Nyxoah SA
XBRU:NYXH
Income Statement
Earnings Waterfall
Nyxoah SA
Income Statement
Nyxoah SA
| Jun-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
+268%
|
1
+140%
|
1
+33%
|
1
+5%
|
2
+101%
|
2
+34%
|
2
-1%
|
3
+36%
|
3
-7%
|
3
+6%
|
4
+26%
|
4
+13%
|
5
+18%
|
5
-7%
|
5
+6%
|
5
-11%
|
4
-3%
|
5
+13%
|
6
+14%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
+341%
|
0
+140%
|
1
+29%
|
1
+3%
|
1
+90%
|
1
+35%
|
1
0%
|
2
+38%
|
2
-5%
|
2
+5%
|
2
+27%
|
3
+11%
|
3
+19%
|
3
-6%
|
3
+5%
|
3
-5%
|
3
-4%
|
3
+13%
|
4
+13%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(11)
|
(11)
|
(17)
|
(25)
|
(33)
|
(27)
|
(43)
|
(39)
|
(39)
|
(34)
|
(38)
|
(43)
|
(46)
|
(48)
|
(49)
|
(50)
|
(54)
|
(62)
|
(70)
|
(77)
|
(86)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(10)
|
(13)
|
(17)
|
(10)
|
(20)
|
(19)
|
(20)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(27)
|
(34)
|
(38)
|
(42)
|
|
| Research & Development |
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
(9)
|
(12)
|
(12)
|
(13)
|
(4)
|
(9)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(17)
|
(17)
|
(18)
|
|
| Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Other Operating Expenses |
(0)
|
1
|
(2)
|
(5)
|
(9)
|
(6)
|
(10)
|
(7)
|
(6)
|
(11)
|
(9)
|
(13)
|
(13)
|
(15)
|
(15)
|
(14)
|
(14)
|
(18)
|
(17)
|
(20)
|
(22)
|
|
| Operating Income |
(11)
N/A
|
(11)
-7%
|
(17)
-50%
|
(25)
-46%
|
(33)
-33%
|
(26)
+20%
|
(42)
-58%
|
(37)
+10%
|
(38)
-2%
|
(32)
+15%
|
(37)
-13%
|
(41)
-12%
|
(43)
-5%
|
(45)
-4%
|
(46)
-2%
|
(47)
-3%
|
(51)
-8%
|
(59)
-15%
|
(67)
-14%
|
(73)
-10%
|
(82)
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
3
|
2
|
6
|
9
|
6
|
3
|
1
|
(1)
|
2
|
2
|
2
|
(1)
|
4
|
2
|
1
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Total Other Income |
0
|
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(11)
N/A
|
(12)
-6%
|
(18)
-49%
|
(26)
-45%
|
(35)
-33%
|
(25)
+30%
|
(40)
-61%
|
(32)
+19%
|
(30)
+8%
|
(30)
-1%
|
(35)
-17%
|
(42)
-20%
|
(46)
-9%
|
(45)
+3%
|
(45)
0%
|
(46)
-2%
|
(53)
-16%
|
(56)
-7%
|
(67)
-19%
|
(75)
-11%
|
(81)
-9%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
2
|
2
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Income from Continuing Operations |
(12)
|
(12)
|
(18)
|
(27)
|
(35)
|
(28)
|
(43)
|
(35)
|
(33)
|
(31)
|
(36)
|
(44)
|
(46)
|
(43)
|
(43)
|
(44)
|
(53)
|
(59)
|
(70)
|
(77)
|
(84)
|
|
| Net Income (Common) |
(12)
N/A
|
(12)
-6%
|
(14)
-14%
|
(27)
-90%
|
(35)
-33%
|
(28)
+22%
|
(43)
-56%
|
(35)
+18%
|
(33)
+7%
|
(31)
+5%
|
(36)
-17%
|
(44)
-21%
|
(46)
-3%
|
(43)
+5%
|
(43)
+0%
|
(44)
-1%
|
(53)
-22%
|
(59)
-12%
|
(70)
-17%
|
(77)
-11%
|
(84)
-9%
|
|
| EPS (Diluted) |
-0.7
N/A
|
-0.55
+21%
|
-0.63
-15%
|
-1.2
-90%
|
-1.4
-17%
|
-1.16
+17%
|
-1.67
-44%
|
-1.39
+17%
|
-1.28
+8%
|
-1.21
+5%
|
-1.41
-17%
|
-1.54
-9%
|
-1.59
-3%
|
-1.55
+3%
|
-1.51
+3%
|
-1.41
+7%
|
-1.55
-10%
|
-1.81
-17%
|
-1.85
-2%
|
-2.05
-11%
|
-2.24
-9%
|
|