InspireMD Inc
NASDAQ:NSPR
Income Statement
Earnings Waterfall
InspireMD Inc
Income Statement
InspireMD Inc
| Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
6
+98%
|
5
-9%
|
5
-2%
|
4
-28%
|
4
+2%
|
4
+9%
|
5
+13%
|
6
+21%
|
6
+3%
|
6
0%
|
5
-22%
|
3
-27%
|
3
-19%
|
2
-36%
|
2
+28%
|
3
+16%
|
2
-13%
|
2
+4%
|
2
-6%
|
2
-7%
|
2
-10%
|
2
+1%
|
2
+5%
|
2
+13%
|
3
+23%
|
3
+16%
|
4
+11%
|
4
+1%
|
4
0%
|
3
-16%
|
3
+12%
|
4
+5%
|
4
+5%
|
4
+16%
|
3
-24%
|
3
+1%
|
2
-25%
|
2
-1%
|
3
+30%
|
3
+3%
|
5
+37%
|
5
+4%
|
5
+10%
|
6
+7%
|
5
-6%
|
5
+1%
|
5
+2%
|
5
+2%
|
6
+13%
|
6
+4%
|
7
+1%
|
7
+4%
|
7
+3%
|
7
+0%
|
7
+1%
|
8
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Gross Profit |
2
N/A
|
3
+88%
|
3
-7%
|
3
-10%
|
2
-36%
|
2
+11%
|
2
+16%
|
3
+26%
|
3
+20%
|
3
+2%
|
3
+1%
|
2
-33%
|
1
-41%
|
1
-38%
|
(0)
N/A
|
0
N/A
|
0
+283%
|
(0)
N/A
|
(0)
+37%
|
0
N/A
|
0
-75%
|
0
+400%
|
0
N/A
|
0
+90%
|
0
+63%
|
1
+90%
|
1
+36%
|
1
+16%
|
1
+5%
|
1
+2%
|
1
-36%
|
1
+25%
|
1
-9%
|
1
+4%
|
1
+49%
|
1
-50%
|
1
+30%
|
0
-89%
|
(0)
N/A
|
0
N/A
|
0
-75%
|
1
+971%
|
1
+1%
|
1
+22%
|
1
+30%
|
1
-7%
|
1
+22%
|
1
+4%
|
1
+5%
|
2
+21%
|
2
-5%
|
2
-9%
|
2
-2%
|
2
-2%
|
2
N/A
|
1
-1%
|
2
+30%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(17)
|
(18)
|
(20)
|
(20)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(22)
|
(24)
|
(25)
|
(24)
|
(22)
|
(19)
|
(16)
|
(13)
|
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(15)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(26)
|
(29)
|
(31)
|
(35)
|
(38)
|
(43)
|
(49)
|
|
| Selling, General & Administrative |
(5)
|
(14)
|
(15)
|
(16)
|
(16)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(13)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(21)
|
(24)
|
(28)
|
(34)
|
|
| Research & Development |
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(15)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(14)
-214%
|
(16)
-16%
|
(18)
-12%
|
(19)
-6%
|
(15)
+21%
|
(15)
-1%
|
(15)
-1%
|
(16)
-4%
|
(16)
-4%
|
(19)
-14%
|
(22)
-16%
|
(24)
-12%
|
(24)
+2%
|
(23)
+5%
|
(19)
+16%
|
(15)
+19%
|
(14)
+12%
|
(12)
+14%
|
(10)
+15%
|
(8)
+17%
|
(8)
+6%
|
(8)
+0%
|
(8)
-7%
|
(8)
-4%
|
(8)
+3%
|
(8)
+5%
|
(7)
+11%
|
(7)
+2%
|
(8)
-11%
|
(9)
-16%
|
(10)
-8%
|
(10)
0%
|
(10)
-3%
|
(9)
+11%
|
(9)
-3%
|
(9)
-2%
|
(10)
-13%
|
(12)
-13%
|
(13)
-8%
|
(15)
-14%
|
(15)
-2%
|
(16)
-8%
|
(17)
-8%
|
(18)
-3%
|
(19)
-6%
|
(19)
+1%
|
(19)
-3%
|
(20)
-5%
|
(21)
-4%
|
(24)
-14%
|
(27)
-12%
|
(30)
-10%
|
(34)
-12%
|
(38)
-12%
|
(42)
-13%
|
(47)
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(0)
|
(0)
|
(4)
|
(5)
|
(6)
|
(14)
|
(13)
|
(13)
|
(12)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
(0)
|
4
|
