Lucid Diagnostics Inc
NASDAQ:LUCD
Income Statement
Earnings Waterfall
Lucid Diagnostics Inc
Income Statement
Lucid Diagnostics Inc
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
-17%
|
0
-33%
|
1
+68%
|
1
+25%
|
2
+88%
|
2
+62%
|
3
+23%
|
4
+27%
|
4
+10%
|
4
+4%
|
4
-4%
|
4
+4%
|
4
+1%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Gross Profit |
(0)
N/A
|
(2)
-619%
|
(3)
-73%
|
(4)
-22%
|
(5)
-35%
|
(5)
+13%
|
(4)
+23%
|
(3)
+7%
|
(3)
+23%
|
(2)
+13%
|
(3)
-24%
|
(3)
-2%
|
(3)
+8%
|
(3)
+1%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(44)
|
(51)
|
(53)
|
(54)
|
(50)
|
(47)
|
(45)
|
(42)
|
(42)
|
(43)
|
(43)
|
(50)
|
(50)
|
(45)
|
|
| Selling, General & Administrative |
(32)
|
(37)
|
(40)
|
(41)
|
(39)
|
(37)
|
(35)
|
(33)
|
(34)
|
(35)
|
(36)
|
(39)
|
(39)
|
(40)
|
|
| Research & Development |
(12)
|
(13)
|
(11)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(4)
|
0
|
|
| Operating Income |
(45)
N/A
|
(53)
-18%
|
(56)
-7%
|
(58)
-4%
|
(55)
+5%
|
(52)
+6%
|
(48)
+7%
|
(45)
+7%
|
(45)
+1%
|
(45)
-1%
|
(46)
-2%
|
(53)
-15%
|
(52)
+1%
|
(48)
+8%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
0
|
0
|
(5)
|
|
| Total Other Income |
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
1
|
5
|
(9)
|
(3)
|
(0)
|
|
| Pre-Tax Income |
(45)
N/A
|
(53)
-16%
|
(56)
-7%
|
(60)
-7%
|
(57)
+5%
|
(57)
+0%
|
(53)
+7%
|
(47)
+11%
|
(47)
+1%
|
(45)
+4%
|
(46)
-2%
|
(62)
-36%
|
(55)
+11%
|
(53)
+4%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(45)
|
(53)
|
(56)
|
(60)
|
(57)
|
(57)
|
(53)
|
(47)
|
(47)
|
(45)
|
(46)
|
(62)
|
(55)
|
(53)
|
|
| Net Income (Common) |
(45)
N/A
|
(53)
-16%
|
(56)
-7%
|
(60)
-7%
|
(57)
+5%
|
(57)
+0%
|
(53)
+7%
|
(55)
-4%
|
(54)
+1%
|
(52)
+3%
|
(53)
-1%
|
(71)
-34%
|
(68)
+4%
|
(66)
+3%
|
|
| EPS (Diluted) |
-1.26
N/A
|
-1.44
-14%
|
-1.55
-8%
|
-1.46
+6%
|
-1.36
+7%
|
-1.35
+1%
|
-1.26
+7%
|
-1.21
+4%
|
-1.12
+7%
|
-1.03
+8%
|
-1.05
-2%
|
-1.03
+2%
|
-0.68
+34%
|
-0.6
+12%
|
|