MediciNova Inc
NASDAQ:MNOV
Income Statement
Earnings Waterfall
MediciNova Inc
Income Statement
MediciNova Inc
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+24%
|
1
+4%
|
1
+6%
|
0
-76%
|
0
-69%
|
0
-88%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+258%
|
1
+12%
|
1
+5%
|
1
-25%
|
0
-82%
|
0
-73%
|
6
+19 900%
|
6
N/A
|
6
N/A
|
6
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
4
N/A
|
4
+1%
|
4
N/A
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+92%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
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
|
|
| Gross Profit |
0
N/A
|
0
+85%
|
0
+4%
|
0
-12%
|
0
-45%
|
0
-83%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+258%
|
0
N/A
|
1
N/A
|
1
-35%
|
0
-94%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(35)
|
(35)
|
(37)
|
(42)
|
(49)
|
(61)
|
(63)
|
(53)
|
(45)
|
(28)
|
(23)
|
(23)
|
(19)
|
(20)
|
(19)
|
(21)
|
(21)
|
(20)
|
(20)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(13)
|
(15)
|
(15)
|
(19)
|
(16)
|
(16)
|
(17)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(8)
|
(9)
|
(13)
|
(10)
|
(10)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(9)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(12)
|
(10)
|
(10)
|
(11)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
|
| Research & Development |
(23)
|
(26)
|
(26)
|
(29)
|
(32)
|
(39)
|
(50)
|
(51)
|
(42)
|
(34)
|
(18)
|
(13)
|
(14)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(6)
|
(4)
|
(5)
|
(7)
|
(6)
|
(6)
|
|
| Operating Income |
(30)
N/A
|
(34)
-14%
|
(35)
-1%
|
(37)
-7%
|
(42)
-12%
|
(49)
-18%
|
(61)
-25%
|
(63)
-2%
|
(53)
+14%
|
(45)
+16%
|
(28)
+37%
|
(23)
+20%
|
(23)
+1%
|
(19)
+15%
|
(20)
-2%
|
(19)
+4%
|
(21)
-12%
|
(21)
+0%
|
(20)
+4%
|
(20)
+4%
|
(18)
+9%
|
(18)
+1%
|
(18)
-2%
|
(17)
+6%
|
(16)
+5%
|
(15)
+7%
|
(14)
+10%
|
(12)
+11%
|
(11)
+9%
|
(9)
+13%
|
(10)
-5%
|
(10)
+1%
|
(4)
+59%
|
(4)
+1%
|
(3)
+17%
|
(3)
-3%
|
(9)
-170%
|
(9)
+2%
|
(9)
-2%
|
(8)
+8%
|
(9)
-4%
|
(10)
-13%
|
(11)
-9%
|
(12)
-11%
|
(11)
+11%
|
(11)
+3%
|
(10)
+4%
|
(11)
-9%
|
(13)
-18%
|
(15)
-13%
|
(15)
-4%
|
(19)
-21%
|
(16)
+16%
|
(16)
-2%
|
(17)
-5%
|
(12)
+26%
|
(14)
-14%
|
(12)
+15%
|
(12)
-3%
|
(13)
-9%
|
(14)
-6%
|
(11)
+19%
|
(11)
+2%
|
(11)
+1%
|
(10)
+8%
|
(13)
-31%
|
(13)
+2%
|
(14)
-2%
|
(15)
-8%
|
(14)
+3%
|
(13)
+6%
|
(11)
+21%
|
(10)
+7%
|
(7)
+32%
|
(9)
-32%
|
(13)
-43%
|
(10)
+20%
|
(10)
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
(0)
|
2
|
2
|
1
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(26)
N/A
|
(29)
-14%
|
(29)
0%
|
(31)
-7%
|
(36)
-14%
|
(43)
-21%
|
(56)
-29%
|
(58)
-3%
|
(49)
+15%
|
(44)
+10%
|
(29)
+34%
|
(23)
+19%
|
(22)
+7%
|
(16)
+27%
|
(16)
+1%
|
(16)
+0%
|
(20)
-28%
|
(21)
-1%
|
(20)
+2%
|
(21)
-4%
|
(20)
+4%
|
(21)
-2%
|
(21)
-2%
|
(19)
+9%
|
(18)
+8%
|
(16)
+10%
|
(14)
+15%
|
(12)
+11%
|
(11)
+9%
|
(10)
+13%
|
(10)
-5%
|
(10)
+1%
|
(4)
+59%
|
(4)
+2%
|
(3)
+17%
|
(3)
-3%
|
(9)
-171%
|
(9)
+2%
|
(9)
-2%
|
(9)
+8%
|
(9)
-4%
|
