Agios Pharmaceuticals Inc
NASDAQ:AGIO
Income Statement
Earnings Waterfall
Agios Pharmaceuticals Inc
Revenue
|
26.8m
USD
|
Cost of Revenue
|
-2.9m
USD
|
Gross Profit
|
23.9m
USD
|
Operating Expenses
|
-415.4m
USD
|
Operating Income
|
-391.5m
USD
|
Other Expenses
|
39.4m
USD
|
Net Income
|
-352.1m
USD
|
Income Statement
Agios Pharmaceuticals Inc
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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
26
N/A
|
28
+8%
|
30
+8%
|
57
+93%
|
65
+14%
|
91
+39%
|
96
+5%
|
68
-30%
|
59
-12%
|
56
-5%
|
50
-11%
|
53
+7%
|
70
+31%
|
49
-30%
|
54
+9%
|
56
+4%
|
43
-23%
|
41
-4%
|
70
+70%
|
74
+5%
|
94
+27%
|
116
+23%
|
102
-12%
|
112
+11%
|
0
N/A
|
(30)
N/A
|
(56)
-87%
|
(82)
-46%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
6
+672%
|
10
+55%
|
14
+43%
|
19
+34%
|
20
+6%
|
24
+19%
|
27
+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
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(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
|
15
N/A
|
93
+541%
|
74
-21%
|
100
+35%
|
111
+11%
|
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
|
6
+1 051%
|
9
+53%
|
13
+45%
|
17
+36%
|
18
+3%
|
21
+21%
|
24
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(64)
|
(72)
|
(84)
|
(97)
|
(119)
|
(138)
|
(157)
|
(172)
|
(178)
|
(193)
|
(211)
|
(238)
|
(271)
|
(294)
|
(326)
|
(344)
|
(364)
|
(389)
|
(406)
|
(430)
|
(455)
|
(480)
|
(506)
|
(528)
|
(316)
|
(276)
|
(219)
|
(164)
|
(336)
|
(340)
|
(348)
|
(359)
|
(378)
|
(389)
|
(400)
|
(403)
|
(402)
|
(396)
|
(392)
|
(406)
|
(415)
|
|
Selling, General & Administrative |
(10)
|
(11)
|
(14)
|
(16)
|
(19)
|
(23)
|
(28)
|
(32)
|
(36)
|
(40)
|
(44)
|
(46)
|
(51)
|
(55)
|
(58)
|
(64)
|
(71)
|
(81)
|
(91)
|
(105)
|
(114)
|
(121)
|
(127)
|
(129)
|
(102)
|
(102)
|
(99)
|
(94)
|
(115)
|
(117)
|
(117)
|
(116)
|
(121)
|
(119)
|
(118)
|
(120)
|
(122)
|
(119)
|
(121)
|
(117)
|
(120)
|
|
Research & Development |
(55)
|
(60)
|
(70)
|
(81)
|
(100)
|
(115)
|
(129)
|
(140)
|
(142)
|
(153)
|
(168)
|
(192)
|
(220)
|
(239)
|
(268)
|
(280)
|
(293)
|
(308)
|
(315)
|
(325)
|
(341)
|
(359)
|
(379)
|
(398)
|
(214)
|
(174)
|
(121)
|
(71)
|
(221)
|
(223)
|
(231)
|
(243)
|
(257)
|
(269)
|
(282)
|
(283)
|
(280)
|
(277)
|
(271)
|
(288)
|
(296)
|
|
Operating Income |
(39)
N/A
|
(44)
-13%
|
(54)
-22%
|
(40)
+26%
|
(54)
-37%
|
(47)
+13%
|
(61)
-29%
|
(105)
-72%
|
(119)
-14%
|
(137)
-16%
|
(161)
-18%
|
(184)
-14%
|
(201)
-9%
|
(244)
-22%
|
(273)
-12%
|
(288)
-6%
|
(321)
-11%
|
(348)
-8%
|
(336)
+3%
|
(356)
-6%
|
(362)
-2%
|
(366)
-1%
|
(407)
-11%
|
(417)
-2%
|
(316)
+24%
|
(306)
+3%
