Motus GI Holdings Inc
NASDAQ:MOTS
Income Statement
Earnings Waterfall
Motus GI Holdings Inc
Revenue
|
319k
USD
|
Cost of Revenue
|
-569k
USD
|
Gross Profit
|
-250k
USD
|
Operating Expenses
|
-11.7m
USD
|
Operating Income
|
-11.9m
USD
|
Other Expenses
|
-960k
USD
|
Net Income
|
-12.9m
USD
|
Income Statement
Motus GI Holdings Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+300%
|
0
N/A
|
0
N/A
|
0
-25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+18%
|
0
N/A
|
0
+23%
|
0
-38%
|
0
+20%
|
0
+83%
|
0
+50%
|
0
+18%
|
0
-8%
|
0
+25%
|
1
+31%
|
1
N/A
|
1
+8%
|
1
-13%
|
0
-34%
|
0
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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)
+50%
|
(0)
N/A
|
(0)
-33%
|
0
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+18%
|
(0)
+26%
|
0
N/A
|
0
-81%
|
0
+150%
|
0
+120%
|
(0)
N/A
|
(0)
+20%
|
(0)
-44%
|
(0)
-70%
|
(0)
+36%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(14)
|
(16)
|
(17)
|
(19)
|
(21)
|
(23)
|
(23)
|
(23)
|
(24)
|
(22)
|
(21)
|
(19)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(16)
|
(13)
|
(12)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
|
Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
|
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
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
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 |
(6)
N/A
|
(7)
-19%
|
(8)
-14%
|
(11)
-33%
|
(13)
-19%
|
(14)
-11%
|
(16)
-11%
|
(17)
-7%
|
(19)
-11%
|
(21)
-12%
|
(23)
-7%
|
(23)
-1%
|
(23)
-2%
|
(24)
-2%
|
(22)
+6%
|
(21)
+7%
|
(19)
+8%
|
(17)
+12%
|
(17)
-2%
|
(17)
-2%
|
(17)
0%
|
(18)
-4%
|
(18)
N/A
|
(18)
+1%
|
(18)
+2%
|
(18)
+1%
|
(16)
+11%
|
(13)
+15%
|
(12)
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
(0)
|
0
|
(1)
|
0
|
0
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(8)
N/A
|
(9)
-12%
|
(11)
-19%
|
(12)
-15%
|
(13)
-8%
|
(18)
-34%
|
(18)
-4%
|
(20)
-11%
|
(22)
-9%
|
(21)
+5%
|
(23)
-7%
|
(23)
0%
|
(23)
-2%
|
(23)
-1%
|
(22)
+5%
|
(21)
+6%
|
(19)
+7%
|
(17)
+10%
|
(18)
-2%
|
(19)
-5%
|
(19)
-2%
|
(19)
-1%
|
(20)
-2%
|
(20)
-1%
|
(19)
+6%
|
(18)
+2%
|
(16)
+12%
|
(14)
+14%
|
(13)
+6%
|
|
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
|
|
Income from Continuing Operations |
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(18)
|
(18)
|
(20)
|
(22)
|
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(19)
|
(18)
|
(16)
|
(14)
|
(13)
|
|
Net Income (Common) |
(8)
N/A
|
(9)
-11%
|
(11)
-19%
|
(12)
-15%
|
(13)
-8%
|
(18)
-34%
|
(18)
-4%
|
(20)
-11%
|
(22)
-9%
|
(21)
+5%
|
(23)
-7%
|
(23)
0%
|
(23)
-2%
|
(23)
-1%
|
(22)
+5%
|
(21)
+6%
|
(19)
+7%
|
(24)
-22%
|
(24)
-1%
|
(25)
-4%
|
(25)
-2%
|
(19)
+24%
|
(20)
-2%
|
(20)
-1%
|
(19)
+6%
|
(18)
+2%
|
(16)
+12%
|
(14)
+14%
|
(13)
+6%
|
|
EPS (Diluted) |
-160.39
N/A
|
-298
-86%
|
-212.39
+29%
|
-407.66
-92%
|
-440
-8%
|
-443.49
-1%
|
-369.2
+17%
|
-409.2
-11%
|
-445.2
-9%
|
-302.99
+32%
|
-324.14
-7%
|
-227.2
+30%
|
-288.62
-27%
|
-233.3
+19%
|
-220.59
+5%
|
-208
+6%
|
-175.09
+16%
|
-168.14
+4%
|
-149.18
+11%
|
-154.68
-4%
|
-157.37
-2%
|
-112.88
+28%
|
-108.83
+4%
|
-98.65
+9%
|
-84.54
+14%
|
-56.78
+33%
|
-32.06
+44%
|
-21.82
+32%
|
-15.89
+27%
|