3
|
(0)
|
3
|
(0)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(5)
N/A
|
(15)
-226%
|
(16)
-8%
|
(18)
-11%
|
(23)
-30%
|
(16)
+28%
|
(18)
-11%
|
(29)
-61%
|
(26)
+12%
|
(29)
-14%
|
(30)
-4%
|
(23)
+25%
|
(26)
-12%
|
(25)
+2%
|
(24)
+3%
|
(21)
+15%
|
(18)
+15%
|
(16)
+11%
|
(13)
+19%
|
(11)
+15%
|
(9)
+15%
|
(8)
+7%
|
(8)
+1%
|
(9)
-4%
|
(9)
-1%
|
(8)
+4%
|
(8)
+2%
|
(7)
+20%
|
(7)
+1%
|
(7)
-11%
|
(8)
-11%
|
(10)
-20%
|
(10)
-1%
|
(10)
-3%
|
(9)
+12%
|
(9)
-3%
|
(9)
-2%
|
(11)
-14%
|
(12)
-12%
|
(13)
-9%
|
(15)
-14%
|
(15)
-1%
|
(16)
-8%
|
(17)
-7%
|
(18)
-3%
|
(18)
-4%
|
(18)
+1%
|
(19)
-2%
|
(19)
-3%
|
(20)
-3%
|
(23)
-14%
|
(25)
-13%
|
(28)
-11%
|
(32)
-13%
|
(36)
-13%
|
(41)
-15%
|
(46)
-12%
|
|
| 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)
|
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 |
(5)
|
(15)
|
(16)
|
(18)
|
(23)
|
(17)
|
(18)
|
(29)
|
(26)
|
(29)
|
(30)
|
(23)
|
(26)
|
(25)
|
(24)
|
(21)
|
(18)
|
(16)
|
(13)
|
(11)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(23)
|
(26)
|
(28)
|
(32)
|
(36)
|
(41)
|
(46)
|
|
| Net Income (Common) |
(5)
N/A
|
(15)
-224%
|
(16)
-8%
|
(18)
-11%
|
(23)
-30%
|
(17)
+28%
|
(18)
-11%
|
(29)
-60%
|
(26)
+12%
|
(29)
-13%
|
(30)
-4%
|
(23)
+24%
|
(26)
-12%
|
(25)
+2%
|
(24)
+3%
|
(21)
+15%
|
(18)
+15%
|
(16)
+11%
|
(13)
+19%
|
(11)
+15%
|
(9)
+15%
|
(8)
+7%
|
(8)
+1%
|
(9)
-4%
|
(9)
-1%
|
(13)
-48%
|
(13)
+1%
|
(12)
+9%
|
(12)
+1%
|
(8)
+33%
|
(9)
-11%
|
(10)
-13%
|
(10)
-1%
|
(10)
-3%
|
(9)
+12%
|
(9)
-3%
|
(9)
-2%
|
(11)
-14%
|
(12)
-12%
|
(13)
-9%
|
(15)
-14%
|
(15)
-2%
|
(16)
-8%
|
(17)
-7%
|
(18)
-3%
|
(18)
-4%
|
(18)
+1%
|
(19)
-2%
|
(19)
-3%
|
(20)
-3%
|
(23)
-14%
|
(26)
-12%
|
(28)
-11%
|
(32)
-13%
|
(36)
-13%
|
(41)
-15%
|
(46)
-12%
|
|
| EPS (Diluted) |
-185 738.68
N/A
|
-626 537.77
-237%
|
-712 363.38
-14%
|
-771 561.18
-8%
|
-966 847.51
-25%
|
-632 186.03
+35%
|
-687 468.79
-9%
|
-914 459.96
-33%
|
-639 915.66
+30%
|
-672 995.32
-5%
|
-1 646 926.97
-145%
|
-2 785 038.81
-69%
|
-3 994 427.16
-43%
|
-4 652 745.2
-16%
|
-4 235 085.8
+9%
|
-3 115 222.15
+26%
|
-2 142 705.23
+31%
|
-1 465 968.09
+32%
|
-1 076 476.35
+27%
|
-861 422.21
+20%
|
-570 680.33
+34%
|
-155 785.27
+73%
|
-177 849.2
-14%
|
-63 699.66
+64%
|
-46 259.41
+27%
|
-26 232.38
+43%
|
-1 286
+95%
|
-17 758.75
-1 281%
|
-231.4
+99%
|
-256.66
-11%
|
-142.66
+44%
|
-107.66
+25%
|
-88.63
+18%
|
-71.71
+19%
|
-28.45
+60%
|
-10.69
+62%
|
-3.96
+63%
|
-6.97
-76%
|
-1.92
+72%
|
-1.66
+14%
|
-1.89
-14%
|
-2.03
-7%
|
-2.09
-3%
|
-2.22
-6%
|
-2.27
-2%
|
-2.35
-4%
|
-2.25
+4%
|
-0.88
+61%
|
-0.56
+36%
|
-0.82
-46%
|
-0.66
+20%
|
-0.7
-6%
|
-0.58
+17%
|
-0.76
-31%
|
-0.72
+5%
|
-0.83
-15%
|
-0.62
+25%
|
|