SINTX Technologies Inc
NASDAQ:SINT
Income Statement
Earnings Waterfall
SINTX Technologies Inc
Income Statement
SINTX Technologies Inc
| 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 |
6
|
4
|
4
|
3
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
2
|
2
|
1
|
1
|
2
|
2
|
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
|
|
| Revenue |
23
N/A
|
17
-27%
|
23
+36%
|
23
-2%
|
22
-1%
|
23
+2%
|
23
-1%
|
23
+3%
|
23
-2%
|
22
-5%
|
21
-5%
|
20
-6%
|
19
0%
|
19
-3%
|
18
-4%
|
17
-8%
|
15
-9%
|
14
-10%
|
13
-6%
|
12
-3%
|
0
N/A
|
(3)
N/A
|
(6)
-122%
|
(9)
-51%
|
0
N/A
|
0
+102%
|
0
+87%
|
1
+48%
|
1
+30%
|
1
+16%
|
1
+5%
|
1
-13%
|
1
-19%
|
0
-18%
|
0
-21%
|
1
+45%
|
1
+9%
|
1
+5%
|
1
+22%
|
1
+24%
|
2
+63%
|
2
+26%
|
2
+14%
|
2
+11%
|
3
+6%
|
3
+6%
|
3
+13%
|
3
+4%
|
3
-11%
|
3
-11%
|
2
-28%
|
1
-32%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
0
|
1
|
1
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
17
N/A
|
12
-31%
|
17
+39%
|
16
-5%
|
17
+4%
|
17
+3%
|
16
-3%
|
17
+3%
|
15
-13%
|
14
-6%
|
13
-6%
|
12
-7%
|
13
+8%
|
13
+0%
|
13
-3%
|
12
-5%
|
11
-7%
|
10
-11%
|
10
-5%
|
9
-11%
|
0
N/A
|
(2)
N/A
|
(4)
-126%
|
(6)
-35%
|
0
N/A
|
0
+46%
|
0
+60%
|
0
+24%
|
0
+22%
|
0
+17%
|
0
+4%
|
0
-5%
|
0
-26%
|
0
-2%
|
0
-11%
|
0
+35%
|
0
+12%
|
0
+6%
|
0
+88%
|
1
+92%
|
1
+116%
|
2
+29%
|
2
+14%
|
2
+12%
|
2
-13%
|
2
+2%
|
2
+12%
|
2
+1%
|
2
-3%
|
2
-16%
|
1
-33%
|
1
-43%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(22)
|
(46)
|
(28)
|
(26)
|
(28)
|
(35)
|
(39)
|
(39)
|
(38)
|
(29)
|
(26)
|
(25)
|
(24)
|
(23)
|
(23)
|
(23)
|
(22)
|
(20)
|
(18)
|
(7)
|
(6)
|
(4)
|
(1)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(12)
|
(11)
|
(15)
|
(14)
|
(11)
|
|
| Selling, General & Administrative |
(24)
|
(18)
|
(24)
|
(23)
|
(22)
|
(25)
|
(30)
|
(33)
|
(32)
|
(30)
|
(23)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
(4)
|
(3)
|
(1)
|
1
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Research & Development |
(6)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
0
|
0
|
(16)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(0)
|
|
| Operating Income |
(13)
N/A
|
(10)
+24%
|
(29)
-192%
|
(12)
+59%
|
(9)
+22%
|
(11)
-19%
|
(19)
-74%
|
(22)
-19%
|
(24)
-8%
|
(24)
+0%
|
(16)
+33%
|
(13)
+18%
|
(12)
+9%
|
(11)
+13%
|
(10)
+1%
|
(11)
-4%
|
(12)
-7%
|
(12)
+0%
|
(10)
+12%
|
(9)
+6%
|
(7)
+21%
|
(8)
-6%
|
(8)
-2%
|
(7)
+17%
|
(7)
-3%
|
(6)
+7%
|
(6)
+6%
|
(7)
-8%
|
(7)
0%
|
(7)
-2%
|
(7)
-7%
|
(8)
-10%
|
(9)
-8%
|
(9)
-12%
|
(10)
-4%
|
(10)
-4%
|
(11)
-3%
|
(11)
0%
|
(11)
-4%
|
(11)
+0%
|
(11)
-3%
|
(12)
-6%
|
(13)
-6%
|
(14)
-6%
|
(13)
+1%
|
(13)
+3%
|
(12)
+6%
|
(10)
+17%
|
(9)
+11%
|
(13)
-46%
|
(13)
+0%
|
(10)
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(5)
|
(5)
|
(5)
|
2
|
2
|
2
|
3
|
(4)
|
(5)
|
(7)
|
(17)
|
(13)
|
(13)
|
(12)
|
(4)
|
(2)
|
0
|
3
|
4
|
2
|
(0)
|
(0)
|
4
|
4
|
