Ibio Inc
NASDAQ:IBIO
Income Statement
Earnings Waterfall
Ibio Inc
Income Statement
Ibio Inc
| 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 | Dec-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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+8%
|
1
+13%
|
1
-7%
|
1
+4%
|
1
-28%
|
0
-45%
|
0
-70%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+189%
|
1
+62%
|
1
+27%
|
1
+18%
|
1
+2%
|
1
+5%
|
1
-17%
|
1
-33%
|
1
+36%
|
1
-39%
|
1
N/A
|
1
N/A
|
0
-66%
|
1
+390%
|
1
+36%
|
2
+25%
|
2
+6%
|
1
-35%
|
1
-20%
|
1
+3%
|
1
-4%
|
1
-2%
|
1
-5%
|
1
-39%
|
0
-28%
|
0
N/A
|
0
+18%
|
1
+9%
|
0
-12%
|
0
-16%
|
1
+135%
|
1
+52%
|
2
+53%
|
2
+3%
|
2
-16%
|
1
-25%
|
2
+24%
|
2
+18%
|
2
+21%
|
3
+29%
|
2
-21%
|
2
-14%
|
1
-35%
|
2
+77%
|
2
-21%
|
2
-4%
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+350%
|
0
-22%
|
0
+114%
|
0
N/A
|
0
+7%
|
1
+25%
|
0
-40%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1
N/A
|
1
+18%
|
1
+8%
|
1
-6%
|
1
+13%
|
0
-31%
|
0
-38%
|
0
-55%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
-23%
|
0
N/A
|
1
N/A
|
1
-8%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(5)
|
(5)
|
(5)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(18)
|
(24)
|
(26)
|
(32)
|
(31)
|
(30)
|
(31)
|
(30)
|
(34)
|
(35)
|
(33)
|
(29)
|
(20)
|
(21)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(19)
|
(21)
|
(26)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(14)
|
(17)
|
(19)
|
(22)
|
(22)
|
(22)
|
(22)
|
(20)
|
(21)
|
(23)
|
(21)
|
(18)
|
(11)
|
(6)
|
(6)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(13)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(11)
|
(13)
|
|
| Depreciation & Amortization |
(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
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
-27%
|
(2)
-10%
|
(2)
+8%
|
(2)
+7%
|
(2)
-1%
|
(2)
-10%
|
(3)
-59%
|
(5)
-35%
|
(5)
-17%
|
(6)
-20%
|
(8)
-20%
|
(10)
-24%
|
(11)
-10%
|
(11)
-8%
|
(11)
+6%
|
(9)
+13%
|
(9)
+6%
|
(8)
+11%
|
(8)
+4%
|
(7)
+11%
|
(5)
+31%
|
(5)
+1%
|
(4)
+13%
|
(4)
+4%
|
(6)
-43%
|
(6)
-1%
|
(6)
-7%
|
(7)
-12%
|
(7)
-6%
|
(8)
-8%
|
(9)
-18%
|
(10)
-10%
|
(11)
-13%
|
(12)
-10%
|
(13)
-7%
|
(14)
-8%
|
(14)
-2%
|
(15)
-1%
|
(14)
+3%
|
(14)
-1%
|
(15)
-4%
|
(15)
-4%
|
(16)
-2%
|
(16)
-1%
|
(16)
+1%
|
(15)
+5%
|
(15)
-2%
|
(14)
+7%
|
(17)
-22%
|
(21)
-26%
|
(25)
-15%
|
(31)
-26%
|
(29)
+5%
|
(29)
+1%
|
(29)
+1%
|
(28)
+3%
|
(32)
-15%
|
(33)
-3%
|
(33)
+2%
|
(29)
+11%
|
(20)
+31%
|
(21)
-4%
|
(18)
+12%
|
(17)
+9%
|
(16)
+6%
|
(16)
+0%
|
(17)
-8%
|
(19)
-11%
|
(20)
-10%
|
(25)
-25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
2
|
6
|
5
|
4
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-9%
|
(2)
-10%
|
(2)
+8%
|
(2)
+7%
|
(3)
-51%
|
(3)
+9%
|
(4)
-50%
|
(6)
-54%
|
(7)
-21%
|
(12)
-60%
|
(13)
-12%
|
(12)
+8%
|
(9)
+26%
|
(6)
+35%
|
(6)
-1%
|
(6)
+4%
|
(8)
-43%
|
(8)
+7%
|
