SeaStar Medical Holding Corp
NASDAQ:ICU
Income Statement
Earnings Waterfall
SeaStar Medical Holding Corp
Income Statement
SeaStar Medical Holding Corp
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Revenue |
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
+99%
|
0
+217%
|
1
+79%
|
1
+15%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Gross Profit |
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
+99%
|
0
+217%
|
1
+73%
|
1
+14%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(5)
|
(12)
|
(15)
|
(18)
|
(19)
|
(14)
|
(19)
|
(19)
|
(16)
|
(18)
|
(18)
|
(16)
|
(15)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(10)
|
(11)
|
(11)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
|
| Research & Development |
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(9)
|
(8)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(4)
+6%
|
(4)
-3%
|
(5)
-14%
|
(12)
-135%
|
(15)
-32%
|
(18)
-16%
|
(19)
-7%
|
(14)
+25%
|
(19)
-30%
|
(19)
-5%
|
(16)
+18%
|
(18)
-11%
|
(18)
+1%
|
(15)
+16%
|
(14)
+6%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
2
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(11)
|
(11)
|
(7)
|
(12)
|
(12)
|
(12)
|
(6)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
+1%
|
(4)
+5%
|
(5)
-16%
|
(23)
-359%
|
(27)
-19%
|
(30)
-10%
|
(36)
-18%
|
(26)
+26%
|
(34)
-28%
|
(33)
+1%
|
(30)
+9%
|
(25)
+18%
|
(16)
+36%
|
(15)
+8%
|
(14)
+7%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(4)
|
(5)
|
(23)
|
(27)
|
(30)
|
(36)
|
(26)
|
(34)
|
(33)
|
(30)
|
(25)
|
(16)
|
(15)
|
(14)
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
+1%
|
(4)
+5%
|
(5)
-16%
|
(23)
-359%
|
(27)
-19%
|
(30)
-10%
|
(36)
-18%
|
(26)
+26%
|
(34)
-28%
|
(33)
+1%
|
(30)
+9%
|
(25)
+18%
|
(16)
+36%
|
(15)
+8%
|
(14)
+7%
|
|
| EPS (Diluted) |
-0.36
N/A
|
-0.37
-3%
|
-0.35
+5%
|
-0.4
-14%
|
-1.81
-353%
|
-2.07
-14%
|
-2.04
+1%
|
-44.36
-2 075%
|
-302.63
-582%
|
-12.54
+96%
|
-10.53
+16%
|
-7.41
+30%
|
-66.33
-795%
|
-18.45
+72%
|
-12.94
+30%
|
-5.17
+60%
|
|