Evolus Inc
NASDAQ:EOLS
Income Statement
Earnings Waterfall
Evolus Inc
Income Statement
Evolus Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
6
|
8
|
10
|
10
|
10
|
11
|
9
|
7
|
4
|
1
|
3
|
5
|
7
|
9
|
10
|
11
|
12
|
14
|
16
|
17
|
18
|
19
|
18
|
21
|
20
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
15
+570%
|
35
+125%
|
45
+30%
|
51
+12%
|
55
+9%
|
57
+2%
|
58
+3%
|
77
+31%
|
86
+12%
|
100
+16%
|
121
+22%
|
132
+9%
|
140
+5%
|
149
+6%
|
156
+5%
|
169
+8%
|
185
+10%
|
202
+9%
|
220
+9%
|
237
+8%
|
248
+5%
|
266
+7%
|
275
+3%
|
278
+1%
|
286
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(8)
|
(12)
|
(14)
|
(15)
|
(18)
|
(19)
|
(28)
|
(35)
|
(44)
|
(52)
|
(56)
|
(58)
|
(56)
|
(55)
|
(54)
|
(56)
|
(65)
|
(67)
|
(72)
|
(75)
|
(84)
|
(88)
|
(93)
|
(98)
|
|
| 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
|
2
N/A
|
11
+573%
|
27
+142%
|
33
+23%
|
37
+13%
|
41
+9%
|
38
-6%
|
39
+3%
|
48
+23%
|
51
+5%
|
56
+11%
|
70
+24%
|
76
+9%
|
81
+7%
|
93
+14%
|
102
+10%
|
115
+13%
|
129
+12%
|
138
+7%
|
152
+11%
|
165
+9%
|
174
+5%
|
182
+5%
|
188
+3%
|
185
-1%
|
188
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(13)
|
(12)
|
(13)
|
(19)
|
(25)
|
(36)
|
(51)
|
(79)
|
(103)
|
(122)
|
(135)
|
(118)
|
(109)
|
(107)
|
(97)
|
(106)
|
(115)
|
(120)
|
(131)
|
(144)
|
(148)
|
(152)
|
(157)
|
(164)
|
(173)
|
(174)
|
(190)
|
(196)
|
(205)
|
(210)
|
(221)
|
(226)
|
(226)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(5)
|
(7)
|
(13)
|
(19)
|
(29)
|
(43)
|
(72)
|
(96)
|
(114)
|
(127)
|
(110)
|
(101)
|
(98)
|
(88)
|
(96)
|
(106)
|
(112)
|
(125)
|
(135)
|
(138)
|
(142)
|
(146)
|
(150)
|
(159)
|
(165)
|
(173)
|
(182)
|
(191)
|
(198)
|
(210)
|
(216)
|
(216)
|
|
| Research & Development |
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(7)
|
(12)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| 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
|
2
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
|
| Operating Income |
(14)
N/A
|
(13)
+11%
|
(12)
+7%
|
(13)
-10%
|
(19)
-44%
|
(25)
-35%
|
(36)
-42%
|
(51)
-43%
|
(78)
-53%
|
(92)
-18%
|
(95)
-3%
|
(102)
-7%
|
(80)
+21%
|
(68)
+15%
|
(69)
0%
|
(58)
+16%
|
(58)
-1%
|
(65)
-11%
|
(64)
+1%
|
(62)
+3%
|
(68)
-10%
|
(67)
+2%
|
(60)
+11%
|
(56)
+6%
|
(49)
+12%
|
(44)
+10%
|
(36)
+18%
|
(38)
-4%
|
(30)
+20%
|
(32)
-5%
|
(27)
+14%
|
(33)
-21%
|
(41)
-24%
|
(38)
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
(4)
|
(1)
|
(3)
|
(5)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(18)
|
(18)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(9)
|
(11)
|
(11)
|
(15)
|
(8)
|
(7)
|
(4)
|
11
|
7
|
11
|
(84)
|
(71)
|
(67)
|
(71)
|
18
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(13)
|
(9)
|
(9)
|
(9)
|
(7)
|
(8)
|
(2)
|
(1)
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
|
| Pre-Tax Income |
(14)
N/A
|
(13)
+11%
|
(12)
+7%
|
(14)
-19%
|
(28)
-102%
|
(37)
-33%
|
(47)
-26%
|
(66)
-41%
|
(88)
-32%
|
(103)
-18%
|
(105)
-2%
|
(99)
+6%
|
(82)
+17%
|
(67)
+19%
|
(163)
-144%
|
(137)
+16%
|
(132)
+4%
|
(139)
-6%
|
(47)
+66%
|
(71)
-51%
|
(79)
-11%
|
(79)
-1%
|
(74)
+6%
|
(72)
+4%
|
(66)
+7%
|
(63)
+5%
|
(62)
+2%
|
(60)
+3%
|
(53)
+11%
|
(55)
-4%
|
(50)
+10%
|
(56)
-12%
|
(61)
-10%
|
(58)
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
11
|
10
|
10
|
10
|
(0)
|
14
|
15
|
15
|
15
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(14)
|
(13)
|
(1)
|
(3)
|
(18)
|
(27)
|
(47)
|
(52)
|
(73)
|
(88)
|
(90)
|
(99)
|
(82)
|
(67)
|
(163)
|
(137)
|
(131)
|
(139)
|
(47)
|
(71)
|
(79)
|
(79)
|
(74)
|
(72)
|
(66)
|
(63)
|
(62)
|
(60)
|
(53)
|
(55)
|
(50)
|
(56)
|
(62)
|
(59)
|
|
| Net Income (Common) |
(14)
N/A
|
(13)
+11%
|
(5)
+64%
|
(7)
-48%
|
(21)
-213%
|
(30)
-44%
|
(47)
-56%
|
(52)
-10%
|
(73)
-41%
|
(88)
-21%
|
(90)
-2%
|
(99)
-10%
|
(82)
+17%
|
(67)
+19%
|
(163)
-144%
|
(137)
+16%
|
(131)
+4%
|
(139)
-6%
|
(47)
+66%
|
(71)
-51%
|
(79)
-11%
|
(79)
-1%
|
(74)
+6%
|
(72)
+4%
|
(66)
+7%
|
(63)
+5%
|
(62)
+2%
|
(60)
+3%
|
(53)
+11%
|
(55)
-4%
|
(50)
+9%
|
(56)
-11%
|
(62)
-10%
|
(59)
+6%
|
|
| EPS (Diluted) |
-0.61
N/A
|
-0.54
+11%
|
-0.19
+65%
|
-0.28
-47%
|
-0.87
-211%
|
-1.2
-38%
|
-1.92
-60%
|
-1.89
+2%
|
-2.65
-40%
|
-3.2
-21%
|
-3.19
+0%
|
-2.93
+8%
|
-2.44
+17%
|
-1.98
+19%
|
-4.83
-144%
|
-3.33
+31%
|
-2.56
+23%
|
-2.53
+1%
|
-0.94
+63%
|
-1.26
-34%
|
-1.41
-12%
|
-1.42
-1%
|
-1.33
+6%
|
-1.27
+5%
|
-1.17
+8%
|
-1.11
+5%
|
-1.08
+3%
|
-1.02
+6%
|
-0.84
+18%
|
-0.87
-4%
|
-0.81
+7%
|
-0.89
-10%
|
-0.97
-9%
|
-0.91
+6%
|
|