Pyxis Tankers Inc
NASDAQ:PXS
Income Statement
Earnings Waterfall
Pyxis Tankers Inc
Income Statement
Pyxis Tankers Inc
| 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 | 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
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
1
|
2
|
3
|
4
|
5
|
5
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Revenue |
17
N/A
|
25
+50%
|
33
+34%
|
32
-3%
|
33
+2%
|
32
-3%
|
31
-4%
|
30
-2%
|
30
+2%
|
30
-3%
|
30
N/A
|
29
-4%
|
27
-5%
|
28
+4%
|
28
+1%
|
29
+0%
|
28
-2%
|
28
-1%
|
20
-27%
|
20
+0%
|
26
+25%
|
22
-15%
|
18
-17%
|
17
-9%
|
18
+12%
|
25
+37%
|
27
+7%
|
38
+41%
|
48
+26%
|
58
+21%
|
63
+8%
|
57
-10%
|
51
-10%
|
45
-10%
|
46
+0%
|
50
+10%
|
53
+5%
|
52
-2%
|
49
-4%
|
45
-10%
|
40
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(14)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(23)
|
(24)
|
(24)
|
(24)
|
(18)
|
(13)
|
(14)
|
(17)
|
(15)
|
(14)
|
(12)
|
(16)
|
(22)
|
(25)
|
(29)
|
(30)
|
(30)
|
(29)
|
(25)
|
(21)
|
(18)
|
(17)
|
(18)
|
(20)
|
(23)
|
(23)
|
(22)
|
(20)
|
|
| Gross Profit |
7
N/A
|
11
+58%
|
15
+35%
|
16
+3%
|
16
+3%
|
14
-15%
|
11
-19%
|
9
-23%
|
8
-12%
|
8
+2%
|
8
+9%
|
8
-6%
|
7
-8%
|
5
-34%
|
4
-17%
|
4
+7%
|
5
+6%
|
10
+118%
|
7
-24%
|
7
-9%
|
8
+23%
|
7
-21%
|
5
-30%
|
4
-7%
|
2
-42%
|
3
+34%
|
2
-39%
|
9
+351%
|
18
+100%
|
29
+57%
|
34
+19%
|
32
-6%
|
29
-7%
|
27
-7%
|
29
+4%
|
32
+11%
|
33
+4%
|
29
-13%
|
26
-8%
|
23
-14%
|
20
-11%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(15)
|
(14)
|
(11)
|
(10)
|
(7)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(3)
|
(11)
|
(10)
|
(11)
|
6
|
(12)
|
(13)
|
(16)
|
(16)
|
|
| Selling, General & Administrative |
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
(0)
|
(0)
|
(0)
|
17
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Operating Income |
3
N/A
|
5
+64%
|
6
+28%
|
6
-3%
|
6
+4%
|
3
-43%
|
1
-71%
|
(6)
N/A
|
(7)
-20%
|
(7)
+2%
|
(2)
+65%
|
(3)
-12%
|
(0)
+95%
|
(2)
-1 950%
|
(6)
-133%
|
(5)
+7%
|
(5)
+3%
|
0
N/A
|
(2)
N/A
|
(3)
-44%
|
(4)
-19%
|
(2)
+49%
|
(4)
-91%
|
(3)
+8%
|
(6)
-62%
|
(6)
-10%
|
(8)
-31%
|
(2)
+81%
|
8
N/A
|
18
+136%
|
23
+28%
|
21
-8%
|
26
+26%
|
17
-37%
|
19
+11%
|
21
+13%
|
39
+85%
|
17
-57%
|
14
-17%
|
7
-51%
|
4
-39%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
2
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
8
|
8
|
0
|
25
|
17
|
17
|
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)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
3
+78%
|
4
+22%
|
3
-8%
|
3
+4%
|
1
-80%
|
(6)
N/A
|
(9)
-48%
|
(10)
-14%
|
(10)
+1%
|
(5)
+46%
|
(3)
+44%
|
(3)
-17%
|
(6)
-82%
|
(8)
-32%
|
(11)
-36%
|
(12)
-3%
|
(8)
+28%
|
(6)
+23%
|
(8)
-18%
|
(9)
-25%
|
(7)
+27%
|
(9)
-27%
|
(7)
+15%
|
(9)
-22%
|
(12)
-36%
|
(14)
-12%
|
(8)
+45%
|
1
N/A
|
13
+954%
|
26
+92%
|
24
-7%
|
22
-9%
|
37
+70%
|
32
-14%
|
34
+7%
|
34
+1%
|
13
-63%
|
9
-25%
|
2
-76%
|
(0)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Income from Continuing Operations |
2
|
3
|
4
|
3
|
3
|
1
|
(6)
|
(9)
|
(10)
|
(10)
|
(5)
|
(3)
|
(3)
|
(6)
|
(8)
|
(11)
|
(12)
|
(8)
|
(6)
|
(8)
|
(9)
|
(7)
|
(9)
|
(7)
|
(9)
|
(12)
|
(14)
|
(8)
|
1
|
13
|
26
|
24
|
22
|
37
|
32
|
34
|
34
|
13
|
9
|
2
|
(0)
|
|
| 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
|
1
|
1
|
0
|
|
| Net Income (Common) |
2
N/A
|
3
+78%
|
4
+22%
|
3
-8%
|
3
+4%
|
1
-80%
|
(6)
N/A
|
(9)
-48%
|
(10)
-14%
|
(10)
+1%
|
(5)
+46%
|
(3)
+44%
|
(3)
-17%
|
(6)
-82%
|
(8)
-32%
|
(11)
-36%
|
(12)
-3%
|
(8)
+28%
|
(6)
+23%
|
(8)
-18%
|
(9)
-25%
|
(7)
+26%
|
(9)
-28%
|
(8)
+14%
|
(10)
-24%
|
(13)
-35%
|
(14)
-12%
|
(8)
+42%
|
0
N/A
|
13
+2 809%
|
25
+99%
|
23
-7%
|
21
-8%
|
36
+72%
|
31
-14%
|
33
+7%
|
34
+1%
|
10
-71%
|
7
-28%
|
(0)
N/A
|
(2)
-3 292%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.63
+80%
|
0.77
+22%
|
0.71
-8%
|
0.74
+4%
|
0.14
-81%
|
-1.27
N/A
|
-1.88
-48%
|
-2.14
-14%
|
-2.11
+1%
|
-1.14
+46%
|
-0.56
+51%
|
-0.65
-16%
|
-1.21
-86%
|
-1.57
-30%
|
-2.13
-36%
|
-2.19
-3%
|
-1.57
+28%
|
-1.2
+24%
|
-1.42
-18%
|
-1.74
-23%
|
-1.3
+25%
|
-1.22
+6%
|
-0.82
+33%
|
-0.99
-21%
|
-1.43
-44%
|
-5.46
-282%
|
-0.66
+88%
|
0.02
N/A
|
0.99
+4 850%
|
1.97
+99%
|
1.82
-8%
|
1.67
-8%
|
2.88
+72%
|
2.51
-13%
|
2.74
+9%
|
2.82
+3%
|
0.91
-68%
|
0.66
-27%
|
0
N/A
|
-0.23
N/A
|
|