Income Statement

Revenue

+6%

+5%

10Y

Currency: USD

	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
Revenue
Interest Expense	0	1	1	2	3	3	3	5	6	8	10	10	10	10	10	10	10	11	11	11	11	11	14	18	22	26	25	22	20	15	11	9	6	6	6	6	8	13	18	23	27
Revenue	33 N/A	36 +9%	40 +11%	46 +17%	70 +51%	102 +46%	146 +43%	191 +31%	229 +20%	255 +12%	278 +9%	299 +8%	327 +9%	346 +6%	364 +5%	377 +4%	387 +3%	382 -1%	379 -1%	384 +1%	390 +2%	396 +1%	359 -9%	367 +2%	362 -1%	363 +0%	409 +13%	394 -4%	387 -2%	386 0%	388 +0%	395 +2%	406 +3%	415 +2%	419 +1%	423 +1%	425 +1%	431 +1%	426 -1%	419 -2%	409 -3%
Gross Profit
Cost of Revenue	(11)	(12)	(15)	(18)	(28)	(40)	(53)	(67)	(75)	(82)	(87)	(92)	(99)	(103)	(107)	(111)	(114)	(117)	(119)	(121)	(122)	(120)	(110)	(112)	(112)	(110)	(123)	(119)	(121)	(123)	(123)	(125)	(130)	(133)	(136)	(139)	(135)	(134)	(136)	(134)	(137)
Gross Profit	21 N/A	23 +10%	24 +4%	28 +14%	42 +49%	62 +49%	92 +50%	125 +35%	153 +23%	174 +13%	191 +10%	207 +8%	228 +10%	243 +7%	257 +6%	267 +4%	273 +3%	265 -3%	261 -2%	263 +1%	268 +2%	276 +3%	249 -10%	255 +2%	250 -2%	253 +1%	286 +13%	275 -4%	266 -3%	263 -1%	266 +1%	270 +2%	276 +2%	282 +2%	284 +1%	284 +0%	290 +2%	297 +2%	290 -2%	285 -2%	271 -5%
Operating Income
Operating Expenses	(50)	(57)	(70)	(84)	(104)	(121)	(138)	(155)	(176)	(202)	(222)	(241)	(257)	(276)	(288)	(302)	(315)	(333)	(347)	(357)	(365)	(353)	(333)	(329)	(313)	(316)	(329)	(341)	(357)	(384)	(395)	(376)	(375)	(279)	(283)	(391)	(389)	(392)	(384)	(368)	(348)
Selling, General & Administrative	(30)	(37)	(49)	(64)	(83)	(98)	(112)	(126)	(142)	(164)	(184)	(202)	(220)	(236)	(246)	(257)	(267)	(281)	(292)	(301)	(306)	(296)	(281)	(276)	(267)	(269)	(283)	(294)	(309)	(315)	(325)	(324)	(322)	(329)	(332)	(335)	(335)	(337)	(327)	(314)	(303)
Research & Development	(20)	(20)	(20)	(20)	(21)	(23)	(26)	(28)	(34)	(36)	(37)	(39)	(38)	(40)	(42)	(45)	(49)	(52)	(55)	(56)	(59)	(57)	(53)	(51)	(46)	(45)	(46)	(47)	(48)	(49)	(49)	(52)	(53)	(55)	(56)	(56)	(54)	(54)	(55)	(52)	(48)
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)	(1)	(2)	(2)	(3)
Other Operating Expenses	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	(20)	(20)	0	0	105	105	0	0	1	(0)	1	7
Operating Income	(28) N/A	(33) -18%	(45) -35%	(56) -25%	(62) -11%	(59) +5%	(46) +23%	(30) +35%	(23) +23%	(29) -24%	(31) -9%	(34) -8%	(30) +12%	(32) -9%	(31) +5%	(35) -16%	(42) -18%	(68) -64%	(87) -27%	(94) -8%	(97) -3%	(77) +20%	(85) -9%	(74) +13%	(63) +15%	(62) +1%	(43) +31%	(66) -54%	(91) -39%	(121) -33%	(129) -7%	(106) +18%	(99) +7%	3 N/A	1 -69%	(107) N/A	(99) +7%	(95) +4%	(94) +1%	(83) +12%	(77) +7%
