Neuropace Inc
NASDAQ:NPCE
Income Statement
Earnings Waterfall
Neuropace Inc
Income Statement
Neuropace Inc
| 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 |
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
|
| Revenue |
34
N/A
|
45
+32%
|
45
+0%
|
43
-5%
|
44
+2%
|
46
+4%
|
49
+7%
|
55
+13%
|
60
+10%
|
65
+9%
|
69
+6%
|
72
+4%
|
76
+6%
|
80
+5%
|
84
+6%
|
89
+5%
|
95
+7%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
|
| Gross Profit |
25
N/A
|
33
+32%
|
33
-1%
|
31
-6%
|
32
+1%
|
32
+2%
|
35
+7%
|
39
+13%
|
43
+11%
|
48
+11%
|
51
+6%
|
53
+4%
|
56
+6%
|
59
+5%
|
63
+7%
|
67
+6%
|
73
+9%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(40)
|
(57)
|
(63)
|
(67)
|
(72)
|
(73)
|
(74)
|
(75)
|
(75)
|
(75)
|
(77)
|
(78)
|
(80)
|
(81)
|
(82)
|
(87)
|
(92)
|
|
| Selling, General & Administrative |
(27)
|
(39)
|
(43)
|
(46)
|
(50)
|
(51)
|
(52)
|
(54)
|
(55)
|
(55)
|
(56)
|
(56)
|
(57)
|
(57)
|
(57)
|
(61)
|
(64)
|
|
| Research & Development |
(13)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
|
| Operating Income |
(15)
N/A
|
(24)
-61%
|
(30)
-25%
|
(36)
-21%
|
(40)
-11%
|
(41)
-2%
|
(39)
+4%
|
(36)
+8%
|
(32)
+12%
|
(27)
+15%
|
(26)
+3%
|
(25)
+6%
|
(23)
+7%
|
(22)
+6%
|
(19)
+11%
|
(20)
-3%
|
(19)
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Total Other Income |
(5)
|
(5)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
(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%
|
(32)
+4%
|
(30)
+5%
|
(28)
+6%
|
(27)
+3%
|
(25)
+9%
|
(26)
-5%
|
(24)
+8%
|
|
| Net Income | ||||||||||||||||||
| Income from Continuing Operations |
(25)
|
(36)
|
(39)
|
(43)
|
(47)
|
(47)
|
(46)
|
(42)
|
(38)
|
(33)
|
(32)
|
(30)
|
(28)
|
(27)
|
(25)
|
(26)
|
(24)
|
|
| Net Income (Common) |
(25)
N/A
|
(36)
-42%
|
(39)
-7%
|
(43)
-11%
|
(47)
-9%
|
(47)
-1%
|
(46)
+2%
|
(42)
+8%
|
(38)
+11%
|
(33)
+13%
|
(32)
+4%
|
(30)
+5%
|
(28)
+6%
|
(27)
+3%
|
(25)
+9%
|
(26)
-5%
|
(24)
+8%
|
|
| 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%
|
-1.11
+13%
|
-1.03
+7%
|
-0.95
+8%
|
-0.93
+2%
|
-0.78
+16%
|
-0.78
N/A
|
-0.72
+8%
|
|