Senseonics Holdings Inc
F:6L6
Income Statement
Earnings Waterfall
Senseonics Holdings Inc
Income Statement
Senseonics Holdings Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
15
|
0
|
0
|
5
|
17
|
13
|
17
|
17
|
17
|
18
|
18
|
19
|
19
|
19
|
17
|
14
|
11
|
9
|
8
|
8
|
8
|
8
|
7
|
6
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
+5%
|
0
+50%
|
0
+67%
|
0
+232%
|
1
+168%
|
2
+89%
|
4
+123%
|
6
+70%
|
9
+38%
|
12
+32%
|
15
+26%
|
19
+29%
|
19
+3%
|
20
+5%
|
20
-4%
|
21
+9%
|
18
-16%
|
14
-24%
|
10
-26%
|
5
-51%
|
8
+57%
|
11
+39%
|
14
+26%
|
14
+1%
|
13
-3%
|
14
+3%
|
15
+8%
|
16
+11%
|
18
+10%
|
18
+2%
|
20
+8%
|
22
+12%
|
23
+4%
|
24
+3%
|
22
-8%
|
22
+1%
|
24
+5%
|
25
+8%
|
29
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(6)
|
(10)
|
(12)
|
(14)
|
(19)
|
(27)
|
(30)
|
(36)
|
(36)
|
(41)
|
(54)
|
(46)
|
(38)
|
(22)
|
(5)
|
(6)
|
(11)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
(20)
|
(21)
|
(25)
|
(22)
|
(22)
|
(21)
|
(17)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
-228%
|
(1)
-153%
|
(2)
-106%
|
(2)
-46%
|
(3)
-36%
|
(3)
+4%
|
(3)
+21%
|
(4)
-67%
|
(8)
-90%
|
(11)
-36%
|
(15)
-39%
|
(16)
-5%
|
(19)
-20%
|
(36)
-84%
|
(32)
+10%
|
(28)
+13%
|
(17)
+38%
|
3
N/A
|
4
+55%
|
2
-48%
|
(1)
N/A
|
(1)
+0%
|
(0)
+53%
|
2
N/A
|
3
+68%
|
3
-4%
|
2
-16%
|
3
+19%
|
3
+18%
|
3
-3%
|
3
-4%
|
(2)
N/A
|
1
N/A
|
2
+220%
|
5
+166%
|
12
+166%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(29)
|
(40)
|
(51)
|
(62)
|
(42)
|
(43)
|
(42)
|
(48)
|
(53)
|
(57)
|
(66)
|
(70)
|
(79)
|
(90)
|
(101)
|
(108)
|
(111)
|
(109)
|
(90)
|
(76)
|
(62)
|
(49)
|
(54)
|
(56)
|
(56)
|
(60)
|
(62)
|
(65)
|
(71)
|
(76)
|
(79)
|
(80)
|
(79)
|
(77)
|
(77)
|
(75)
|
(75)
|
(72)
|
(69)
|
(74)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(11)
|
(15)
|
(19)
|
(23)
|
(16)
|
(16)
|
(17)
|
(20)
|
(22)
|
(25)
|
(31)
|
(38)
|
(48)
|
(59)
|
(68)
|
(71)
|
(73)
|
(70)
|
(58)
|
(50)
|
(41)
|
(31)
|
(33)
|
(32)
|
(29)
|
(30)
|
(30)
|
(30)
|
(32)
|
(31)
|
(30)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(34)
|
(34)
|
(35)
|
(42)
|
|
| Research & Development |
0
|
0
|
(18)
|
(6)
|
(14)
|
(21)
|
(26)
|
(27)
|
(25)
|
(28)
|
(31)
|
(32)
|
(35)
|
(32)
|
(32)
|
(31)
|
(33)
|
(37)
|
(38)
|
(39)
|
(32)
|
(25)
|
(20)
|
(14)
|
(17)
|
(20)
|
(27)
|
(30)
|
(32)
|
(36)
|
(40)
|
(44)
|
(48)
|
(50)
|
(49)
|
(47)
|
(45)
|
(43)
|
(41)
|
(38)
|
(35)
|
(32)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+43%
|
(29)
-71 930%
|
(40)
-38%
|
(51)
-29%
|
(62)
-21%
|
(42)
+31%
|
(44)
-3%
|
(44)
0%
|
(50)
-14%
|
(56)
-12%
|
(60)
-6%
|
(68)
-14%
|
(75)
-9%
|
(88)
-17%
|
(101)
-16%
|
(116)
-14%
|
(124)
-7%
|
(131)
-5%
|
(145)
-11%
|
(123)
+15%
|
(104)
+15%
|
(79)
+24%
|
(47)
