Albireo Pharma Inc
F:BDQM
Income Statement
Earnings Waterfall
Albireo Pharma Inc
Income Statement
Albireo Pharma Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
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
|
11
N/A
|
11
N/A
|
11
N/A
|
11
N/A
|
0
N/A
|
11
N/A
|
12
+7%
|
12
+2%
|
13
+5%
|
2
-83%
|
3
+25%
|
4
+44%
|
10
+155%
|
11
+10%
|
11
+6%
|
12
+7%
|
8
-31%
|
9
+5%
|
9
+6%
|
11
+17%
|
41
+276%
|
45
+12%
|
51
+13%
|
57
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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)
|
(2)
|
(2)
|
(3)
|
|
| Gross Profit |
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
|
3
N/A
|
35
+977%
|
41
+19%
|
49
+18%
|
55
+12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(21)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(20)
|
(20)
|
(18)
|
(19)
|
(16)
|
(14)
|
(24)
|
(24)
|
(27)
|
(32)
|
(25)
|
(30)
|
(35)
|
(41)
|
(51)
|
(55)
|
(60)
|
(69)
|
(71)
|
(86)
|
(90)
|
(97)
|
(105)
|
(115)
|
(131)
|
(144)
|
(163)
|
(167)
|
(176)
|
(178)
|
|
| Selling, General & Administrative |
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(16)
|
(15)
|
(16)
|
(18)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(23)
|
(23)
|
(26)
|
(29)
|
(34)
|
(42)
|
(50)
|
(58)
|
(64)
|
(70)
|
(71)
|
(76)
|
(79)
|
|
| Research & Development |
(15)
|
(15)
|
(16)
|
(14)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(12)
|
(11)
|
(6)
|
(4)
|
(8)
|
(9)
|
(12)
|
(15)
|
(13)
|
(16)
|
(20)
|
(26)
|
(32)
|
(34)
|
(39)
|
(41)
|
(46)
|
(53)
|
(61)
|
(71)
|
(77)
|
(81)
|
(83)
|
(82)
|
(83)
|
(84)
|
(86)
|
(89)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
4
|
2
|
2
|
2
|
(1)
|
(2)
|
(1)
|
(6)
|
(2)
|
(7)
|
0
|
9
|
15
|
15
|
11
|
2
|
(11)
|
(11)
|
(14)
|
(10)
|
|
| Operating Income |
(21)
N/A
|
(21)
-3%
|
(22)
-2%
|
(21)
+6%
|
(20)
+4%
|
(20)
-3%
|
(20)
+2%
|
(19)
+3%
|
(19)
-1%
|
(18)
+6%
|
(20)
-10%
|
(20)
+1%
|
(18)
+10%
|
(19)
-9%
|
(16)
+18%
|
(14)
+12%
|
(12)
+12%
|
(12)
0%
|
(16)
-28%
|
(21)
-31%
|
(25)
-18%
|
(19)
+22%
|
(23)
-20%
|
(29)
-27%
|
(38)
-31%
|
(53)
-39%
|
(58)
-9%
|
(66)
-14%
|
(61)
+7%
|
(75)
-23%
|
(78)
-4%
|
(85)
-8%
|
(96)
-14%
|
(107)
-11%
|
(121)
-14%
|
(133)
-10%
|
(123)
+7%
|
(123)
+0%
|
(127)
-3%
|
(123)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
(2)
|
1
|
2
|
1
|
7
|
5
|
3
|
4
|
2
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
|
| Non-Reccuring Items |
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)
|
|
| Gain/Loss on Disposition of Assets |
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
|
103
|
103
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
103
|
103
|
0
|
|
| Pre-Tax Income |
(20)
N/A
|
(21)
-5%
|
(24)
-17%
|
(19)
+21%
|
(18)
+6%
|
(19)
-5%
|
(13)
+34%
|
(14)
-12%
|
(16)
-16%
|
(15)
+11%
|
(18)
-22%
|
(19)
-5%
|
(17)
+8%
|
(19)
-9%
|
(15)
+18%
|
(14)
+11%
|
(16)
-19%
|
(17)
-5%
|
(20)
-18%
|
(25)
-25%
|
(24)
+4%
|
(19)
+21%
|
(28)
-44%
|
(35)
-27%
|
(46)
-31%
|
(61)
-33%
|
(63)
-3%
|
(71)
-12%
|
(63)
+12%
|
(78)
-24%
|
(82)
-5%
|
(90)
-11%
|
(108)
-19%
|
(120)
-11%
|
(136)
-13%
|
(44)
+68%
|
(34)
+23%
|
(33)
+4%
|
(36)
-11%
|
(135)
-272%
|
|
| 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
|
(4)
|
0
|
0
|
0
|
4
|
|
| Income from Continuing Operations |
(20)
|
(21)
|
(24)
|
(19)
|
(18)
|
(19)
|
(13)
|
(14)
|
(16)
|
(15)
|
(18)
|
(19)
|
(17)
|
(19)
|
(15)
|
(14)
|
(16)
|
(17)
|
(20)
|
(25)
|
(24)
|
(19)
|
(28)
|
(35)
|
(46)
|
(61)
|
(63)
|
(71)
|
(63)
|
(78)
|
(82)
|
(90)
|
(108)
|
(120)
|
(136)
|
(48)
|
(34)
|
(33)
|
(36)
|
(131)
|
|
| Net Income (Common) |
(20)
N/A
|
(21)
-5%
|
(24)
-17%
|
(19)
+21%
|
(18)
+6%
|
(19)
-5%
|
(13)
+34%
|
(14)
-12%
|
(16)
-16%
|
(15)
+11%
|
(18)
-22%
|
(19)
-5%
|
(17)
+8%
|
(19)
-9%
|
(15)
+18%
|
(14)
+11%
|
(16)
-19%
|
(17)
-5%
|
(20)
-18%
|
(25)
-24%
|
(24)
+3%
|
(19)
+21%
|
(28)
-43%
|
(35)
-27%
|
(46)
-31%
|
(61)
-33%
|
(63)
-3%
|
(71)
-12%
|
(63)
+12%
|
(78)
-24%
|
(82)
-5%
|
(90)
-11%
|
(108)
-19%
|
(120)
-11%
|
(136)
-13%
|
(48)
+65%
|
(34)
+29%
|
(33)
+4%
|
(36)
-11%
|
(131)
-262%
|
|
| EPS (Diluted) |
-42.38
N/A
|
-44.3
-5%
|
-49.8
-12%
|
-29.3
+41%
|
-25.87
+12%
|
-26.89
-4%
|
-18.09
+33%
|
-19.09
-6%
|
-21
-10%
|
-17.95
+15%
|
-9.89
+45%
|
-9.01
+9%
|
-8.15
+10%
|
-8.78
-8%
|
-7.21
+18%
|
-6.43
+11%
|
-13.19
-105%
|
-2.73
+79%
|
-2.82
-3%
|
-2.83
0%
|
-2.68
+5%
|
-1.78
+34%
|
-2.33
-31%
|
-2.95
-27%
|
-3.85
-31%
|
-5.1
-32%
|
-5.11
0%
|
-5.6
-10%
|
-4.94
+12%
|
-5.49
-11%
|
-5.44
+1%
|
-5.75
-6%
|
-5.63
+2%
|
-6.27
-11%
|
-7.07
-13%
|
-2.44
+65%
|
-1.76
+28%
|
-1.69
+4%
|
-1.85
-9%
|
-6.67
-261%
|
|