(6)
+18%
|
(6)
+1%
|
(4)
+39%
|
(4)
-15%
|
(4)
+11%
|
(4)
+5%
|
(5)
-49%
|
(5)
0%
|
(6)
-7%
|
(7)
-13%
|
(7)
-6%
|
(8)
-9%
|
(9)
-22%
|
(11)
-14%
|
(12)
-17%
|
(14)
-12%
|
(15)
-7%
|
(16)
-7%
|
(16)
-1%
|
(16)
-1%
|
(16)
+3%
|
(16)
-1%
|
(17)
-4%
|
(17)
-3%
|
(18)
-2%
|
(18)
-1%
|
(18)
0%
|
(17)
+4%
|
(17)
-3%
|
(16)
+6%
|
(20)
-19%
|
(24)
-22%
|
(27)
-12%
|
(23)
+14%
|
(21)
+10%
|
(20)
+5%
|
(19)
+5%
|
(30)
-55%
|
(32)
-8%
|
(35)
-11%
|
(35)
+1%
|
(29)
+16%
|
(27)
+8%
|
(21)
+23%
|
(17)
+18%
|
(15)
+10%
|
(14)
+7%
|
(14)
+1%
|
(16)
-16%
|
(18)
-12%
|
(20)
-9%
|
(25)
-23%
|
|
| 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
|
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 |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(12)
|
(13)
|
(12)
|
(9)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(20)
|
(24)
|
(27)
|
(23)
|
(21)
|
(20)
|
(19)
|
(30)
|
(32)
|
(35)
|
(35)
|
(29)
|
(27)
|
(21)
|
(17)
|
(15)
|
(14)
|
(14)
|
(16)
|
(18)
|
(20)
|
(25)
|
|
| Income to Minority Interest |
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
|
1
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-9%
|
(2)
-10%
|
(2)
+8%
|
(2)
+7%
|
(3)
-51%
|
(3)
+9%
|
(4)
-50%
|
(6)
-54%
|
(7)
-21%
|
(12)
-60%
|
(13)
-12%
|
(12)
+8%
|
(9)
+26%
|
(6)
+35%
|
(6)
-1%
|
(6)
+4%
|
(8)
-43%
|
(8)
+7%
|
(6)
+18%
|
(6)
+1%
|
(4)
+39%
|
(4)
-15%
|
(4)
+11%
|
(4)
+5%
|
(5)
-49%
|
(5)
0%
|
(6)
-7%
|
(7)
-13%
|
(7)
-6%
|
(8)
-9%
|
(9)
-18%
|
(10)
-9%
|
(11)
-13%
|
(12)
-9%
|
(13)
-7%
|
(15)
-13%
|
(15)
-6%
|
(16)
-5%
|
(16)
-1%
|
(16)
-1%
|
(17)
-3%
|
(18)
-3%
|
(18)
-1%
|
(18)
-1%
|
(18)
0%
|
(39)
-116%
|
(39)
-1%
|
(38)
+2%
|
(41)
-8%
|
(24)
+42%
|
(27)
-12%
|
(23)
+13%
|
(25)
-6%
|
(29)
-15%
|
(33)
-16%
|
(50)
-51%
|
(60)
-18%
|
(81)
-36%
|
(76)
+6%
|
(65)
+14%
|
(53)
+19%
|
(27)
+48%
|
(23)
+15%
|
(25)
-8%
|
(23)
+7%
|
(19)
+17%
|
(21)
-9%
|
(18)
+12%
|
(20)
-9%
|
(25)
-23%
|
|
| EPS (Diluted) |
-93 550 000
N/A
|
-74 550 247.77
+20%
|
-56 800 368.06
+24%
|
-31 450 437.23
+45%
|
-470.75
+100%
|
-607.7
-29%
|
-264
+57%
|
-396
-50%
|
-608
-54%
|
-735
-21%
|
-1 175
-60%
|
-1 314
-12%
|
-1 214
+8%
|
-894
+26%
|
-583
+35%
|
-590
-1%
|
-568
+4%
|
-810.99
-43%
|
-758
+7%
|
-624
+18%
|
-620
+1%
|
-377
+39%
|
-433
-15%
|
-385
+11%
|
-367
+5%
|
-546
-49%
|
-547.99
0%
|
-588
-7%
|
-663
-13%
|
-351.49
+47%
|
-381.5
-9%
|
-449.5
-18%
|
-488
-9%
|
-551.5
-13%
|
-600.5
-9%
|
-645.5
-7%
|
-731
-13%
|
-772.5
-6%
|
-809
-5%
|
-813.5
-1%
|
-818.5
-1%
|
-423.25
+48%
|
-437.5
-3%
|
-444
-1%
|
-446.25
-1%
|
-448
0%
|
-554
-24%
|
-245.18
+56%
|
-294.3
-20%
|
-129.15
+56%
|
-63.5
+51%
|
-63.06
+1%
|
-60.17
+5%
|
-56.54
+6%
|
-65.06
-15%
|
-75.65
-16%
|
-114.52
-51%
|
-135.25
-18%
|
-165.55
-22%
|
-115.18
+30%
|
-106.57
+7%
|
-43.85
+59%
|
-14.69
+66%
|
-6.23
+58%
|
-6.5
-4%
|
-2.68
+59%
|
-2.11
+21%
|
-2.12
0%
|
-1.75
+17%
|
-0.37
+79%
|
-0.82
-122%
|
|