Stereotaxis Inc
NYSE-MKT:STXS
Income Statement
Earnings Waterfall
Stereotaxis Inc
Revenue
|
26.8m
USD
|
Cost of Revenue
|
-11.9m
USD
|
Gross Profit
|
14.9m
USD
|
Operating Expenses
|
-36.7m
USD
|
Operating Income
|
-21.8m
USD
|
Other Expenses
|
-217k
USD
|
Net Income
|
-22.1m
USD
|
Income Statement
Stereotaxis 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 |
38
N/A
|
38
0%
|
36
-4%
|
34
-5%
|
35
+2%
|
36
+3%
|
38
+4%
|
38
+1%
|
38
-1%
|
37
-2%
|
35
-5%
|
34
-3%
|
32
-6%
|
30
-5%
|
31
+2%
|
31
-1%
|
31
+1%
|
31
N/A
|
30
-3%
|
30
-2%
|
29
-1%
|
29
+0%
|
29
-3%
|
29
+2%
|
29
-1%
|
28
-4%
|
26
-5%
|
27
+2%
|
27
0%
|
29
+11%
|
33
+13%
|
34
+1%
|
35
+4%
|
33
-5%
|
31
-9%
|
29
-5%
|
28
-3%
|
28
-2%
|
29
+6%
|
30
+0%
|
27
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(11)
|
(11)
|
(10)
|
(10)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(12)
|
|
Gross Profit |
27
N/A
|
28
+2%
|
26
-4%
|
26
-3%
|
27
+5%
|
27
+1%
|
28
+2%
|
28
+1%
|
27
-2%
|
27
-2%
|
27
+0%
|
26
-3%
|
25
-6%
|
24
-3%
|
23
-2%
|
24
+1%
|
20
-13%
|
20
0%
|
20
0%
|
20
-1%
|
24
+18%
|
24
0%
|
23
-2%
|
23
+2%
|
23
-3%
|
22
-4%
|
21
-6%
|
19
-8%
|
19
+0%
|
20
+6%
|
22
+11%
|
23
+0%
|
23
+3%
|
22
-5%
|
20
-8%
|
20
-1%
|
18
-8%
|
17
-6%
|
17
-3%
|
16
-3%
|
15
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(36)
|
(35)
|
(34)
|
(34)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(32)
|
(32)
|
(32)
|
(31)
|
(25)
|
(23)
|
(28)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(30)
|
(33)
|
(36)
|
(35)
|
(38)
|
(38)
|
(37)
|
(38)
|
(37)
|
(37)
|
(37)
|
|
Selling, General & Administrative |
(30)
|
(29)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(24)
|
(23)
|
(22)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(21)
|
(24)
|
(26)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
|
Research & Development |
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(9)
N/A
|
(7)
+15%
|
(8)
-7%
|
(8)
-1%
|
(5)
+34%
|
(5)
+15%
|
(4)
+12%
|
(4)
+7%
|
(5)
-45%
|
(5)
-1%
|
(5)
+1%
|
(6)
-5%
|
(6)
-13%
|
(1)
+81%
|
0
N/A
|
(4)
N/A
|
(6)
-38%
|
(5)
+13%
|
(5)
-4%
|
(6)
-5%
|
(2)
+56%
|
(3)
-41%
|
(4)
-24%
|
(4)
+2%
|
(5)
-14%
|
(5)
+2%
|
(5)
-10%
|
(7)
-29%
|
(7)
+0%
|
(6)
+8%
|
(8)
-24%
|
(11)
-40%
|
(13)
-20%
|
(13)
-3%
|
(17)
-30%
|
(18)
-2%
|
(19)
-6%
|
(20)
-8%
|
(20)
0%
|
(21)
-3%
|
(22)
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(13)
|
(11)
|
(10)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(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
|
1
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(47)
|
(49)
|
(49)
|
1
|
4
|
4
|
4
|
2
|
1
|
2
|
1
|
(9)
|
(2)
|
1
|
1
|
7
|
0
|
(0)
|
(1)
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(69)
N/A
|
(68)
+1%
|
(67)
+2%
|
(10)
+85%
|
(5)
+48%
|
(4)
+19%
|
(4)
+10%
|
(5)
-27%
|
(7)
-52%
|
(6)
+12%
|
(7)
-12%
|
(12)
-72%
|
(5)
+58%
|
(2)
+65%
|
0
N/A
|
2
+588%
|
(6)
N/A
|
(6)
+5%
|
(6)
-8%
|
(2)
+69%
|
0
N/A
|
(3)
N/A
|
(4)
-23%
|
(4)
+4%
|
(5)
-13%
|
(4)
+3%
|
(5)
-11%
|
(7)
-33%
|
(7)
-2%
|
(6)
+7%
|
(5)
+11%
|
(9)
-56%
|
(11)
-26%
|
(13)
-24%
|
(17)
-30%
|
(17)
-2%
|
(18)
-5%
|
(20)
-7%
|
(19)
+1%
|
(20)
-2%
|
(21)
-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
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(69)
|
(68)
|
(67)
|
(10)
|
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(12)
|
(5)
|
(2)
|
0
|
2
|
(6)
|
(6)
|
(6)
|
(2)
|
0
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(9)
|
(11)
|
(13)
|
(17)
|
(17)
|
(18)
|
(20)
|
(19)
|
(20)
|
(21)
|
|
Net Income (Common) |
(69)
N/A
|
(68)
+1%
|
(67)
+2%
|
(10)
+85%
|
(5)
+48%
|
(4)
+19%
|
(4)
+10%
|
(5)
-27%
|
(7)
-52%
|
(6)
+12%
|
(7)
-12%
|
(19)
-156%
|
(12)
+37%
|
(9)
+25%
|
(7)
+22%
|
1
N/A
|
(7)
N/A
|
(7)
+5%
|
(7)
-8%
|
(3)
+56%
|
(1)
+60%
|
(5)
-267%
|
(6)
-17%
|
(6)
+3%
|
(6)
-9%
|
(6)
+3%
|
(6)
-8%
|
(8)
-25%
|
(8)
-1%
|
(8)
+6%
|
(7)
+9%
|
(10)
-44%
|
(12)
-22%
|
(15)
-21%
|
(19)
-27%
|
(19)
-2%
|
(20)
-4%
|
(21)
-6%
|
(21)
+1%
|
(21)
-2%
|
(22)
-4%
|
|
EPS (Diluted) |
-4.73
N/A
|
-3.5
+26%
|
-3.4
+3%
|
-0.48
+86%
|
-0.26
+46%
|
-0.21
+19%
|
-0.18
+14%
|
-0.23
-28%
|
-0.35
-52%
|
-0.31
+11%
|
-0.35
-13%
|
-0.86
-146%
|
-0.54
+37%
|
-0.41
+24%
|
-0.32
+22%
|
0.03
N/A
|
-0.32
N/A
|
-0.13
+59%
|
-0.13
N/A
|
-0.05
+62%
|
-0.03
+40%
|
-0.09
-200%
|
-0.1
-11%
|
-0.09
+10%
|
-0.1
-11%
|
-0.08
+20%
|
-0.08
N/A
|
-0.11
-38%
|
-0.11
N/A
|
-0.1
+9%
|
-0.09
+10%
|
-0.13
-44%
|
-0.16
-23%
|
-0.2
-25%
|
-0.25
-25%
|
-0.25
N/A
|
-0.26
-4%
|
-0.27
-4%
|
-0.27
N/A
|
-0.27
N/A
|
-0.27
N/A
|