INVO Fertility Inc
NASDAQ:IVF
Income Statement
Earnings Waterfall
INVO Fertility Inc
Income Statement
INVO Fertility Inc
| Dec-2007 | Mar-2008 | 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-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+25%
|
0
N/A
|
0
-40%
|
0
N/A
|
0
-17%
|
0
N/A
|
0
+40%
|
0
N/A
|
0
+14%
|
0
+13%
|
0
-22%
|
0
-71%
|
0
+50%
|
0
+67%
|
0
N/A
|
0
+80%
|
0
+78%
|
0
+31%
|
0
+33%
|
0
+18%
|
0
+9%
|
0
+17%
|
0
+17%
|
1
+18%
|
1
+95%
|
1
+15%
|
1
+14%
|
2
+5%
|
1
-26%
|
1
+4%
|
1
-12%
|
1
+41%
|
1
-3%
|
1
-8%
|
4
+218%
|
4
-13%
|
4
-2%
|
4
+1%
|
1
-77%
|
1
+24%
|
1
+17%
|
2
+61%
|
3
+57%
|
4
+41%
|
6
+36%
|
6
+8%
|
7
+5%
|
7
+1%
|
7
+0%
|
7
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+67%
|
0
+20%
|
0
N/A
|
0
-67%
|
0
+50%
|
0
N/A
|
0
N/A
|
0
+67%
|
0
+20%
|
0
+17%
|
0
+14%
|
0
-38%
|
0
-80%
|
0
N/A
|
0
+100%
|
0
+100%
|
0
+50%
|
0
+117%
|
0
+38%
|
0
+28%
|
0
+26%
|
0
+7%
|
0
+16%
|
0
+11%
|
0
+23%
|
1
+104%
|
1
+15%
|
1
+17%
|
1
+4%
|
1
-27%
|
1
+5%
|
1
-10%
|
1
+41%
|
1
-2%
|
1
-8%
|
4
+235%
|
3
-13%
|
3
-6%
|
3
-6%
|
0
-84%
|
0
-8%
|
1
+22%
|
1
+73%
|
1
+14%
|
2
+56%
|
3
+53%
|
3
+2%
|
3
+9%
|
3
-5%
|
3
-7%
|
3
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(11)
|
(12)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
|
| Research & Development |
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Operating Income |
(0)
N/A
|
(0)
+62%
|
(0)
-338%
|
(1)
-97%
|
(2)
-170%
|
(2)
-33%
|
(3)
-6%
|
(3)
+2%
|
(2)
+29%
|
(2)
+11%
|
(2)
+7%
|
(2)
-4%
|
(2)
+3%
|
(1)
+18%
|
(1)
+9%
|
(1)
+17%
|
(1)
+26%
|
(0)
+74%
|
(2)
-806%
|
(2)
-13%
|
(2)
-15%
|
(2)
+0%
|
(1)
+63%
|
(1)
+9%
|
(1)
+10%
|
(1)
+5%
|
(2)
-272%
|
(2)
-2%
|
(3)
-13%
|
(3)
-8%
|
(1)
+61%
|
(2)
-39%
|
(2)
-15%
|
(3)
-59%
|
(4)
-35%
|
(4)
-17%
|
(6)
-23%
|
(6)
-3%
|
(7)
-15%
|
(8)
-15%
|
(5)
+30%
|
(6)
-19%
|
(7)
-15%
|
(7)
-4%
|
(11)
-43%
|
(10)
+4%
|
(10)
+6%
|
(8)
+17%
|
(7)
+15%
|
(5)
+20%
|
(5)
+3%
|
(6)
-8%
|
(8)
-35%
|
(9)
-20%
|
(9)
+3%
|
(9)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(2)
|
(2)
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(15)
|
(17)
|
(17)
|
|
| 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
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+62%
|
(0)
-338%
|
(1)
-97%
|
(2)
-171%
|
(2)
-33%
|
(3)
-6%
