Myomo, Inc. (MYO) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Sales/Revenue | 10.11M | 11.35M | 10.09M | 9.65M | 9.83M | 12.07M | 9.21M | 7.52M | 3.75M | 4.76M | 5.08M | 5.96M | 3.45M | 4.04M | 3.97M | 3.68M | 3.87M | 4.03M | 4.38M | 3.1M |
| Revenue Growth % | 2.86% | -5.93% | 9.59% | 28.34% | 161.88% | 153.73% | 81.27% | 26.22% | 8.93% | 17.69% | 28.01% | 62.02% | -10.89% | 0.25% | -9.48% | 18.47% | 65.54% | 6.38% | 127.54% | 261.56% |
| Cost of Goods Sold | 3.21M | 3.57M | 3.65M | 3.6M | 3.22M | 3.45M | 2.26M | 2.2M | 1.46M | 1.65M | 1.59M | 1.68M | 1.14M | 1.41M | 1.33M | 1.27M | 1.29M | 909.17K | 1.11M | 901.57K |
| COGS % of Revenue | 31.76% | 31.44% | 36.16% | 37.3% | 32.77% | 28.61% | 24.57% | 29.19% | 38.76% | 34.72% | 31.32% | 28.15% | 33.05% | 34.98% | 33.55% | 34.45% | 33.35% | 22.55% | 25.32% | 29.04% |
| Gross Profit | 6.9M | 7.78M | 6.44M | 6.05M | 6.61M | 8.62M | 6.95M | 5.33M | 2.3M | 3.1M | 3.49M | 4.28M | 2.31M | 2.63M | 2.64M | 2.41M | 2.58M | 3.12M | 3.27M | 2.2M |
| Gross Margin % | 68.24% | 68.56% | 63.84% | 62.7% | 67.23% | 71.39% | 75.43% | 70.81% | 61.24% | 65.28% | 68.68% | 71.85% | 66.95% | 65.02% | 66.45% | 65.55% | 66.65% | 77.45% | 74.68% | 70.96% |
| Gross Profit Growth % | 4.42% | -9.65% | -7.25% | 13.64% | 187.49% | 177.47% | 99.08% | 24.4% | -0.37% | 18.16% | 32.3% | 77.59% | -10.49% | -15.85% | -19.45% | 9.44% | 50.47% | 12.22% | 205.58% | 400.93% |
| Operating Expenses | 10.06M | 10.56M | 9.96M | 10.64M | 10.13M | 8.86M | 7.9M | 6.44M | 6.19M | 5.54M | 5.51M | 5.38M | 4.98M | 4.86M | 5.46M | 5.3M | 5.32M | 5.83M | 5.3M | 4.8M |
| OpEx % of Revenue | 99.46% | 93% | 98.7% | 110.26% | 103.03% | 73.42% | 85.83% | 85.64% | 164.82% | 116.43% | 108.54% | 90.36% | 144.44% | 120.18% | 137.48% | 144.03% | 137.44% | 144.56% | 120.99% | 154.7% |
| Selling, General & Admin | 8.44M | 8.93M | 8.43M | 8.64M | 8.34M | 7.3M | 6.65M | 5.43M | 5.23M | 4.66M | 4.8M | 4.82M | 4.5M | 4.36M | 4.77M | 4.66M | 4.66M | 5.04M | 4.66M | 4.2M |
| SG&A % of Revenue | 83.41% | 78.68% | 83.56% | 89.53% | 84.83% | 60.5% | 72.27% | 72.24% | 139.35% | 97.97% | 94.42% | 80.89% | 130.61% | 107.81% | 120.09% | 126.83% | 120.39% | 125.03% | 106.36% | 135.37% |
| Research & Development | 1.62M | 1.62M | 1.53M | 2M | 1.79M | 1.56M | 1.25M | 1.01M | 956.22K | 878.01K | 717.26K | 564.24K | 476.99K | 499.67K | 690.41K | 632.87K | 659.54K | 787.63K | 641.23K | 600.12K |
| R&D % of Revenue | 16.05% | 14.31% | 15.14% | 20.73% | 18.21% | 12.92% | 13.56% | 13.39% | 25.47% | 18.46% | 14.12% | 9.47% | 13.84% | 12.36% | 17.4% | 17.21% | 17.05% | 19.54% | 14.63% | 19.33% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.31K | 0 | 0 | 0 | 14.54K | 0 | 4.17K | -790 | 0 | 0 | 0 |
