Absci Corp
NASDAQ:ABSI
Income Statement
Earnings Waterfall
Absci Corp
Revenue
|
5.7m
USD
|
Operating Expenses
|
-99.9m
USD
|
Operating Income
|
-94.2m
USD
|
Other Expenses
|
-16.4m
USD
|
Net Income
|
-110.6m
USD
|
Income Statement
Absci Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
5
N/A
|
5
+10%
|
5
+3%
|
6
+11%
|
5
-21%
|
5
-5%
|
5
+6%
|
6
+17%
|
6
+2%
|
6
+8%
|
9
+38%
|
7
-19%
|
6
-18%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(18)
|
(27)
|
(41)
|
(60)
|
(79)
|
(97)
|
(109)
|
(117)
|
(113)
|
(109)
|
(104)
|
(97)
|
(100)
|
|
Selling, General & Administrative |
(6)
|
(9)
|
(14)
|
(22)
|
(28)
|
(34)
|
(39)
|
(41)
|
(41)
|
(39)
|
(38)
|
(36)
|
(38)
|
|
Research & Development |
(11)
|
(17)
|
(25)
|
(33)
|
(45)
|
(53)
|
(59)
|
(63)
|
(59)
|
(56)
|
(52)
|
(47)
|
(48)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
|
Operating Income |
(13)
N/A
|
(22)
-65%
|
(36)
-63%
|
(54)
-50%
|
(74)
-39%
|
(92)
-24%
|
(104)
-13%
|
(111)
-7%
|
(107)
+4%
|
(102)
+4%
|
(95)
+7%
|
(91)
+5%
|
(94)
-4%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
|
Total Other Income |
(0)
|
(0)
|
(28)
|
(32)
|
(32)
|
(32)
|
(4)
|
1
|
2
|
4
|
5
|
6
|
6
|
|
Pre-Tax Income |
(14)
N/A
|
(23)
-61%
|
(67)
-189%
|
(89)
-32%
|
(110)
-24%
|
(127)
-16%
|
(109)
+14%
|
(112)
-2%
|
(105)
+6%
|
(100)
+5%
|
(113)
-13%
|
(107)
+5%
|
(110)
-3%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
6
|
8
|
9
|
8
|
2
|
1
|
0
|
1
|
1
|
0
|
(0)
|
|
Income from Continuing Operations |
(14)
|
(23)
|
(61)
|
(81)
|
(101)
|
(119)
|
(107)
|
(111)
|
(105)
|
(99)
|
(112)
|
(106)
|
(111)
|
|
Net Income (Common) |
(49)
N/A
|
(48)
+4%
|
(73)
-53%
|
(84)
-15%
|
(103)
-23%
|
(121)
-17%
|
(107)
+11%
|
(111)
-3%
|
(105)
+5%
|
(99)
+6%
|
(112)
-13%
|
(106)
+5%
|
(111)
-4%
|
|
EPS (Diluted) |
-0.55
N/A
|
-0.52
+5%
|
-0.8
-54%
|
-1.14
-43%
|
-2.08
-82%
|
-1.33
+36%
|
-1.18
+11%
|
-1.23
-4%
|
-1.15
+7%
|
-1.09
+5%
|
-1.22
-12%
|
-1.16
+5%
|
-1.2
-3%
|