+41%
|
(50)
-7%
|
(54)
-7%
|
(57)
-7%
|
(61)
-7%
|
(62)
-2%
|
(64)
-2%
|
(69)
-8%
|
(73)
-7%
|
(77)
-5%
|
(77)
0%
|
(76)
+2%
|
(74)
+2%
|
(74)
+1%
|
(78)
-5%
|
(75)
+4%
|
(70)
+6%
|
(65)
+7%
|
(62)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(15)
|
(23)
|
(6)
|
1
|
17
|
38
|
16
|
22
|
30
|
16
|
(60)
|
(303)
|
(479)
|
(418)
|
(244)
|
96
|
380
|
278
|
211
|
130
|
9
|
46
|
15
|
(7)
|
(7)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(11)
|
(20)
|
(23)
|
(19)
|
(13)
|
(4)
|
(1)
|
(1)
|
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
|
(5)
|
(5)
|
(5)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(13)
|
(13)
|
(13)
|
(13)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+43%
|
(30)
-74 593%
|
(41)
-38%
|
(53)
-29%
|
(64)
-21%
|
(44)
+31%
|
(46)
-4%
|
(46)
-1%
|
(53)
-14%
|
(59)
-12%
|
(68)
-16%
|
(88)
-29%
|
(103)
-16%
|
(94)
+9%
|
(101)
-8%
|
(100)
+1%
|
(87)
+12%
|
(116)
-32%
|
(129)
-11%
|
(105)
+18%
|
(109)
-4%
|
(175)
-60%
|
(382)
-118%
|
(555)
-45%
|
(489)
+12%
|
(302)
+38%
|
34
N/A
|
318
+843%
|
215
-32%
|
142
-34%
|
57
-60%
|
(68)
N/A
|
(32)
+53%
|
(60)
-91%
|
(81)
-33%
|
(80)
+0%
|
(80)
+0%
|
(79)
+2%
|
(74)
+6%
|
(68)
+8%
|
(64)
+7%
|
|
| 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
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(30)
|
(41)
|
(53)
|
(64)
|
(44)
|
(46)
|
(46)
|
(53)
|
(59)
|
(68)
|
(88)
|
(103)
|
(94)
|
(101)
|
(100)
|
(87)
|
(116)
|
(129)
|
(105)
|
(109)
|
(175)
|
(382)
|
(555)
|
(489)
|
(302)
|
34
|
318
|
215
|
142
|
57
|
(68)
|
(32)
|
(60)
|
(81)
|
(80)
|
(80)
|
(79)
|
(74)
|
(68)
|
(64)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+43%
|
(30)
-75 610%
|
(42)
-37%
|
(53)
-28%
|
(64)
-20%
|
(44)
+32%
|
(46)
-4%
|
(46)
-1%
|
(53)
-14%
|
(59)
-12%
|
(68)
-16%
|
(88)
-29%
|
(103)
-16%
|
(94)
+9%
|
(101)
-8%
|
(100)
+1%
|
(87)
+12%
|
(116)
-32%
|
(129)
-11%
|
(105)
+18%
|
(109)
-4%
|
(175)
-60%
|
(382)
-118%
|
(555)
-45%
|
(489)
+12%
|
(302)
+38%
|
34
N/A
|
318
+843%
|
215
-32%
|
142
-34%
|
57
-60%
|
(68)
N/A
|
(32)
+53%
|
(60)
-91%
|
(81)
-33%
|
(80)
+0%
|
(80)
+0%
|
(79)
+2%
|
(74)
+6%
|
(68)
+8%
|
(64)
+7%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
-86.49
N/A
|
-0.53
+99%
|
-0.57
-8%
|
-0.68
-19%
|
-9.84
-1 347%
|
-0.5
+95%
|
-0.44
+12%
|
-0.4
+9%
|
-10.19
-2 448%
|
-0.49
+95%
|
-0.64
-31%
|
-0.58
+9%
|
-11.93
-1 957%
|
-0.57
+95%
|
-0.56
+2%
|
-0.44
+21%
|
-12.24
-2 682%
|
-0.63
+95%
|
-0.47
+25%
|
-0.46
+2%
|
-15.37
-3 241%
|
-1.04
+93%
|
-1.28
-23%
|
-0.83
+35%
|
-14.32
-1 625%
|
0.05
N/A
|
0.52
+940%
|
0.45
-13%
|
4.6
+922%
|
0.1
-98%
|
-0.11
N/A
|
-0.06
+45%
|
-2.13
-3 450%
|
-0.14
+93%
|
-0.13
+7%
|
-0.13
N/A
|
-2.5
-1 823%
|
-2.05
+18%
|
-1.67
+19%
|
-1.41
+16%
|
|