NeuroMetrix Inc
NASDAQ:NURO
Income Statement
Earnings Waterfall
NeuroMetrix Inc
Revenue
|
5.9m
USD
|
Cost of Revenue
|
-2m
USD
|
Gross Profit
|
3.9m
USD
|
Operating Expenses
|
-11.1m
USD
|
Operating Income
|
-7.2m
USD
|
Other Expenses
|
622k
USD
|
Net Income
|
-6.5m
USD
|
Income Statement
NeuroMetrix Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5
N/A
|
5
-1%
|
5
+3%
|
6
+2%
|
6
+0%
|
5
-1%
|
5
-2%
|
6
+12%
|
7
+22%
|
8
+14%
|
10
+17%
|
11
+14%
|
12
+9%
|
14
+17%
|
16
+12%
|
16
+1%
|
17
+8%
|
18
+4%
|
17
-3%
|
17
+1%
|
16
-7%
|
14
-11%
|
13
-10%
|
11
-12%
|
9
-18%
|
8
-10%
|
7
-12%
|
7
-1%
|
7
+1%
|
7
0%
|
8
+12%
|
8
+0%
|
8
+0%
|
8
+2%
|
8
-1%
|
8
-1%
|
8
+0%
|
8
-7%
|
7
-6%
|
6
-11%
|
6
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
3
N/A
|
3
-4%
|
3
+1%
|
3
+2%
|
3
-4%
|
3
-2%
|
3
-2%
|
3
+5%
|
3
+13%
|
4
+4%
|
4
+13%
|
4
+11%
|
5
+12%
|
6
+17%
|
6
+10%
|
6
+2%
|
7
+6%
|
7
+6%
|
7
+2%
|
8
+5%
|
7
-4%
|
6
-16%
|
4
-42%
|
3
-19%
|
2
-23%
|
3
+33%
|
5
+55%
|
5
+7%
|
5
+6%
|
5
+0%
|
6
+15%
|
6
-1%
|
6
-1%
|
6
+4%
|
6
-3%
|
6
-3%
|
6
N/A
|
5
-10%
|
5
-6%
|
4
-10%
|
4
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(17)
|
(15)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(10)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
Research & Development |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
(7)
N/A
|
(7)
+7%
|
(7)
-7%
|
(8)
-5%
|
(9)
-13%
|
(10)
-17%
|
(11)
-7%
|
(12)
-12%
|
(13)
-7%
|
(14)
-7%
|
(15)
-6%
|
(16)
-4%
|
(15)
+3%
|
(14)
+6%
|
(14)
+6%
|
(13)
+3%
|
(13)
0%
|
(13)
-2%
|
(13)
+1%
|
(12)
+6%
|
(12)
+0%
|
(12)
-1%
|
(14)
-9%
|
(12)
+9%
|
(11)
+12%
|
(8)
+28%
|
(4)
+45%
|
(3)
+27%
|
(2)
+45%
|
(2)
+14%
|
(1)
+21%
|
(2)
-36%
|
(2)
-42%
|
(3)
-39%
|
(4)
-21%
|
(5)
-26%
|
(5)
+3%
|
(5)
-16%
|
(6)
-7%
|
(6)
-4%
|
(7)
-16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(1)
|
1
|
2
|
3
|
3
|
4
|
3
|
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
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
9
|
12
|
12
|
13
|
10
|
7
|
7
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(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
|
1
|
1
|
0
|
|
Pre-Tax Income |
(8)
N/A
|
(7)
+13%
|
(8)
-12%
|
(9)
-9%
|
(8)
+9%
|
(9)
-11%
|
(8)
+11%
|
(9)
-23%
|
(9)
+2%
|
(11)
-22%
|
(14)
-26%
|
(15)
-5%
|
(15)
-1%
|
(14)
+6%
|
(13)
+6%
|
(13)
+3%
|
(13)
-1%
|
(8)
+34%
|
(5)
+45%
|
(0)
+99%
|
0
N/A
|
1
+4 450%
|
(3)
N/A
|
(6)
-82%
|
(4)
+32%
|
(6)
-72%
|
(4)
+39%
|
(3)
+29%
|
(2)
+26%
|
(2)
+28%
|
(1)
+21%
|
(2)
-36%
|
(2)
-42%
|
(3)
-39%
|
(4)
-20%
|
(5)
-24%
|
(4)
+7%
|
(5)
-14%
|
(5)
-8%
|
(6)
-3%
|
(7)
-17%
|
|
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
|
|
Income from Continuing Operations |
(8)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(8)
|
(5)
|
(0)
|
0
|
1
|
(3)
|
(6)
|
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
|
Net Income (Common) |
(9)
N/A
|
(8)
+12%
|
(11)
-39%
|
(12)
-7%
|
(11)
+7%
|
(12)
-8%
|
(11)
+3%
|
(13)
-16%
|
(21)
-63%
|
(23)
-10%
|
(42)
-83%
|
(43)
-2%
|
(35)
+19%
|
(38)
-9%
|
(17)
+55%
|
(20)
-14%
|
(20)
0%
|
(11)
+43%
|
(7)
+34%
|
(0)
+99%
|
0
N/A
|
1
+4 450%
|
(3)
N/A
|
(6)
-82%
|
(4)
+32%
|
(6)
-72%
|
(4)
+39%
|
(3)
+29%
|
(2)
+26%
|
(2)
+28%
|
(1)
+21%
|
(2)
-36%
|
(2)
-42%
|
(3)
-39%
|
(4)
-20%
|
(5)
-24%
|
(4)
+7%
|
(5)
-14%
|
(5)
-8%
|
(6)
-3%
|
(7)
-17%
|
|
EPS (Diluted) |
-877.99
N/A
|
-387.5
+56%
|
-359
+7%
|
-575.5
-60%
|
-536
+7%
|
-385.66
+28%
|
-373
+3%
|
-323.25
+13%
|
-702.33
-117%
|
-461.79
+34%
|
-704.66
-53%
|
-716.5
-2%
|
-579.33
+19%
|
-379.29
+35%
|
-132.53
+65%
|
-98.3
+26%
|
-116.05
-18%
|
-8.24
+93%
|
-5.38
+35%
|
-0.03
+99%
|
0.02
N/A
|
0.65
+3 150%
|
-3.35
N/A
|
-5.62
-68%
|
-3.9
+31%
|
-4.43
-14%
|
-1.31
+70%
|
-0.74
+44%
|
-0.69
+7%
|
-0.39
+43%
|
-0.28
+28%
|
-0.27
+4%
|
-0.45
-67%
|
-0.46
-2%
|
-0.54
-17%
|
-0.69
-28%
|
-0.62
+10%
|
-0.65
-5%
|
-0.68
-5%
|
-0.65
+4%
|
-6.27
-865%
|