Arcellx Inc
NASDAQ:ACLX
Income Statement
Earnings Waterfall
Arcellx Inc
Income Statement
Arcellx Inc
| 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
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
18
N/A
|
32
+80%
|
47
+46%
|
110
+134%
|
132
+19%
|
145
+10%
|
156
+8%
|
108
-31%
|
77
-29%
|
57
-26%
|
36
-37%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(53)
|
(65)
|
(80)
|
(95)
|
(172)
|
(191)
|
(214)
|
(226)
|
(192)
|
(200)
|
(207)
|
(225)
|
(226)
|
(246)
|
(267)
|
(271)
|
(278)
|
|
| Selling, General & Administrative |
(13)
|
(18)
|
(23)
|
(29)
|
(35)
|
(42)
|
(49)
|
(55)
|
(61)
|
(66)
|
(74)
|
(80)
|
(84)
|
(88)
|
(92)
|
(99)
|
(111)
|
|
| Research & Development |
(40)
|
(47)
|
(56)
|
(66)
|
(137)
|
(150)
|
(164)
|
(171)
|
(131)
|
(134)
|
(133)
|
(146)
|
(141)
|
(157)
|
(176)
|
(172)
|
(168)
|
|
| Operating Income |
(53)
N/A
|
(65)
-22%
|
(80)
-23%
|
(95)
-19%
|
(172)
-81%
|
(191)
-11%
|
(196)
-2%
|
(194)
+1%
|
(145)
+25%
|
(90)
+38%
|
(75)
+16%
|
(81)
-7%
|
(70)
+13%
|
(138)
-97%
|
(191)
-39%
|
(215)
-12%
|
(242)
-13%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
9
|
14
|
20
|
25
|
28
|
30
|
32
|
30
|
28
|
26
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
2
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(53)
N/A
|
(65)
-22%
|
(80)
-23%
|
(95)
-19%
|
(170)
-80%
|
(189)
-11%
|
(190)
-1%
|
(183)
+3%
|
(129)
+29%
|
(70)
+46%
|
(50)
+28%
|
(53)
-5%
|
(40)
+25%
|
(105)
-166%
|
(161)
-53%
|
(187)
-16%
|
(217)
-16%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(53)
|
(65)
|
(80)
|
(95)
|
(170)
|
(189)
|
(190)
|
(183)
|
(130)
|
(71)
|
(51)
|
(54)
|
(41)
|
(107)
|
(162)
|
(188)
|
(218)
|
|
| Net Income (Common) |
(53)
N/A
|
(65)
-22%
|
(80)
-23%
|
(95)
-19%
|
(170)
-80%
|
(189)
-11%
|
(190)
-1%
|
(183)
+4%
|
(130)
+29%
|
(71)
+45%
|
(51)
+28%
|
(54)
-7%
|
(41)
+25%
|
(107)
-165%
|
(162)
-51%
|
(188)
-16%
|
(218)
-16%
|
|
| EPS (Diluted) |
-1.53
N/A
|
-1.87
-22%
|
-2.23
-19%
|
-2.16
+3%
|
-3.88
-80%
|
-5.19
-34%
|
-4.06
+22%
|
-3.8
+6%
|
-2.67
+30%
|
-1.47
+45%
|
-0.95
+35%
|
-1
-5%
|
-0.75
+25%
|
-2
-167%
|
-2.94
-47%
|
-3.34
-14%
|
-3.84
-15%
|
|