|
(6)
-115%
|
(5)
+18%
|
(3)
+33%
|
(3)
+2%
|
0
N/A
|
(0)
N/A
|
(1)
-720%
|
(1)
+7%
|
(1)
+12%
|
(1)
+21%
|
(0)
+78%
|
(2)
-811%
|
(2)
-13%
|
(2)
-15%
|
(2)
-2%
|
(1)
+61%
|
(1)
+7%
|
(1)
+10%
|
(1)
+10%
|
(2)
-275%
|
(3)
-6%
|
(3)
-23%
|
(3)
-10%
|
(2)
+48%
|
(2)
-22%
|
(2)
-1%
|
(3)
-45%
|
(4)
-34%
|
(5)
-26%
|
(8)
-57%
|
(9)
-12%
|
(10)
-5%
|
(11)
-7%
|
(7)
+37%
|
(7)
-5%
|
(8)
-14%
|
(8)
-1%
|
(11)
-36%
|
(11)
+2%
|
(10)
+5%
|
(9)
+13%
|
(8)
+9%
|
(7)
+12%
|
(7)
0%
|
(7)
-5%
|
(9)
-23%
|
(25)
-173%
|
(26)
-4%
|
(27)
-4%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(5)
|
(3)
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(10)
|
(11)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(25)
|
(26)
|
(27)
|
|
| 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
|
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) |
(0)
N/A
|
(0)
+62%
|
(0)
-338%
|
(1)
-97%
|
(2)
-171%
|
(2)
-33%
|
(3)
-6%
|
(6)
-115%
|
(5)
+18%
|
(3)
+33%
|
(3)
+2%
|
0
N/A
|
(0)
N/A
|
(1)
-720%
|
(1)
+7%
|
(1)
+12%
|
(1)
+21%
|
(0)
+78%
|
(2)
-811%
|
(2)
-13%
|
(2)
-15%
|
(2)
-2%
|
(1)
+61%
|
(1)
+7%
|
(1)
+10%
|
(1)
+10%
|
(2)
-275%
|
(3)
-6%
|
(3)
-23%
|
(3)
-10%
|
(2)
+48%
|
(2)
-24%
|
(2)
+0%
|
(3)
-45%
|
(4)
-34%
|
(5)
-25%
|
(8)
-58%
|
(9)
-12%
|
(10)
-5%
|
(10)
-5%
|
(7)
+36%
|
(7)
-5%
|
(8)
-14%
|
(8)
-4%
|
(11)
-32%
|
(11)
+2%
|
(10)
+5%
|
(9)
+13%
|
(8)
+9%
|
(7)
+12%
|
(7)
0%
|
(7)
-5%
|
(9)
-25%
|
(25)
-169%
|
(28)
-12%
|
(29)
-4%
|
|
| EPS (Diluted) |
-131.25
N/A
|
-40.4
+69%
|
-147.67
-266%
|
-291.13
-97%
|
-782.42
-169%
|
-713.46
+9%
|
-757.14
-6%
|
-1 622.15
-114%
|
-1 308.98
+19%
|
-801.02
+39%
|
-770.57
+4%
|
19.32
N/A
|
-36.31
N/A
|
-246.49
-579%
|
-227.27
+8%
|
-197.26
+13%
|
-156.25
+21%
|
-20.17
+87%
|
-182.01
-802%
|
-202.18
-11%
|
-233.99
-16%
|
-235.8
-1%
|
-91.3
+61%
|
-84.78
+7%
|
-76.08
+10%
|
-67.52
+11%
|
-246.08
-264%
|
-260.41
-6%
|
-321.16
-23%
|
-337.98
-5%
|
-174.08
+48%
|
-215.2
-24%
|
-214.63
+0%
|
-307.31
-43%
|
-411.47
-34%
|
-513.59
-25%
|
-729.89
-42%
|
-453.88
+38%
|
-452.66
+0%
|
-473.39
-5%
|
-300.22
+37%
|
-277.57
+8%
|
-314.97
-13%
|
-326.22
-4%
|
-431.11
-32%
|
-411.33
+5%
|
-331.36
+19%
|
-118.98
+64%
|
-123.14
-3%
|
-68.18
+45%
|
-47.11
+31%
|
-46.11
+2%
|
-724.53
-1 471%
|
-434.58
+40%
|
-567.49
-31%
|
-67.77
+88%
|
|