Nephros Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4.42	18.79	14.16	14.24	9.98	10.22
Revenue Growth	35.89%	32.67%	-0.53%	42.74%	-2.37%	19.34%
Cost of Revenue	7.66	7.16	5.44	5.83	5.24	4.58
Gross Profit	11.46	11.63	8.72	8.41	4.73	5.63
Selling, General & Admin	9.27	9	7.68	8.91	7.59	7.2
Depreciation & Amortization Expenses	0.13	0.14	0.14	0.21	0.22	0.19
Research & Development	1.39	1.34	0.91	0.87	1.26	1.5
Total Operating Expenses	10.79	10.48	8.72	10	9.07	8.89
Operating Income	0.68	1.15	0.01	-1.59	-4.34	-3.25
Interest Income	0.16	0.14	0.09	0.06	0.01	0.01
Interest Expense	-0	-0	-0	-0	-0.02	-0.04
Other Non-Operating Income (Expense)	-0.03	-0.08	-0.01	-0.04	0.06	0.5
Total Non-Operating Income (Expense)	0.13	0.06	0.08	0.02	0.06	0.47
Pretax Income	0.8	1.21	0.09	-1.58	-4.28	-2.78
Provision for Income Taxes	-	0.01	0.02	-	-	-
Net Income	0.8	1.19	0.07	-1.58	-7.11	-3.87
Minority Interest in Earnings	-	-	-	-	0.28	0.24
Net Income to Common	0.8	1.19	0.07	-1.58	-7.38	-4.11
Net Income Growth	-6.85%	1513.51%	-	-	-	-
Shares Outstanding (Basic)	11	11	11	10	10	10
Shares Outstanding (Diluted)	11	11	11	10	10	10
Shares Change	4.53%	3.45%	2.08%	0.86%	2.79%	10.35%
EPS (Basic)	0.07	0.11	0.01	-0.15	-0.73	-0.28
EPS (Diluted)	0.07	0.11	0.01	-0.15	-0.73	-0.28
EPS Growth	0%	1000.00%	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-0.35	1.65	-0.55	0.75	-3.37	-1.45
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.03	0.15	-0.05	0.07	-0.33	-0.15
Gross Margin	259.43%	61.87%	61.59%	59.03%	47.43%	55.13%
Operating Margin	15.32%	6.10%	0.04%	-11.19%	-43.46%	-31.83%
Profit Margin	18.15%	6.35%	0.52%	-11.06%	-71.24%	-37.85%
FCF Margin	-7.88%	8.76%	-3.86%	5.28%	-33.79%	-14.22%
EBITDA	0.8	1.29	0.14	-1.38	-3.98	-3
EBITDA Margin	18.17%	6.84%	1.01%	-9.69%	-39.94%	-29.36%
EBIT	0.68	1.15	0.01	-1.59	-4.34	-3.25
EBIT Margin	15.32%	6.10%	0.04%	-11.19%	-43.46%	-31.83%
Effective Tax Rate	-	1.00%	16.85%	0.00%	0.00%	0.00%

SEC Filings: 10-K · 10-Q