Femasys Inc
NASDAQ:FEMY
Income Statement
Earnings Waterfall
Femasys Inc
Income Statement
Femasys Inc
| 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
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Revenue |
1
N/A
|
1
+27%
|
1
-1%
|
1
-3%
|
1
+7%
|
1
-1%
|
1
-3%
|
1
+2%
|
1
-9%
|
1
-1%
|
1
-2%
|
1
-9%
|
1
+33%
|
2
+29%
|
2
+4%
|
2
+11%
|
2
+9%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
1
N/A
|
1
+31%
|
1
-5%
|
1
-3%
|
1
+8%
|
1
-6%
|
1
N/A
|
1
+1%
|
1
-8%
|
1
-2%
|
1
-1%
|
1
-9%
|
1
+33%
|
1
+31%
|
1
+4%
|
1
+9%
|
1
+6%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(20)
|
(19)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
| Research & Development |
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(6)
N/A
|
(8)
-39%
|
(9)
-13%
|
(10)
-8%
|
(11)
-8%
|
(12)
-6%
|
(12)
-1%
|
(12)
-2%
|
(13)
-8%
|
(15)
-11%
|
(15)
-3%
|
(16)
-10%
|
(18)
-6%
|
(18)
-2%
|
(20)
-11%
|
(19)
+3%
|
(18)
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Total Other Income |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(5)
N/A
|
(8)
-46%
|
(9)
-14%
|
(10)
-18%
|
(11)
-7%
|
(11)
-5%
|
(11)
-1%
|
(12)
-2%
|
(13)
-9%
|
(14)
-12%
|
(15)
-5%
|
(17)
-12%
|
(18)
-8%
|
(19)
-4%
|
(21)
-12%
|
(21)
+0%
|
(20)
+6%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(20)
|
|
| Net Income (Common) |
(5)
N/A
|
(8)
-46%
|
(9)
-14%
|
(10)
-18%
|
(11)
-7%
|
(11)
-5%
|
(11)
-1%
|
(12)
-2%
|
(13)
-9%
|
(14)
-12%
|
(15)
-5%
|
(17)
-12%
|
(18)
-8%
|
(19)
-4%
|
(21)
-12%
|
(21)
+0%
|
(20)
+6%
|
|
| EPS (Diluted) |
-0.44
N/A
|
-1.12
-155%
|
-0.72
+36%
|
-0.85
-18%
|
-0.91
-7%
|
-0.96
-5%
|
-0.96
N/A
|
-0.89
+7%
|
-0.84
+6%
|
-0.93
-11%
|
-0.68
+27%
|
-0.75
-10%
|
-0.82
-9%
|
-0.85
-4%
|
-0.83
+2%
|
-0.72
+13%
|
-0.48
+33%
|
|