IMAC Holdings Inc
NASDAQ:IMAC
Income Statement
Earnings Waterfall
IMAC Holdings Inc
Revenue
|
16.2m
USD
|
Cost of Revenue
|
-1.5m
USD
|
Gross Profit
|
14.7m
USD
|
Operating Expenses
|
-24.5m
USD
|
Operating Income
|
-9.8m
USD
|
Other Expenses
|
-8.5m
USD
|
Net Income
|
-18.3m
USD
|
Income Statement
IMAC Holdings Inc
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
13
N/A
|
14
+12%
|
16
+13%
|
|
Gross Profit | ||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
|
Gross Profit |
11
N/A
|
13
+14%
|
15
+15%
|
|
Operating Income | ||||
Operating Expenses |
(18)
|
(23)
|
(25)
|
|
Selling, General & Administrative |
(16)
|
(21)
|
(23)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
|
Operating Income |
(6)
N/A
|
(10)
-54%
|
(10)
+1%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
1
|
(0)
|
(8)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
|
Pre-Tax Income |
(6)
N/A
|
(11)
-90%
|
(18)
-74%
|
|
Net Income | ||||
Tax Provision |
0
|
0
|
0
|
|
Income from Continuing Operations |
(6)
|
(11)
|
(18)
|
|
Net Income (Common) |
(6)
N/A
|
(11)
-90%
|
(18)
-74%
|
|
EPS (Diluted) |
-15.05
N/A
|
-14.03
+7%
|
-19.43
-38%
|