Intelligent Bio Solutions Inc
NASDAQ:INBS
Income Statement
Earnings Waterfall
Intelligent Bio Solutions Inc
Income Statement
Intelligent Bio Solutions Inc
| Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
+28 475%
|
0
-100%
|
0
-50%
|
0
+55 300%
|
0
+511%
|
0
+10%
|
2
+431%
|
2
-3%
|
2
-5%
|
2
+9%
|
0
-78%
|
0
N/A
|
1
+41%
|
1
+43%
|
1
+43%
|
2
+63%
|
2
+20%
|
3
+15%
|
3
+10%
|
3
+2%
|
3
-5%
|
3
-3%
|
3
+4%
|
3
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| 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
N/A
|
0
N/A
|
0
N/A
|
0
+14%
|
0
+18%
|
1
+71%
|
1
-8%
|
1
+28%
|
1
+116%
|
2
+8%
|
2
+2%
|
2
+10%
|
1
-28%
|
1
+14%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
(2)
|
(5)
|
(7)
|
(8)
|
(11)
|
(9)
|
(9)
|
(9)
|
(7)
|
(8)
|
(9)
|
(14)
|
(14)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
|
| Research & Development |
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Operating Income |
(4)
N/A
|
(5)
-19%
|
(5)
-14%
|
(6)
-6%
|
(6)
0%
|
(0)
+91%
|
(1)
-147%
|
(4)
-256%
|
(5)
-20%
|
(6)
-18%
|
(9)
-44%
|
(7)
+20%
|
(8)
-17%
|
(8)
+3%
|
(7)
+16%
|
(8)
-16%
|
(8)
-7%
|
(14)
-65%
|
(14)
+1%
|
(10)
+27%
|
(10)
-2%
|
(10)
-2%
|
(11)
-3%
|
(10)
+4%
|
(10)
-1%
|
(10)
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-21%
|
(6)
-14%
|
(7)
-21%
|
(6)
+12%
|
(1)
+83%
|
(3)
-185%
|
(6)
-102%
|
(7)
-14%
|
(7)
-5%
|
(9)
-20%
|
(7)
+20%
|
(8)
-17%
|
(8)
+3%
|
(5)
+37%
|
(10)
-99%
|
(11)
-6%
|
(12)
-11%
|
(13)
-13%
|
(10)
+25%
|
(10)
-1%
|
(10)
-3%
|
(11)
-3%
|
(10)
+4%
|
(11)
-3%
|
(11)
-3%
|
|
| 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
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(1)
|
(3)
|
(6)
|
(7)
|
(7)
|
(9)
|
(7)
|
(8)
|
(8)
|
(5)
|
(10)
|
(11)
|
(12)
|
(13)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
|
| 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
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-21%
|
(6)
-14%
|
(7)
-22%
|
(6)
+12%
|
(1)
+83%
|
(3)
-185%
|
(6)
-102%
|
(7)
-14%
|
(7)
-5%
|
(9)
-20%
|
(7)
+20%
|
(8)
-17%
|
(8)
+3%
|
(5)
+38%
|
(10)
-99%
|
(11)
-6%
|
(12)
-11%
|
(13)
-13%
|
(10)
+25%
|
(10)
-1%
|
(10)
-3%
|
(11)
-3%
|
(10)
+4%
|
(11)
-3%
|
(11)
-3%
|
|
| EPS (Diluted) |
-116.49
N/A
|
-158.97
-36%
|
-169.67
-7%
|
-210.22
-24%
|
-181.25
+14%
|
-29.87
+84%
|
-85.13
-185%
|
-125.69
-48%
|
-162.14
-29%
|
-126.66
+22%
|
-143.12
-13%
|
-114.2
+20%
|
-135.94
-19%
|
-10.85
+92%
|
-66.61
-514%
|
-108.77
-63%
|
-127.02
-17%
|
-61.01
+52%
|
-169.37
-178%
|
-4.82
+97%
|
-63.77
-1 223%
|
-2.73
+96%
|
-2.35
+14%
|
-17.78
-657%
|
-20.04
-13%
|
-12.71
+37%
|
|