| Operating Income | -3.16M | -2.77M | -3.52M | -4.59M | -3.52M | -245.31K | -957.55K | -1.12M | -3.89M | -2.43M | -2.02M | -1.1M | -2.67M | -2.23M | -2.82M | -2.89M | -2.74M | -2.71M | -2.03M | -2.6M |
| Operating Margin % | -31.22% | -24.43% | -34.86% | -47.56% | -35.8% | -2.03% | -10.4% | -14.83% | -103.58% | -51.16% | -39.85% | -18.51% | -77.49% | -55.16% | -71.03% | -78.48% | -70.78% | -67.11% | -46.31% | -83.74% |
| Operating Income Growth % | 10.32% | -1030.7% | -267.34% | -311.66% | 9.48% | 89.92% | 52.7% | -1.09% | -45.59% | -9.14% | 28.18% | 61.79% | 2.44% | 17.61% | -38.83% | -11.03% | 6.63% | -60.42% | 20.23% | 8.74% |
| EBITDA | -3.16M | -2.32M | -3.08M | -4.16M | -3.07M | 220.72K | -836.34K | -1.01M | -3.8M | -2.35M | -1.9M | -943.22K | -2.52M | -2.08M | -2.68M | -2.75M | -2.62M | -2.59M | -1.99M | -2.56M |
| EBITDA Margin % | -31.22% | -20.43% | -30.55% | -43.12% | -31.25% | 1.83% | -9.08% | -13.48% | -101.23% | -49.47% | -37.35% | -15.83% | -73.13% | -51.57% | -67.5% | -74.81% | -67.62% | -64.28% | -45.47% | -82.62% |
| EBITDA Growth % | -2.74% | -1150.91% | -268.62% | -310.57% | 19.14% | 109.38% | 55.92% | -7.47% | -50.78% | -12.9% | 29.17% | 65.72% | 3.64% | 19.58% | -34.37% | -7.28% | 8.87% | -56.34% | 20.85% | 9.12% |
| D&A (Non-Cash Add-back) | 0 | 454.2K | 434.63K | 428.45K | 447.39K | 466.03K | 121.22K | 101.38K | 88.34K | 80.21K | 127.22K | 159.79K | 150.46K | 145.27K | 140.07K | 135K | 122.28K | 114.2K | 36.91K | 35.02K |
| EBIT | -3.16M | -2.77M | -3.52M | -4.59M | -3.52M | -245.31K | -957.55K | -1.12M | -3.89M | -2.43M | -2.02M | -1.1M | -2.67M | -2.23M | -2.82M | -2.9M | -2.74M | -2.71M | -2.03M | -2.6M |
| Net Interest Income | -504.7K | -739.63K | -9.74K | 106.55K | 191.99K | 70.03K | 76.02K | 107.24K | 135.29K | 108.22K | 112.3K | 103.44K | 86.31K | 0 | 33.96K | 13.85K | 180 | -5.14K | -4.05K | -6.02K |
| Interest Income | 0 | 0 | 0 | 106.55K | 191.99K | 70.03K | 76.02K | 107.24K | 135.29K | 108.22K | 112.3K | 103.44K | 86.31K | 40.75K | 33.96K | 13.85K | 180 | 0 | 0 | 0 |
| Interest Expense | 504.7K | 739.63K | 9.74K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.75K | 0 | 0 | 0 | 5.14K | 4.05K | 6.02K |
| Other Income/Expense | 334.37K | -956.3K | -9.74K | 106.55K | 191.99K | 70.03K | 76.02K | 107.24K | 135.29K | 43.87K | 41.71K | 85.29K | 69.08K | 38.64K | 12.31K | -29.03K | -790 | -5.14K | -4.05K | -6.02K |
