Renalytix PLC
LSE:RENX
Income Statement
Earnings Waterfall
Renalytix PLC
Revenue
|
3.4m
USD
|
Cost of Revenue
|
-2.7m
USD
|
Gross Profit
|
701k
USD
|
Operating Expenses
|
-43.1m
USD
|
Operating Income
|
-42.4m
USD
|
Other Expenses
|
-3.9m
USD
|
Net Income
|
-46.2m
USD
|
Income Statement
Renalytix PLC
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
0
N/A
|
0
N/A
|
1
+273%
|
2
+62%
|
3
+23%
|
4
+28%
|
3
-11%
|
|
Gross Profit | ||||||||
Cost of Revenue |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
1
+314%
|
1
+51%
|
1
-12%
|
1
+25%
|
1
-39%
|
|
Operating Income | ||||||||
Operating Expenses |
(11)
|
(25)
|
(33)
|
(49)
|
(58)
|
(53)
|
(43)
|
|
Selling, General & Administrative |
(8)
|
(25)
|
(25)
|
(47)
|
(47)
|
(53)
|
(34)
|
|
Depreciation & Amortization |
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
|
Other Operating Expenses |
(2)
|
0
|
(7)
|
0
|
(9)
|
0
|
(7)
|
|
Operating Income |
(11)
N/A
|
(25)
-125%
|
(33)
-31%
|
(48)
-46%
|
(57)
-20%
|
(52)
+9%
|
(42)
+19%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
0
|
(2)
|
7
|
1
|
(2)
|
6
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(8)
|
0
|
10
|
0
|
1
|
|
Pre-Tax Income |
(11)
N/A
|
(27)
-152%
|
(36)
-34%
|
(46)
-30%
|
(50)
-7%
|
(46)
+8%
|
(46)
-2%
|
|
Net Income | ||||||||
Tax Provision |
1
|
3
|
5
|
6
|
(7)
|
(11)
|
(0)
|
|
Income from Continuing Operations |
(9)
|
(23)
|
(31)
|
(40)
|
(57)
|
(56)
|
(46)
|
|
Net Income (Common) |
(9)
N/A
|
(23)
-152%
|
(31)
-33%
|
(40)
-29%
|
(57)
-42%
|
(56)
+1%
|
(46)
+18%
|
|
EPS (Diluted) |
-0.16
N/A
|
-0.32
-100%
|
-0.43
-34%
|
-0.55
-28%
|
-0.78
-42%
|
-0.76
+3%
|
-0.56
+26%
|