Senestech Inc
NASDAQ:SNES
Income Statement
Earnings Waterfall
Senestech Inc
Income Statement
Senestech Inc
| 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 |
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
|
|
| Revenue |
0
N/A
|
0
+29%
|
0
-11%
|
0
-13%
|
0
-25%
|
0
-52%
|
0
-50%
|
0
+40%
|
0
+43%
|
0
+90%
|
0
+58%
|
0
+3%
|
0
-6%
|
0
-24%
|
0
-36%
|
0
+14%
|
0
+31%
|
0
+19%
|
0
+4%
|
0
+19%
|
0
+29%
|
1
+25%
|
1
+20%
|
1
+18%
|
1
+17%
|
1
+8%
|
1
+13%
|
1
+4%
|
1
+3%
|
1
+10%
|
1
-1%
|
1
+16%
|
2
+11%
|
2
+8%
|
2
+12%
|
2
+4%
|
2
+9%
|
2
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
(1)
|
(1)
|
(1)
|
|
| 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
+200%
|
0
-67%
|
0
+500%
|
0
+17%
|
0
-29%
|
0
+40%
|
0
-43%
|
0
+25%
|
0
+60%
|
0
+38%
|
(0)
N/A
|
0
N/A
|
0
+100%
|
0
+200%
|
0
+300%
|
0
+25%
|
0
+33%
|
0
+10%
|
0
+5%
|
0
+2%
|
0
N/A
|
1
+12%
|
1
+2%
|
1
+8%
|
1
+19%
|
1
+20%
|
1
+21%
|
1
+18%
|
1
+14%
|
1
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(13)
|
(11)
|
(12)
|
(13)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
|
| Research & Development |
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
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)
|
|
| Operating Income |
(18)
N/A
|
(12)
+29%
|
(11)
+16%
|
(12)
-10%
|
(13)
-14%
|
(14)
-2%
|
(12)
+9%
|
(12)
+6%
|
(12)
-4%
|
(12)
+4%
|
(12)
-3%
|
(12)
+2%
|
(10)
+16%
|
(10)
-1%
|
(10)
-4%
|
(10)
+0%
|
(10)
+6%
|
(9)
+7%
|
(8)
+11%
|
(7)
+6%
|
(8)
-10%
|
(9)
-4%
|
(9)
-5%
|
(9)
+2%
|
(10)
-10%
|
(10)
-4%
|
(10)
+3%
|
(9)
+3%
|
(9)
+6%
|
(8)
+8%
|
(8)
+5%
|
(8)
+3%
|
(7)
+5%
|
(7)
+6%
|
(6)
+7%
|
(6)
+3%
|
(6)
0%
|
(6)
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
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
|
|
| Total Other Income |
(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
|
|
| Pre-Tax Income |
(20)
N/A
|
(14)
+27%
|
(11)
+25%
|
(12)
-9%
|
(13)
-14%
|
(14)
-2%
|
(12)
+10%
|
(12)
+6%
|
(12)
-5%
|
(12)
+4%
|
(12)
-3%
|
(12)
+3%
|
(10)
+16%
|
(10)
-1%
|
(10)
-2%
|
(10)
+0%
|
(9)
+7%
|
(9)
+7%
|
(8)
+8%
|
(7)
+6%
|
(8)
-1%
|
(8)
-4%
|
(8)
-5%
|
(9)
-6%
|
(10)
-10%
|
(10)
-4%
|
(10)
+3%
|
(9)
+3%
|
(9)
+6%
|
(8)
+8%
|
(8)
+5%
|
(8)
+3%
|
(7)
+5%
|
(7)
+6%
|
(6)
+7%
|
(6)
+3%
|
(6)
-1%
|
(6)
+4%
|
|
| 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
|
|
| Income from Continuing Operations |
(20)
|
(14)
|
(11)
|
(12)
|
(13)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(20)
N/A
|
(14)
+27%
|
(11)
+24%
|
(12)
-9%
|
(13)
-13%
|
(14)
-2%
|
(12)
+10%
|
(12)
+6%
|
(12)
-5%
|
(12)
+1%
|
(12)
-3%
|
(12)
+3%
|
(10)
+15%
|
(10)
+2%
|
(10)
-2%
|
(10)
-4%
|
(10)
+6%
|
(9)
+7%
|
(8)
+8%
|
(7)
+11%
|
(8)
-1%
|
(8)
-4%
|
(8)
-5%
|
(9)
-6%
|
(10)
-10%
|
(10)
-4%
|
(10)
+3%
|
(9)
+3%
|
(9)
+6%
|
(8)
+8%
|
(8)
+5%
|
(8)
+3%
|
(7)
+5%
|
(7)
+6%
|
(6)
+7%
|
(6)
+3%
|
(6)
-1%
|
(6)
+4%
|
|
| EPS (Diluted) |
-10 576.21
N/A
|
-8 066.77
+24%
|
-5 191.38
+36%
|
-5 286.1
-2%
|
-6 361.95
-20%
|
-6 430.46
-1%
|
-5 400.21
+16%
|
-4 679.53
+13%
|
-4 176.78
+11%
|
-3 464.41
+17%
|
-3 028.5
+13%
|
-2 854.13
+6%
|
-1 010.99
+65%
|
-987
+2%
|
-1 002.99
-2%
|
-1 039.99
-4%
|
-973.99
+6%
|
-907
+7%
|
-836.99
+8%
|
-248.66
+70%
|
-150.59
+39%
|
-157.19
-4%
|
-165.39
-5%
|
-175.39
-6%
|
-192.8
-10%
|
-200.8
-4%
|
-193.99
+3%
|
-72.38
+63%
|
-36.79
+49%
|
-233.53
-535%
|
-115.1
+51%
|
-14.7
+87%
|
-13.9
+5%
|
-9.12
+34%
|
-8.86
+3%
|
-4.62
+48%
|
-3.26
+29%
|
-1.24
+62%
|
|