Nutex Health Inc
NASDAQ:NUTX
Income Statement
Earnings Waterfall
Nutex Health Inc
Income Statement
Nutex Health Inc
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
7
|
8
|
11
|
13
|
12
|
14
|
14
|
15
|
16
|
18
|
18
|
19
|
20
|
22
|
22
|
22
|
|
| Revenue |
0
N/A
|
(0)
N/A
|
(1)
-146%
|
(2)
-79%
|
0
N/A
|
0
N/A
|
0
-4%
|
0
+18%
|
0
+131%
|
0
+348%
|
1
+164%
|
1
+24%
|
1
+55%
|
2
+80%
|
2
-3%
|
3
+6%
|
2
-38%
|
3
+98%
|
8
+157%
|
13
+65%
|
19
+42%
|
96
+410%
|
149
+55%
|
171
+15%
|
219
+28%
|
196
-10%
|
197
+0%
|
232
+17%
|
248
+7%
|
259
+4%
|
276
+7%
|
292
+6%
|
480
+64%
|
624
+30%
|
792
+27%
|
981
+24%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(10)
|
(15)
|
(58)
|
(107)
|
(154)
|
(206)
|
(210)
|
(206)
|
(210)
|
(213)
|
(219)
|
(223)
|
(224)
|
(284)
|
(320)
|
(385)
|
(441)
|
|
| Gross Profit |
0
N/A
|
(0)
N/A
|
(1)
-145%
|
(2)
-80%
|
(0)
+100%
|
(0)
-129%
|
(0)
+38%
|
(0)
+40%
|
0
N/A
|
0
+166%
|
0
+158%
|
0
+48%
|
1
+82%
|
1
+94%
|
1
0%
|
1
+3%
|
1
-36%
|
1
+24%
|
2
+118%
|
3
+57%
|
4
+44%
|
38
+819%
|
42
+10%
|
17
-59%
|
13
-21%
|
(13)
N/A
|
(9)
+35%
|
22
N/A
|
35
+57%
|
40
+15%
|
53
+32%
|
68
+28%
|
196
+189%
|
304
+55%
|
407
+34%
|
540
+33%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(6)
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(10)
|
(8)
|
(8)
|
(4)
|
(11)
|
(8)
|
(9)
|
(13)
|
(14)
|
(14)
|
(19)
|
(18)
|
(25)
|
(32)
|
(33)
|
(36)
|
(36)
|
(36)
|
(40)
|
(59)
|
(103)
|
(177)
|
(189)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(3)
|
(7)
|
(7)
|
(8)
|
(12)
|
(13)
|
(14)
|
(19)
|
(18)
|
(25)
|
(32)
|
(33)
|
(36)
|
(36)
|
(36)
|
(40)
|
(59)
|
(96)
|
(177)
|
(189)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-1%
|
(2)
-272%
|
(3)
-62%
|
(2)
+14%
|
(6)
-157%
|
(5)
+13%
|
(5)
+7%
|
(2)
+63%
|
(3)
-42%
|
(3)
-29%
|
(4)
-16%
|
(5)
-20%
|
(9)
-97%
|
(7)
+23%
|
(7)
+4%
|
(4)
+48%
|
(10)
-195%
|
(6)
+42%
|
(6)
-3%
|
(9)
-46%
|
24
N/A
|
28
+14%
|
(2)
N/A
|
(5)
-140%
|
(38)
-731%
|
(41)
-8%
|
(11)
+73%
|
(1)
+88%
|
4
N/A
|
17
+281%
|
28
+65%
|
138
+399%
|
201
+46%
|
230
+14%
|
350
+52%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(6)
|
(8)
|
(10)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(22)
|
(22)
|
(22)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
(2)
|
(4)
|
0
|
(3)
|
(3)
|
1
|
1
|
(4)
|
(402)
|
(402)
|
(392)
|
(388)
|
10
|
(30)
|
(30)
|
(37)
|
(37)
|
(7)
|
0
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
2
|
0
|
(0)
|
(3)
|
0
|
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
|
(2)
|
(1)
|
(0)
|
(1)
|
2
|
0
|
(0)
|
(0)
|
3
|
6
|
(1)
|
(1)
|
(7)
|
(15)
|
(9)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+15%
|
(2)
-404%
|
(3)
-49%
|
(6)
-109%
|
(6)
-7%
|
(6)
+14%
|
(5)
+2%
|
(3)
+48%
|
(3)
-13%
|
(4)
-29%
|
(4)
-6%
|
(7)
-65%
|
(9)
-30%
|
(7)
+20%
|
(5)
+35%
|
(6)
-19%
|
(9)
-58%
|
(12)
-33%
|
(16)
-30%
|
(15)
+6%
|
15
N/A
|
13
-10%
|
(416)
N/A
|
(420)
-1%
|
(442)
-5%
|
(443)
0%
|
(16)
+96%
|
(48)
-197%
|
(41)
+16%
|
(32)
+22%
|
(30)
+7%
|
110
N/A
|
173
+57%
|
192
+11%
|
319
+66%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(19)
|
(10)
|
(13)
|
(12)
|
8
|
0
|
5
|
4
|
2
|
(3)
|
(14)
|
(33)
|
(39)
|
(62)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(9)
|
(7)
|
(5)
|
(6)
|
(9)
|
(12)
|
(16)
|
(14)
|
16
|
(6)
|
(427)
|
(433)
|
(454)
|
(434)
|
(16)
|
(43)
|
(37)
|
(30)
|
(32)
|
95
|
140
|
153
|
257
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
1
|
12
|
8
|
13
|
9
|
(3)
|
(2)
|
(4)
|
(8)
|
(9)
|
(43)
|
(73)
|
(103)
|
(143)
|
|
| Net Income (Common) |
(7)
N/A
|
(7)
0%
|
(9)
-21%
|
(3)
+68%
|
1
N/A
|
0
-63%
|
1
+430%
|
(6)
N/A
|
(3)
+51%
|
(3)
-13%
|
(4)
-29%
|
(4)
-6%
|
(7)
-65%
|
(9)
-30%
|
(7)
+20%
|
(5)
+35%
|
(6)
-19%
|
(9)
-59%
|
(12)
-33%
|
(16)
-31%
|
(14)
+12%
|
12
N/A
|
(4)
N/A
|
(415)
-9 478%
|
(425)
-2%
|
(441)
-4%
|
(425)
+4%
|
(19)
+96%
|
(46)
-146%
|
(41)
+10%
|
(38)
+8%
|
(41)
-9%
|
52
N/A
|
67
+29%
|
50
-26%
|
114
+129%
|
|
| EPS (Diluted) |
-7 432
N/A
|
-7 435
0%
|
-8 985.99
-21%
|
-1 439
+84%
|
582
N/A
|
106.99
-82%
|
567.5
+430%
|
-2 899.49
N/A
|
-1 407
+51%
|
-186.58
+87%
|
-163.07
+13%
|
-166.38
-2%
|
-296.54
-78%
|
-297.58
0%
|
-237.64
+20%
|
-135.79
+43%
|
-171.21
-26%
|
-72.36
+58%
|
-44.71
+38%
|
-55.12
-23%
|
-54.89
+0%
|
2.91
N/A
|
-0.99
N/A
|
-95.73
-9 570%
|
-100.36
-5%
|
-101.64
-1%
|
-97.15
+4%
|
-4.19
+96%
|
-10.39
-148%
|
-8.45
+19%
|
-7.62
+10%
|
-8.06
-6%
|
9.71
N/A
|
11.47
+18%
|
8.31
-28%
|
15.89
+91%
|
|