(10)
-13%
|
(11)
-9%
|
(12)
-11%
|
(11)
+11%
|
(10)
+3%
|
(10)
+4%
|
(11)
-9%
|
(13)
-17%
|
(14)
-12%
|
(15)
-2%
|
(18)
-20%
|
(15)
+18%
|
(15)
-1%
|
(16)
-5%
|
(11)
+28%
|
(13)
-16%
|
(11)
+15%
|
(12)
-5%
|
(13)
-11%
|
(14)
-8%
|
(11)
+18%
|
(11)
+2%
|
(11)
+1%
|
(10)
+8%
|
(13)
-32%
|
(13)
+2%
|
(13)
-1%
|
(14)
-7%
|
(14)
+3%
|
(12)
+9%
|
(10)
+24%
|
(9)
+10%
|
(5)
+37%
|
(8)
-39%
|
(11)
-47%
|
(9)
+19%
|
(9)
-2%
|
|
| 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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(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 |
(26)
|
(29)
|
(29)
|
(31)
|
(36)
|
(43)
|
(56)
|
(58)
|
(49)
|
(44)
|
(29)
|
(24)
|
(22)
|
(16)
|
(16)
|
(16)
|
(20)
|
(21)
|
(20)
|
(21)
|
(20)
|
(21)
|
(21)
|
(19)
|
(18)
|
(16)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(4)
|
(4)
|
(3)
|
(3)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(17)
|
(15)
|
(15)
|
(16)
|
(11)
|
(13)
|
(11)
|
(12)
|
(13)
|
(14)
|
(11)
|
(11)
|
(11)
|
(10)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(12)
|
(10)
|
(9)
|
(5)
|
(8)
|
(11)
|
(9)
|
(9)
|
|
| Net Income (Common) |
(26)
N/A
|
(29)
-14%
|
(29)
0%
|
(31)
-7%
|
(36)
-14%
|
(43)
-21%
|
(56)
-29%
|
(58)
-3%
|
(49)
+15%
|
(44)
+10%
|
(29)
+34%
|
(24)
+19%
|
(22)
+7%
|
(16)
+26%
|
(16)
+1%
|
(16)
+0%
|
(20)
-28%
|
(21)
-1%
|
(20)
+2%
|
(21)
-4%
|
(20)
+4%
|
(21)
-2%
|
(21)
-2%
|
(19)
+9%
|
(18)
+8%
|
(16)
+10%
|
(14)
+15%
|
(12)
+11%
|
(11)
+9%
|
(10)
+13%
|
(10)
-5%
|
(10)
+1%
|
(4)
+59%
|
(4)
+1%
|
(3)
+17%
|
(3)
-3%
|
(9)
-171%
|
(9)
+2%
|
(9)
-2%
|
(9)
+8%
|
(9)
-4%
|
(10)
-13%
|
(11)
-9%
|
(12)
-11%
|
(11)
+11%
|
(11)
+3%
|
(10)
+4%
|
(11)
-9%
|
(11)
-1%
|
(13)
-14%
|
(13)
-3%
|
(16)
-23%
|
(15)
+9%
|
(15)
-1%
|
(16)
-5%
|
(11)
+28%
|
(13)
-16%
|
(11)
+15%
|
(12)
-5%
|
(13)
-11%
|
(14)
-8%
|
(11)
+18%
|
(11)
+2%
|
(11)
+1%
|
(10)
+8%
|
(13)
-32%
|
(13)
+2%
|
(13)
-1%
|
(14)
-7%
|
(14)
+3%
|
(12)
+9%
|
(10)
+24%
|
(9)
+10%
|
(5)
+37%
|
(8)
-39%
|
(11)
-47%
|
(9)
+19%
|
(9)
-2%
|
|
| EPS (Diluted) |
-2.88
N/A
|
-2.96
-3%
|
-2.9
+2%
|
-3.06
-6%
|
-3.52
-15%
|
-3.78
-7%
|
-4.73
-25%
|
-4.89
-3%
|
-4.16
+15%
|
-3.62
+13%
|
-2.39
+34%
|
-1.94
+19%
|
-1.82
+6%
|
-1.33
+27%
|
-1.32
+1%
|
-1.32
N/A
|
-1.68
-27%
|
-1.67
+1%
|
-1.62
+3%
|
-1.69
-4%
|
-1.63
+4%
|
-1.66
-2%
|
-1.37
+17%
|
-1.25
+9%
|
-1.2
+4%
|
-0.99
+18%
|
-0.85
+14%
|
-0.74
+13%
|
-0.66
+11%
|
-0.53
+20%
|
-0.49
+8%
|
-0.44
+10%
|
-0.19
+57%
|
-0.18
+5%
|
-0.13
+28%
|
-0.13
N/A
|
-0.38
-192%
|
-0.38
N/A
|
-0.38
N/A
|
-0.31
+18%
|
-0.33
-6%
|
-0.35
-6%
|
-0.33
+6%
|
-0.35
-6%
|
-0.33
+6%
|
-0.31
+6%
|
-0.29
+6%
|
-0.32
-10%
|
-0.31
+3%
|
-0.32
-3%
|
-0.31
+3%
|
-0.38
-23%
|
-0.36
+5%
|
-0.35
+3%
|
-0.36
-3%
|
-0.25
+31%
|
-0.3
-20%
|
-0.25
+17%
|
-0.26
-4%
|
-0.29
-12%
|
-0.31
-7%
|
-0.25
+19%
|
-0.24
+4%
|
-0.23
+4%
|
-0.21
+9%
|
-0.27
-29%
|
-0.26
+4%
|
-0.26
N/A
|
-0.29
-12%
|
-0.27
+7%
|
-0.25
+7%
|
-0.19
+24%
|
-0.17
+11%
|
-0.11
+35%
|
-0.15
-36%
|
-0.23
-53%
|
-0.18
+22%
|
-0.19
-6%
|
|