Novo Integrated Sciences Inc
NASDAQ:NVOS
Income Statement
Earnings Waterfall
Novo Integrated Sciences Inc
Income Statement
Novo Integrated Sciences Inc
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
3
|
7
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
8
+281%
|
7
-18%
|
9
+33%
|
9
+3%
|
9
-1%
|
9
+1%
|
9
+1%
|
9
+2%
|
9
+3%
|
10
+3%
|
10
+2%
|
8
-15%
|
8
-7%
|
7
-5%
|
7
-5%
|
8
+19%
|
9
+10%
|
10
+11%
|
11
+8%
|
23
+103%
|
12
-48%
|
12
+2%
|
12
-3%
|
1
-90%
|
13
+1 023%
|
13
+4%
|
14
+5%
|
14
-1%
|
13
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(17)
|
(7)
|
(7)
|
(7)
|
3
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+320%
|
3
-15%
|
3
+33%
|
4
+6%
|
3
-4%
|
3
+1%
|
4
+1%
|
4
+1%
|
4
N/A
|
4
+1%
|
4
-1%
|
3
-13%
|
3
N/A
|
3
-4%
|
3
-3%
|
4
+28%
|
4
+4%
|
4
+12%
|
5
+11%
|
6
+24%
|
5
-18%
|
5
+10%
|
5
-5%
|
4
-22%
|
5
+26%
|
5
+4%
|
6
+7%
|
5
-8%
|
6
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(9)
|
(11)
|
(12)
|
(14)
|
(31)
|
(31)
|
(30)
|
(14)
|
(15)
|
(15)
|
(16)
|
(14)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(16)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(14)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(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
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-30%
|
(1)
N/A
|
(1)
-32%
|
(1)
+11%
|
(0)
+40%
|
(0)
-8%
|
(0)
+79%
|
(0)
+11%
|
(0)
-100%
|
(0)
+13%
|
(0)
-171%
|
(0)
+71%
|
(0)
-291%
|
(2)
-253%
|
(1)
+5%
|
(2)
-9%
|
(2)
-3%
|
(1)
+65%
|
(0)
+21%
|
(1)
-20%
|
(0)
+50%
|
(0)
-78%
|
(1)
-4%
|
(4)
-748%
|
(5)
-25%
|
(6)
-15%
|
(6)
-5%
|
(4)
+33%
|
(5)
-16%
|
(6)
-16%
|
(7)
-14%
|
(10)
-46%
|
(26)
-170%
|
(26)
+1%
|
(26)
-1%
|
(9)
+67%
|
(10)
-13%
|
(9)
+3%
|
(10)
-12%
|
(8)
+21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(6)
|
(8)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(2)
|
(14)
|
(5)
|
|
| Non-Reccuring Items |
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
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
| 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
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-16%
|
(3)
-213%
|
(3)
0%
|
(3)
+6%
|
(3)
+9%
|
(0)
+83%
|
(0)
+71%
|
(0)
-21%
|
(0)
+6%
|
(0)
+13%
|
(0)
-243%
|
(1)
-31%
|
(1)
-41%
|
(2)
-156%
|
(2)
+6%
|
(2)
+1%
|
(2)
+2%
|
(1)
+63%
|
(1)
+16%
|
(0)
+38%
|
(0)
+43%
|
(1)
-170%
|
(1)
N/A
|
(5)
-694%
|
(6)
-14%
|
(6)
-15%
|
(7)
-5%
|
(4)
+34%
|
(6)
-23%
|
(9)
-64%
|
(12)
-37%
|
(33)
-167%
|
(35)
-6%
|
(35)
+1%
|
(33)
+6%
|
(13)
+59%
|
(14)
-6%
|
(12)
+14%
|
(24)
-101%
|
(16)
+34%
|
|
| 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 |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(7)
|
(4)
|
(6)
|
(9)
|
(12)
|
(33)
|
(35)
|
(35)
|
(33)
|
(13)
|
(14)
|
(12)
|
(24)
|
(16)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-16%
|
(3)
-213%
|
(3)
0%
|
(3)
+6%
|
(3)
+9%
|
(0)
+83%
|
(0)
+71%
|
(0)
-21%
|
(0)
+6%
|
(0)
+13%
|
(0)
-243%
|
(1)
-54%
|
(1)
-42%
|
(2)
-127%
|
(2)
+6%
|
(2)
+6%
|
(2)
+5%
|
(1)
+63%
|
(1)
+16%
|
(0)
+38%
|
(0)
+41%
|
(1)
-165%
|
(1)
N/A
|
(5)
-707%
|
(6)
-14%
|
(6)
-15%
|
(7)
-5%
|
(4)
+34%
|
(6)
-23%
|
(9)
-63%
|
(12)
-38%
|
(33)
-166%
|
(35)
-7%
|
(35)
+1%
|
(32)
+7%
|
(13)
+59%
|
(14)
-6%
|
(12)
+13%
|
(24)
-101%
|
(16)
+34%
|
|
| EPS (Diluted) |
-5.29
N/A
|
-5.77
-9%
|
-17.1
-196%
|
-15.52
+9%
|
-13.9
+10%
|
-13.19
+5%
|
-2.18
+83%
|
-0.63
+71%
|
-0.77
-22%
|
-0.74
+4%
|
-0.6
+19%
|
-0.27
+55%
|
-0.42
-56%
|
-0.51
-21%
|
-1.15
-125%
|
-1.04
+10%
|
-1.02
+2%
|
-0.97
+5%
|
-0.36
+63%
|
-0.3
+17%
|
-0.18
+40%
|
-0.11
+39%
|
-0.27
-145%
|
-0.27
N/A
|
-2.13
-689%
|
-2.37
-11%
|
-2.7
-14%
|
-2.66
+1%
|
-1.8
+32%
|
-2.04
-13%
|
-3.12
-53%
|
-4.15
-33%
|
-11.28
-172%
|
-10.32
+9%
|
-4.38
+58%
|
-2.26
+48%
|
-1.3
+42%
|
-0.83
+36%
|
-0.68
+18%
|
-1.3
-91%
|
-0.9
+31%
|
|