)
+6%
|
(15)
0%
|
|
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 |
(0)
|
(82)
|
(26)
|
(14)
|
(34)
|
44
|
(18)
|
(35)
|
(20)
|
(19)
|
(19)
|
(23)
|
(23)
|
(28)
|
(28)
|
(26)
|
(29)
|
(29)
|
(31)
|
(32)
|
(27)
|
(26)
|
(21)
|
(14)
|
(12)
|
(8)
|
(17)
|
(15)
|
(16)
|
(17)
|
(6)
|
(11)
|
(10)
|
(11)
|
(12)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
|
Net Income (Common) |
(0)
N/A
|
(82)
-272 567%
|
(26)
+69%
|
(14)
+47%
|
(34)
-148%
|
44
N/A
|
(18)
N/A
|
(35)
-96%
|
(24)
+31%
|
(27)
-11%
|
(31)
-16%
|
(38)
-20%
|
(34)
+10%
|
(35)
-4%
|
(31)
+13%
|
(26)
+17%
|
(29)
-13%
|
(29)
+1%
|
(31)
-9%
|
(32)
-2%
|
(27)
+15%
|
(26)
+5%
|
(21)
+19%
|
(14)
+35%
|
(12)
+10%
|
(8)
+33%
|
(17)
-107%
|
(15)
+13%
|
(16)
-9%
|
(17)
-8%
|
(7)
+59%
|
(12)
-66%
|
(11)
+6%
|
(12)
-8%
|
(13)
-12%
|
(15)
-17%
|
(15)
+0%
|
(15)
+2%
|
(16)
-8%
|
(15)
+6%
|
(15)
0%
|
|
EPS (Diluted) |
-0.14
N/A
|
-127.81
-91 193%
|
-28.49
+78%
|
-17.25
+39%
|
-45.02
-161%
|
45.23
N/A
|
-18.45
N/A
|
-36.19
-96%
|
-25
+31%
|
-26.13
-5%
|
-28.92
-11%
|
-29.55
-2%
|
-27.95
+5%
|
-24.2
+13%
|
-18.16
+25%
|
-11.13
+39%
|
-12.27
-10%
|
-7.16
+42%
|
-7.72
-8%
|
-7.78
-1%
|
-6.61
+15%
|
-5.9
+11%
|
-4.4
+25%
|
-2.7
+39%
|
-2.53
+6%
|
-1.39
+45%
|
-2.68
-93%
|
-1.73
+35%
|
-2.21
-28%
|
-1.4
+37%
|
-0.55
+61%
|
-0.91
-65%
|
-0.89
+2%
|
-0.92
-3%
|
-1.02
-11%
|
-1.15
-13%
|
-1.16
-1%
|
-1.13
+3%
|
-1.18
-4%
|
-1.07
+9%
|
-1.1
-3%
|