Movano Inc
NASDAQ:MOVE
Income Statement
Earnings Waterfall
Movano Inc
Income Statement
Movano Inc
| 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
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Revenue |
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
|
1
N/A
|
1
N/A
|
1
+6%
|
1
+12%
|
0
-64%
|
0
+28%
|
1
+6%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(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
|
(1)
-105%
|
(2)
-107%
|
(2)
-30%
|
(2)
-4%
|
(2)
+6%
|
(1)
+31%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(12)
|
(15)
|
(17)
|
(20)
|
(23)
|
(25)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(30)
|
(28)
|
(27)
|
(24)
|
(22)
|
(22)
|
(19)
|
(14)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(9)
|
(7)
|
|
| Research & Development |
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(16)
|
(17)
|
(18)
|
(19)
|
(18)
|
(18)
|
(19)
|
(17)
|
(16)
|
(15)
|
(12)
|
(11)
|
(11)
|
(9)
|
(7)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(10)
N/A
|
(11)
-8%
|
(12)
-11%
|
(15)
-19%
|
(17)
-14%
|
(20)
-19%
|
(23)
-17%
|
(25)
-9%
|
(29)
-14%
|
(30)
-6%
|
(31)
-1%
|
(31)
-2%
|
(32)
-1%
|
(30)
+6%
|
(28)
+5%
|
(27)
+3%
|
(26)
+6%
|
(24)
+5%
|
(24)
+2%
|
(21)
+13%
|
(16)
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
|
| Pre-Tax Income |
(10)
N/A
|
(13)
-25%
|
(17)
-28%
|
(19)
-12%
|
(20)
-10%
|
(22)
-7%
|
(23)
-6%
|
(25)
-9%
|
(29)
-14%
|
(30)
-6%
|
(31)
-1%
|
(31)
-1%
|
(31)
-1%
|
(29)
+6%
|
(28)
+5%
|
(27)
+4%
|
(25)
+7%
|
(24)
+5%
|
(23)
+2%
|
(20)
+13%
|
(17)
+16%
|
|
| Net Income | ||||||||||||||||||||||
| Income from Continuing Operations |
(10)
|
(13)
|
(17)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(29)
|
(28)
|
(27)
|
(25)
|
(24)
|
(23)
|
(20)
|
(17)
|
|
| Net Income (Common) |
(19)
N/A
|
(22)
-18%
|
(26)
-19%
|
(26)
+1%
|
(25)
+2%
|
(24)
+4%
|
(23)
+5%
|
(25)
-9%
|
(29)
-14%
|
(30)
-6%
|
(31)
-1%
|
(31)
-1%
|
(31)
-1%
|
(29)
+6%
|
(28)
+5%
|
(27)
+4%
|
(25)
+7%
|
(24)
+5%
|
(23)
+2%
|
(20)
+13%
|
(17)
+16%
|
|
| EPS (Diluted) |
-0.59
N/A
|
-10.67
-1 708%
|
-11.92
-12%
|
-11.84
+1%
|
-11.62
+2%
|
-11.1
+4%
|
-10.58
+5%
|
-11.56
-9%
|
-13.06
-13%
|
-13.77
-5%
|
-12.18
+12%
|
-10.76
+12%
|
-9.24
+14%
|
-9.51
-3%
|
-7.47
+21%
|
-4.04
+46%
|
-3.67
+9%
|
-3.94
-7%
|
-3.25
+18%
|
-2.59
+20%
|
-20.03
-673%
|
|