| Pretax Income | -2.82M | -3.73M | -3.53M | -4.48M | -3.33M | -175.28K | -881.53K | -1.01M | -3.75M | -2.39M | -1.98M | -1.02M | -2.6M | -2.19M | -2.81M | -2.92M | -2.74M | -2.71M | -2.03M | -2.61M |
| Pretax Margin % | -27.91% | -32.85% | -34.96% | -46.45% | -33.85% | -1.45% | -9.57% | -13.4% | -99.98% | -50.23% | -39.03% | -17.08% | -75.49% | -54.21% | -70.72% | -79.27% | -70.8% | -67.24% | -46.4% | -83.94% |
| Income Tax | 186.72K | 83.88K | 135.66K | 148.2K | 136.79K | 84.8K | 84.88K | 113.78K | 82.16K | 70.8K | 46.36K | -3.56K | 42.41K | -23.27K | 23.38K | -6.43K | 76.25K | 22.32K | 22.7K | 15.66K |
| Effective Tax Rate % | -6.61% | -2.25% | -3.85% | -3.31% | -4.11% | -48.38% | -9.63% | -11.29% | -2.19% | -2.96% | -2.34% | 0.35% | -1.63% | 1.06% | -0.83% | 0.22% | -2.78% | -0.82% | -1.12% | -0.6% |
| Net Income | -3.01M | -3.81M | -3.66M | -4.63M | -3.47M | -260.08K | -966.41K | -1.12M | -3.84M | -2.46M | -2.03M | -1.01M | -2.64M | -2.17M | -2.83M | -2.91M | -2.81M | -2.73M | -2.06M | -2.62M |
| Net Margin % | -29.76% | -33.59% | -36.3% | -47.99% | -35.24% | -2.15% | -10.5% | -14.91% | -102.16% | -51.72% | -39.95% | -17.02% | -76.72% | -53.63% | -71.31% | -79.1% | -72.78% | -67.79% | -46.92% | -84.44% |
| Net Income Growth % | 13.15% | -1366.44% | -279.02% | -312.98% | 9.66% | 89.43% | 52.37% | -10.6% | -45.05% | -13.5% | 28.3% | 65.14% | 6.06% | 20.7% | -37.56% | -10.97% | 4.93% | -60.93% | 25.91% | 20.25% |
| Net Income (Continuing) | -3.01M | -3.81M | -3.66M | -4.63M | -3.47M | -260.08K | -966.41K | -1.12M | -3.84M | -2.46M | -2.03M | -1.01M | -2.64M | -2.17M | -2.83M | -2.91M | -2.81M | -2.73M | -2.06M | -2.62M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.07 | -0.09 | -0.09 | -0.11 | -0.08 | -0.01 | -0.03 | -0.03 | -0.10 | -0.07 | -0.06 | -0.04 | -0.11 | -0.29 | -0.40 | -0.42 | -0.41 | -0.42 | -0.36 | -0.46 |
| EPS Growth % | 16.27% | - | -252.94% | -266.67% | 16.4% | 90.41% | 55.65% | 17.13% | 9.09% | 75.9% | 85.63% | 91.38% | 73.17% | 30.95% | -11.11% | 8.7% | 28.07% | -13.51% | 48.57% | 58.93% |
| EPS (Basic) | -0.07 | -0.09 | -0.09 | -0.11 | -0.08 | -0.01 | -0.03 | -0.03 | -0.10 | -0.07 | -0.06 | -0.04 | -0.11 | -0.29 | -0.40 | -0.42 | -0.41 | -0.42 | -0.36 | -0.46 |
| Diluted Shares Outstanding | 42.27M | 41.86M | 42.17M | 41.58M | 41.45M | 38.91M | 37.95M | 37.37M | 36.75M | 35.18M | 35.27M | 27.99M | 24.2M | 7.35M | 7.06M | 6.92M | 6.89M | 6.55M | 5.68M | 5.64M |
| Basic Shares Outstanding | 42.27M | 41.86M | 42.17M | 41.58M | 41.45M | 38.91M | 37.95M | 37.37M | 36.75M | 35.18M | 35.27M | 27.99M | 24.2M | 7.35M | 7.06M | 6.92M | 6.89M | 6.55M | 5.68M | 5.64M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |