Semler Scientific Inc
NASDAQ:SMLR
Income Statement
Earnings Waterfall
Semler Scientific Inc
Revenue
|
68.2m
USD
|
Cost of Revenue
|
-7m
USD
|
Gross Profit
|
61.2m
USD
|
Operating Expenses
|
-38.9m
USD
|
Operating Income
|
22.3m
USD
|
Other Expenses
|
-1.7m
USD
|
Net Income
|
20.6m
USD
|
Income Statement
Semler Scientific 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 |
2
N/A
|
3
+18%
|
3
+14%
|
3
+10%
|
4
+8%
|
4
+10%
|
4
+11%
|
5
+15%
|
7
+37%
|
7
+4%
|
8
+5%
|
8
+6%
|
7
-8%
|
8
+8%
|
9
+12%
|
11
+18%
|
12
+18%
|
15
+19%
|
18
+20%
|
20
+11%
|
21
+9%
|
24
+11%
|
26
+10%
|
30
+13%
|
33
+11%
|
35
+8%
|
34
-4%
|
36
+5%
|
39
+8%
|
42
+10%
|
50
+19%
|
54
+6%
|
53
-1%
|
54
+2%
|
54
+1%
|
54
+0%
|
57
+4%
|
61
+7%
|
65
+6%
|
67
+4%
|
68
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
|
Gross Profit |
2
N/A
|
2
+19%
|
2
+12%
|
3
+11%
|
3
+11%
|
3
+10%
|
4
+11%
|
4
+13%
|
4
+2%
|
4
+3%
|
4
+1%
|
5
+9%
|
6
+18%
|
6
+8%
|
7
+15%
|
8
+19%
|
10
+21%
|
12
+23%
|
15
+23%
|
17
+14%
|
19
+10%
|
21
+11%
|
23
+11%
|
26
+13%
|
29
+11%
|
32
+9%
|
30
-4%
|
32
+7%
|
35
+9%
|
38
+9%
|
46
+20%
|
49
+6%
|
47
-4%
|
48
+3%
|
49
+1%
|
49
+1%
|
52
+7%
|
56
+7%
|
60
+6%
|
62
+4%
|
61
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(13)
|
(12)
|
(12)
|
(11)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(20)
|
(19)
|
(19)
|
(20)
|
(22)
|
(25)
|
(27)
|
(31)
|
(33)
|
(34)
|
(35)
|
(37)
|
(38)
|
(39)
|
(39)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(11)
|
(11)
|
(11)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(16)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(27)
|
(28)
|
(29)
|
(30)
|
(32)
|
(32)
|
(33)
|
(33)
|
|
Research & Development |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
Operating Income |
(2)
N/A
|
(2)
-12%
|
(3)
-18%
|
(4)
-31%
|
(4)
-18%
|
(5)
-13%
|
(5)
-6%
|
(5)
-3%
|
(8)
-56%
|
(8)
+5%
|
(8)
+6%
|
(6)
+17%
|
(2)
+66%
|
(2)
+8%
|
(2)
+16%
|
(1)
+20%
|
(1)
+36%
|
1
N/A
|
3
+420%
|
4
+52%
|
5
+25%
|
6
+20%
|
8
+18%
|
9
+21%
|
11
+18%
|
12
+15%
|
11
-14%
|
13
+23%
|
16
+23%
|
19
+16%
|
24
+30%
|
24
-1%
|
19
-18%
|
17
-11%
|
16
-7%
|
15
-5%
|
17
+12%
|
20
+14%
|
22
+10%
|
23
+8%
|
22
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
|
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
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
-11%
|
(3)
-17%
|
(4)
-33%
|
(5)
-17%
|
(5)
-12%
|
(5)
-6%
|
(5)
-2%
|
(9)
-55%
|
(8)
+4%
|
(8)
+5%
|
(7)
+16%
|
(3)
+61%
|
(2)
+5%
|
(2)
+5%
|
(2)
+14%
|
(2)
+24%
|
0
N/A
|
2
+3 286%
|
4
+64%
|
5
+30%
|
6
+23%
|
7
+20%
|
9
+22%
|
11
+18%
|
12
+15%
|
11
-14%
|
13
+24%
|
16
+26%
|
19
+16%
|
25
+29%
|
24
-1%
|
19
-20%
|
17
-11%
|
16
-7%
|
15
-4%
|
18
+15%
|
20
+15%
|
23
+12%
|
25
+10%
|
24
-5%
|
|
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)
|
5
|
4
|
4
|
4
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(4)
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(8)
|
(8)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
4
|
5
|
6
|
7
|
14
|
15
|
16
|
14
|
11
|
14
|
16
|
22
|
21
|
17
|
16
|
13
|
13
|
14
|
16
|
18
|
20
|
21
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-11%
|
(3)
-17%
|
(4)
-33%
|
(5)
-17%
|
(5)
-12%
|
(5)
-6%
|
(5)
-2%
|
(9)
-55%
|
(8)
+4%
|
(8)
+5%
|
(7)
+16%
|
(3)
+61%
|
(2)
+5%
|
(2)
+5%
|
(2)
+14%
|
(2)
+24%
|
0
N/A
|
2
+3 286%
|
4
+64%
|
5
+29%
|
6
+23%
|
7
+19%
|
14
+86%
|
15
+11%
|
16
+5%
|
14
-10%
|
11
-20%
|
14
+22%
|
16
+16%
|
22
+35%
|
21
-3%
|
17
-18%
|
16
-9%
|
13
-17%
|
13
-4%
|
14
+14%
|
16
+11%
|
18
+11%
|
20
+10%
|
21
+5%
|
|
EPS (Diluted) |
-0.47
N/A
|
-1.1
-134%
|
-0.61
+45%
|
-0.81
-33%
|
-1.1
-36%
|
-1.07
+3%
|
-1.08
-1%
|
-1.1
-2%
|
-1.72
-56%
|
-1.58
+8%
|
-1.51
+4%
|
-1.27
+16%
|
-0.5
+61%
|
-0.47
+6%
|
-0.44
+6%
|
-0.38
+14%
|
-0.28
+26%
|
0
N/A
|
0.33
N/A
|
0.48
+45%
|
0.66
+38%
|
0.75
+14%
|
0.92
+23%
|
1.69
+84%
|
1.88
+11%
|
1.98
+5%
|
1.79
-10%
|
1.44
-20%
|
1.74
+21%
|
2
+15%
|
2.7
+35%
|
2.6
-4%
|
2.12
-18%
|
1.93
-9%
|
1.64
-15%
|
1.57
-4%
|
1.79
+14%
|
2.02
+13%
|
2.25
+11%
|
2.5
+11%
|
2.63
+5%
|