Neuropace Inc
NASDAQ:NPCE
Income Statement
Earnings Waterfall
Neuropace Inc
Revenue
|
65.4m
USD
|
Cost of Revenue
|
-17.3m
USD
|
Gross Profit
|
48.1m
USD
|
Operating Expenses
|
-75.3m
USD
|
Operating Income
|
-27.2m
USD
|
Other Expenses
|
-5.8m
USD
|
Net Income
|
-33m
USD
|
Income Statement
Neuropace Inc
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
34
N/A
|
45
+32%
|
45
+0%
|
43
-5%
|
44
+2%
|
46
+4%
|
49
+7%
|
55
+13%
|
60
+10%
|
65
+9%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(17)
|
|
Gross Profit |
25
N/A
|
33
+32%
|
33
-1%
|
31
-6%
|
32
+1%
|
32
+2%
|
35
+7%
|
39
+13%
|
43
+11%
|
48
+11%
|
|
Operating Income | |||||||||||
Operating Expenses |
(40)
|
(57)
|
(63)
|
(67)
|
(72)
|
(73)
|
(74)
|
(75)
|
(75)
|
(75)
|
|
Selling, General & Administrative |
(27)
|
(39)
|
(43)
|
(46)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(55)
|
|
Research & Development |
(13)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(21)
|
|
Operating Income |
(15)
N/A
|
(24)
-61%
|
(30)
-25%
|
(36)
-21%
|
(40)
-11%
|
(41)
-2%
|
(39)
+4%
|
(36)
+8%
|
(32)
+12%
|
(27)
+15%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Total Other Income |
(5)
|
(5)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
(25)
N/A
|
(36)
-42%
|
(39)
-7%
|
(43)
-11%
|
(47)
-9%
|
(47)
-1%
|
(46)
+2%
|
(42)
+8%
|
(38)
+11%
|
(33)
+13%
|
|
Net Income | |||||||||||
Income from Continuing Operations |
(25)
|
(36)
|
(39)
|
(43)
|
(47)
|
(47)
|
(46)
|
(42)
|
(38)
|
(33)
|
|
Net Income (Common) |
(25)
N/A
|
(36)
-42%
|
(39)
-7%
|
(43)
-11%
|
(47)
-9%
|
(47)
-1%
|
(46)
+2%
|
(42)
+8%
|
(38)
+11%
|
(33)
+13%
|
|
EPS (Diluted) |
-1.07
N/A
|
-2.17
-103%
|
-1.6
+26%
|
-1.77
-11%
|
-1.88
-6%
|
-1.91
-2%
|
-1.83
+4%
|
-1.66
+9%
|
-1.45
+13%
|
-1.27
+12%
|