Pre-Tax Income
Interest Income Expense	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(3)	(5)	(6)	(7)	(7)	(7)	(7)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(9)	(14)	(19)	(23)	(23)	(21)	(20)	(16)	(11)	(8)	(2)	1	4	6	6	2	(3)	(9)	(14)
Non-Reccuring Items	0	0	0	0	0	0	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	(0)	0	0	(20)	(20)	0	0	105	105	0	0	0	4	0	0	0	(50)
Total Other Income	(2)	(3)	(3)	(3)	(2)	(0)	(1)	0	(1)	(1)	0	0	1	1	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(0)	(2)	(1)	(1)	(0)	1	1	2	1	1	(0)	(0)	(9)	5	14	17	27
Pre-Tax Income	(30) N/A	(37) -23%	(49) -33%	(61) -23%	(66) -9%	(61) +7%	(50) +18%	(35) +31%	(30) +12%	(35) -17%	(38) -8%	(41) -7%	(35) +13%	(38) -9%	(37) +3%	(42) -13%	(48) -15%	(75) -54%	(92) -23%	(99) -7%	(102) -3%	(83) +19%	(96) -16%	(89) +8%	(82) +7%	(87) -6%	(67) +23%	(107) -60%	(131) -22%	(136) -4%	(139) -2%	(7) +95%	4 N/A	4 -12%	4 +13%	(101) N/A	(98) +3%	(88) +10%	(83) +6%	(75) +10%	(112) -50%
Net Income
Tax Provision	(0)	(0)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(2)	(1)	6	6	6	6	(1)
Income from Continuing Operations	(31)	(38)	(50)	(62)	(67)	(63)	(52)	(36)	(32)	(37)	(40)	(42)	(37)	(40)	(39)	(44)	(49)	(76)	(93)	(100)	(104)	(84)	(98)	(90)	(83)	(88)	(68)	(108)	(131)	(136)	(140)	(8)	3	2	3	(102)	(92)	(83)	(77)	(69)	(113)
Net Income (Common)	(31) N/A	(38) -23%	(50) -32%	(62) -23%	(67) -9%	(63) +7%	(52) +17%	(36) +30%	(32) +12%	(37) -16%	(40) -8%	(42) -6%	(37) +13%	(40) -8%	(39) +3%	(44) -13%	(49) -12%	(76) -54%	(93) -23%	(100) -7%	(104) -4%	(84) +19%	(98) -16%	(90) +8%	(83) +7%	(88) -6%	(68) +22%	(108) -59%	(131) -21%	(136) -4%	(140) -2%	(8) +94%	3 N/A	2 -23%	3 +13%	(102) N/A	(92) +10%	(83) +10%	(77) +6%	(69) +11%	(113) -64%
EPS (Diluted)	-1.23 N/A	-1.52 -24%	-1.95 -28%	-2.2 -13%	-2.54 -15%	-2.22 +13%	-1.82 +18%	-1.29 +29%	-1.12 +13%	-1.26 -12%	-1.35 -7%	-1.42 -5%	-1.25 +12%	-1.35 -8%	-1.3 +4%	-1.46 -12%	-1.64 -12%	-2.49 -52%	-3.02 -21%	-3.22 -7%	-3.37 -5%	-2.65 +21%	-2.86 -8%	-2.6 +9%	-2.47 +5%	-2.53 -2%	-1.97 +22%	-3.12 -58%	-3.77 -21%	-3.87 -3%	-3.95 -2%	-0.21 +95%	0.08 N/A	0.06 -25%	0.07 +17%	-2.83 N/A	-2.56 +10%	-2.28 +11%	-2.09 +8%	-1.85 +11%	-3.06 -65%

Income Statement Balance Sheet Cash Flow Statement

Nevro Corp
NYSE:NVRO

Income Statement

Earnings Waterfall
Nevro Corp

Income Statement
Nevro Corp

See Also

Company

Help

Tools

Stocks

Nevro Corp NYSE:NVRO

Income Statement

Earnings Waterfall Nevro Corp

Income Statement Nevro Corp

See Also

Company

Help

Tools

Stocks

Nevro Corp
NYSE:NVRO

Earnings Waterfall
Nevro Corp

Income Statement
Nevro Corp