Inspire Veterinary Partners Inc
NASDAQ:IVP
Income Statement
Earnings Waterfall
Inspire Veterinary Partners Inc
Income Statement
Inspire Veterinary Partners Inc
| 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 |
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
0
|
2
|
1
|
|
| Revenue |
8
N/A
|
10
+28%
|
13
+29%
|
15
+17%
|
16
+8%
|
17
+4%
|
17
+3%
|
17
-1%
|
17
0%
|
17
-3%
|
15
-7%
|
15
-1%
|
16
+2%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(13)
|
|
| Gross Profit |
2
N/A
|
3
+19%
|
3
+27%
|
4
+16%
|
4
+8%
|
4
-12%
|
4
+0%
|
3
-6%
|
3
-13%
|
3
+14%
|
3
-12%
|
3
-2%
|
3
+6%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(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
|
|
| Operating Income |
(3)
N/A
|
(4)
-33%
|
(4)
-13%
|
(4)
-13%
|
(6)
-37%
|
(7)
-18%
|
(8)
-16%
|
(9)
-7%
|
(9)
+1%
|
(9)
-7%
|
(10)
-9%
|
(10)
+6%
|
(9)
+8%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-37%
|
(6)
-12%
|
(6)
-10%
|
(13)
-106%
|
(15)
-18%
|
(17)
-13%
|
(19)
-13%
|
(14)
+23%
|
(14)
+1%
|
(13)
+7%
|
(13)
+3%
|
(12)
+7%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(6)
|
(6)
|
(13)
|
(15)
|
(17)
|
(19)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-35%
|
(6)
-13%
|
(6)
-10%
|
(13)
-108%
|
(15)
-18%
|
(17)
-14%
|
(19)
-13%
|
(15)
+23%
|
(14)
+2%
|
(13)
+8%
|
(13)
+3%
|
(12)
+7%
|
|
| EPS (Diluted) |
-814.58
N/A
|
-1 098.88
-35%
|
-1 236.73
-13%
|
-1 366.51
-10%
|
-4 948.94
-262%
|
-5 620.89
-14%
|
-1 058.04
+81%
|
-100.2
+91%
|
-40.78
+59%
|
-65.23
-60%
|
-2.38
+96%
|
-2.13
+11%
|
-1.96
+8%
|
|