5
|
6
|
2
|
2
|
6
|
3
|
3
|
2
|
(2)
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
3
|
4
|
4
|
6
|
5
|
4
|
4
|
4
|
1
|
0
|
(0)
|
|
| Non-Reccuring Items |
(16)
|
(16)
|
0
|
(17)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(7)
|
(7)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(36)
N/A
|
(31)
+13%
|
(34)
-10%
|
(34)
+1%
|
(8)
+76%
|
(9)
-14%
|
(20)
-107%
|
(22)
-13%
|
(33)
-47%
|
(33)
-2%
|
(26)
+22%
|
(31)
-20%
|
(24)
+23%
|
(22)
+8%
|
(21)
+4%
|
(16)
+23%
|
(15)
+8%
|
(12)
+19%
|
(9)
+28%
|
(5)
+37%
|
(6)
-7%
|
(9)
-52%
|
(9)
-5%
|
(10)
-10%
|
(10)
+4%
|
(8)
+19%
|
(6)
+19%
|
(5)
+24%
|
(5)
+1%
|
(2)
+58%
|
(5)
-165%
|
(6)
-19%
|
(7)
-12%
|
(11)
-54%
|
(9)
+17%
|
(9)
+1%
|
(9)
-5%
|
(10)
-2%
|
(10)
-3%
|
(10)
-4%
|
(12)
-18%
|
(9)
+21%
|
(9)
+1%
|
(10)
-5%
|
(8)
+17%
|
(9)
-7%
|
(9)
+3%
|
(12)
-35%
|
(11)
+5%
|
(12)
-13%
|
(13)
-1%
|
(10)
+22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(35)
|
(31)
|
(34)
|
(33)
|
(8)
|
(9)
|
(20)
|
(22)
|
(33)
|
(33)
|
(26)
|
(31)
|
(24)
|
(22)
|
(21)
|
(16)
|
(15)
|
(12)
|
(9)
|
(5)
|
(6)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(2)
|
(5)
|
(6)
|
(7)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(9)
|
(9)
|
(10)
|
(8)
|
(9)
|
(9)
|
(12)
|
(11)
|
(12)
|
(13)
|
(10)
|
|
| Net Income (Common) |
(35)
N/A
|
(31)
+13%
|
(34)
-10%
|
(33)
+1%
|
(8)
+75%
|
(9)
-14%
|
(20)
-107%
|
(22)
-13%
|
(33)
-47%
|
(33)
-2%
|
(26)
+22%
|
(31)
-20%
|
(24)
+23%
|
(22)
+8%
|
(21)
+4%
|
(22)
-6%
|
(21)
+6%
|
(18)
+14%
|
(15)
+19%
|
(5)
+63%
|
(9)
-73%
|
(12)
-31%
|
(20)
-65%
|
(29)
-44%
|
(23)
+22%
|
(21)
+8%
|
(14)
+32%
|
(5)
+64%
|
(8)
-46%
|
(14)
-86%
|
(15)
-8%
|
(16)
-5%
|
(17)
-5%
|
(11)
+33%
|
(9)
+18%
|
(9)
+2%
|
(9)
-5%
|
(10)
-2%
|
(10)
-3%
|
(10)
-4%
|
(16)
-61%
|
(14)
+15%
|
(14)
+0%
|
(14)
-3%
|
(8)
+42%
|
(9)
-7%
|
(9)
+3%
|
(12)
-35%
|
(11)
+5%
|
(12)
-13%
|
(13)
-1%
|
(17)
-32%
|
|
| EPS (Diluted) |
-333 063 979.47
N/A
|
-290 283 315.9
+13%
|
-319 430 573.24
-10%
|
-316 299 125.38
+1%
|
-78 771 746.36
+75%
|
-89 964 495.13
-14%
|
-175 948 988.38
-96%
|
-195 612 662.64
-11%
|
-287 522 061.42
-47%
|
-237 517 208.11
+17%
|
-134 180 686.15
+44%
|
-108 145 192.29
+19%
|
-39 634 682
+63%
|
-32 340 805.59
+18%
|
-23 402 993.89
+28%
|
-11 035 082.78
+53%
|
-8 178 789.8
+26%
|
-6 848 050.15
+16%
|
-4 328 778.96
+37%
|
-1 157 814.5
+73%
|
-1 160 476.52
0%
|
-1 450 659.41
-25%
|
-2 088 746.53
-44%
|
-2 184 715.03
-5%
|
-1 294 089.51
+41%
|
-1 527 322.45
-18%
|
-142 240
+91%
|
-51 269.99
+64%
|
-96 401.77
-88%
|
-46 620
+52%
|
-25 221.66
+46%
|
-14 411.81
+43%
|
-16 594
-15%
|
-9 260
+44%
|
-7 563.33
+18%
|
-7 423.33
+2%
|
-9 308.99
-25%
|
-7 934.16
+15%
|
-8 195
-3%
|
-8 512.5
-4%
|
-8 244.5
+3%
|
-1 222.54
+85%
|
-681.66
+44%
|
-684.38
0%
|
-436.05
+36%
|
-102.87
+76%
|
-13.62
+87%
|
-12.99
+5%
|
-14.87
-14%
|
-7.01
+53%
|
-4.94
+30%
|
-5.58
-13%
|
|