
Artivion Inc
NYSE:AORT

Income Statement
Earnings Waterfall
Artivion Inc
Revenue
|
388.5m
USD
|
Cost of Revenue
|
-139.8m
USD
|
Gross Profit
|
248.8m
USD
|
Operating Expenses
|
-209.9m
USD
|
Operating Income
|
38.9m
USD
|
Other Expenses
|
-52.2m
USD
|
Net Income
|
-13.3m
USD
|
Income Statement
Artivion Inc
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 | ||||||||||||||||
Revenue |
351
N/A
|
358
+2%
|
299
-17%
|
376
+26%
|
309
-18%
|
314
+1%
|
314
+0%
|
320
+2%
|
329
+3%
|
340
+3%
|
354
+4%
|
368
+4%
|
377
+2%
|
385
+2%
|
389
+1%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(117)
|
(120)
|
(101)
|
(128)
|
(107)
|
(111)
|
(111)
|
(114)
|
(117)
|
(121)
|
(125)
|
(130)
|
(133)
|
(137)
|
(140)
|
|
Gross Profit |
234
N/A
|
239
+2%
|
198
-17%
|
248
+26%
|
202
-19%
|
203
+0%
|
203
0%
|
206
+1%
|
211
+3%
|
219
+4%
|
229
+5%
|
238
+4%
|
244
+2%
|
248
+2%
|
249
+0%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(212)
|
(221)
|
(184)
|
(235)
|
(195)
|
(199)
|
(204)
|
(206)
|
(209)
|
(208)
|
(213)
|
(215)
|
(216)
|
(218)
|
(210)
|
|
Selling, General & Administrative |
(155)
|
(159)
|
(131)
|
(168)
|
(140)
|
(143)
|
(149)
|
(154)
|
(159)
|
(163)
|
(168)
|
(171)
|
(172)
|
(174)
|
(165)
|
|
Research & Development |
(30)
|
(34)
|
(36)
|
(46)
|
(38)
|
(40)
|
(39)
|
(36)
|
(35)
|
(29)
|
(29)
|
(28)
|
(29)
|
(29)
|
(28)
|
|
Depreciation & Amortization |
(21)
|
(22)
|
(17)
|
(22)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
Other Operating Expenses |
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
22
N/A
|
17
-21%
|
13
-24%
|
13
+0%
|
7
-46%
|
4
-47%
|
(1)
N/A
|
(0)
+71%
|
3
N/A
|
11
+317%
|
16
+49%
|
23
+41%
|
27
+17%
|
30
+10%
|
39
+30%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(22)
|
(21)
|
(22)
|
(20)
|
(16)
|
(17)
|
(21)
|
(20)
|
(22)
|
(24)
|
(22)
|
(24)
|
(25)
|
(27)
|
(27)
|
|
Non-Reccuring Items |
(13)
|
(13)
|
(21)
|
(20)
|
(12)
|
(11)
|
8
|
1
|
(13)
|
(19)
|
(25)
|
(6)
|
3
|
6
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
(3)
|
(1)
|
10
|
6
|
(10)
|
(0)
|
(2)
|
(2)
|
(1)
|
(5)
|
(8)
|
(4)
|
(0)
|
(15)
|
|
Pre-Tax Income |
(15)
N/A
|
(3)
+78%
|
(15)
-345%
|
(17)
-16%
|
(14)
+20%
|
(34)
-148%
|
(15)
+56%
|
(21)
-43%
|
(21)
+3%
|
(18)
+15%
|
(22)
-22%
|
0
N/A
|
0
+202%
|
8
+2 370%
|
(8)
N/A
|
|
Net Income | ||||||||||||||||
Tax Provision |
1
|
2
|
(0)
|
(1)
|
(3)
|
(7)
|
(4)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(9)
|
(9)
|
(6)
|
|
Income from Continuing Operations |
(15)
|
(1)
|
(15)
|
(18)
|
(17)
|
(41)
|
(19)
|
(29)
|
(28)
|
(25)
|
(31)
|
(10)
|
(8)
|
(1)
|
(13)
|
|
Net Income (Common) |
(15)
N/A
|
(1)
+91%
|
(15)
-1 014%
|
(18)
-23%
|
(17)
+6%
|
(41)
-142%
|
(19)
+54%
|
(29)
-53%
|
(28)
+3%
|
(24)
+14%
|
(31)
-25%
|
(10)
+69%
|
(8)
+13%
|
(1)
+90%
|
(13)
-1 476%
|
|
EPS (Diluted) |
-0.35
N/A
|
-0.02
+94%
|
-0.38
-1 800%
|
-0.45
-18%
|
-0.42
+7%
|
-1.04
-148%
|
-0.48
+54%
|
-0.72
-50%
|
-0.7
+3%
|
-0.6
+14%
|
-0.75
-25%
|
-0.24
+68%
|
-0.21
+13%
|
-0.02
+90%
|
-0.32
-1 500%
|