|
(275)
+10%
|
(246)
+10%
|
(336)
-36%
|
(340)
-1%
|
(348)
-2%
|
(359)
-3%
|
(378)
-5%
|
(388)
-3%
|
(395)
-2%
|
(395)
+0%
|
(389)
+1%
|
(379)
+3%
|
(375)
+1%
|
(384)
-3%
|
(391)
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
6
|
8
|
11
|
14
|
16
|
18
|
17
|
16
|
15
|
13
|
11
|
9
|
7
|
4
|
2
|
1
|
1
|
1
|
3
|
7
|
13
|
20
|
27
|
31
|
33
|
|
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
|
2
|
4
|
7
|
9
|
10
|
12
|
138
|
135
|
132
|
128
|
0
|
|
Total Other Income |
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
|
7
|
11
|
14
|
17
|
12
|
9
|
7
|
5
|
6
|
6
|
6
|
|
Pre-Tax Income |
(39)
N/A
|
(44)
-13%
|
(54)
-22%
|
(40)
+27%
|
(54)
-37%
|
(47)
+14%
|
(60)
-29%
|
(104)
-72%
|
(118)
-13%
|
(136)
-16%
|
(160)
-18%
|
(183)
-14%
|
(198)
-9%
|
(241)
-22%
|
(269)
-11%
|
(283)
-5%
|
(315)
-11%
|
(339)
-8%
|
(325)
+4%
|
(343)
-5%
|
(346)
-1%
|
(348)
-1%
|
(389)
-12%
|
(401)
-3%
|
(301)
+25%
|
(292)
+3%
|
(264)
+10%
|
(237)
+10%
|
(329)
-39%
|
(336)
-2%
|
(337)
0%
|
(342)
-2%
|
(357)
-4%
|
(360)
-1%
|
(369)
-3%
|
(367)
+1%
|
(232)
+37%
|
(218)
+6%
|
(210)
+4%
|
(220)
-5%
|
(352)
-60%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(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 |
(39)
|
(44)
|
(54)
|
(39)
|
(54)
|
(46)
|
(60)
|
(104)
|
(118)
|
(136)
|
(160)
|
(183)
|
(198)
|
(241)
|
(269)
|
(283)
|
(315)
|
(339)
|
(325)
|
(343)
|
(346)
|
(348)
|
(389)
|
(401)
|
(301)
|
(292)
|
(264)
|
(237)
|
(329)
|
(336)
|
(337)
|
(342)
|
(357)
|
(360)
|
(369)
|
(367)
|
(232)
|
(218)
|
(210)
|
(220)
|
(352)
|
|
Net Income (Common) |
(44)
N/A
|
(47)
-7%
|
(55)
-17%
|
(39)
+28%
|
(54)
-36%
|
(46)
+14%
|
(60)
-29%
|
(104)
-73%
|
(118)
-13%
|
(136)
-16%
|
(160)
-18%
|
(183)
-14%
|
(198)
-9%
|
(241)
-22%
|
(269)
-11%
|
(283)
-5%
|
(315)
-11%
|
(339)
-8%
|
(325)
+4%
|
(343)
-5%
|
(346)
-1%
|
(348)
-1%
|
(389)
-12%
|
(401)
-3%
|
(411)
-3%
|
(359)
+13%
|
(339)
+5%
|
(332)
+2%
|
(327)
+1%
|
1 587
N/A
|
1 591
+0%
|
1 602
+1%
|
1 605
+0%
|
(364)
N/A
|
(370)
-2%
|
(363)
+2%
|
(232)
+36%
|
(218)
+6%
|
(210)
+4%
|
(220)
-5%
|
(352)
-60%
|
|
EPS (Diluted) |
-1.39
N/A
|
-1.49
-7%
|
-1.62
-9%
|
-1.07
+34%
|
-1.59
-49%
|
-1.24
+22%
|
-1.6
-29%
|
-2.76
-73%
|
-3.15
-14%
|
-3.61
-15%
|
-4.23
-17%
|
-4.73
-12%
|
-5.07
-7%
|
-5.71
-13%
|
-5.74
-1%
|
-5.83
-2%
|
-6.75
-16%
|
-6.09
+10%
|
-5.63
+8%
|
-5.9
-5%
|
-6.03
-2%
|
-5.95
+1%
|
-6.63
-11%
|
-6.81
-3%
|
-6.85
-1%
|
-5.22
+24%
|
-4.91
+6%
|
-4.8
+2%
|
-4.74
+1%
|
22.82
N/A
|
26.05
+14%
|
28.07
+8%
|
26.54
-5%
|
-6.67
N/A
|
-6.75
-1%
|
-6.61
+2%
|
-4.23
+36%
|
-3.94
+7%
|
-3.77
+4%
|
-3.93
-4%
|
-6.33
-61%
|