Ascendis Pharma A/S
NASDAQ:ASND
Income Statement
Earnings Waterfall
Ascendis Pharma A/S
Income Statement
Ascendis Pharma A/S
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
|
| Revenue |
20
N/A
|
17
-14%
|
14
-16%
|
12
-14%
|
10
-16%
|
9
-11%
|
8
-9%
|
7
-10%
|
7
-11%
|
6
-15%
|
5
-17%
|
4
-19%
|
3
-19%
|
2
-25%
|
2
-33%
|
1
-23%
|
1
-36%
|
0
-54%
|
11
+2 923%
|
16
+51%
|
19
+20%
|
21
+12%
|
13
-37%
|
10
-24%
|
8
-17%
|
9
+6%
|
7
-22%
|
5
-21%
|
5
-8%
|
3
-33%
|
8
+127%
|
14
+78%
|
19
+37%
|
33
+75%
|
51
+54%
|
78
+52%
|
119
+53%
|
152
+27%
|
267
+76%
|
329
+23%
|
318
-3%
|
327
+3%
|
364
+11%
|
369
+1%
|
491
+33%
|
647
+32%
|
|
| 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
|
(4)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(24)
|
(30)
|
(44)
|
(47)
|
(46)
|
(50)
|
(44)
|
(54)
|
(74)
|
(85)
|
|
| 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
|
4
N/A
|
4
-7%
|
9
+128%
|
23
+151%
|
39
+73%
|
65
+68%
|
95
+45%
|
122
+29%
|
222
+82%
|
282
+27%
|
272
-4%
|
278
+2%
|
319
+15%
|
314
-2%
|
417
+32%
|
561
+35%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(19)
|
(26)
|
(31)
|
(40)
|
(44)
|
(50)
|
(59)
|
(61)
|
(70)
|
(78)
|
(82)
|
(91)
|
(104)
|
(113)
|
(124)
|
(145)
|
(151)
|
(165)
|
(192)
|
(201)
|
(219)
|
(240)
|
(254)
|
(283)
|
(309)
|
(338)
|
(388)
|
(422)
|
(438)
|
(456)
|
(461)
|
(490)
|
(550)
|
(601)
|
(643)
|
(671)
|
(688)
|
(670)
|
(643)
|
(625)
|
(593)
|
(598)
|
(641)
|
(663)
|
(707)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(17)
|
(21)
|
(25)
|
(31)
|
(36)
|
(39)
|
(46)
|
(55)
|
(65)
|
(73)
|
(73)
|
(96)
|
(111)
|
(132)
|
(156)
|
(170)
|
(192)
|
(213)
|
(216)
|
(240)
|
(254)
|
(257)
|
(258)
|
(263)
|
(265)
|
(270)
|
(284)
|
(314)
|
(348)
|
(391)
|
|
| Research & Development |
(15)
|
(15)
|
(19)
|
(23)
|
(31)
|
(36)
|
(40)
|
(49)
|
(50)
|
(59)
|
(65)
|
(70)
|
(79)
|
(92)
|
(99)
|
(110)
|
(128)
|
(130)
|
(139)
|
(160)
|
(163)
|
(177)
|
(182)
|
(195)
|
(215)
|
(234)
|
(249)
|
(292)
|
(311)
|
(306)
|
(286)
|
(288)
|
(293)
|
(329)
|
(369)
|
(392)
|
(406)
|
(420)
|
(395)
|
(368)
|
(348)
|
(312)
|
(300)
|
(311)
|
(299)
|
(293)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
(3)
|
(5)
|
(8)
|
(16)
|
(11)
|
(11)
|
(12)
|
(16)
|
(11)
|
(12)
|
(12)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
|
| Operating Income |
1
N/A
|
(3)
N/A
|
(12)
-352%
|
(19)
-60%
|
(30)
-56%
|
(35)
-17%
|
(42)
-20%
|
(52)
-24%
|
(54)
-4%
|
(65)
-20%
|
(73)
-13%
|
(79)
-8%
|
(88)
-13%
|
(102)
-15%
|
(112)
-9%
|
(123)
-10%
|
(144)
-17%
|
(151)
-5%
|
(155)
-3%
|
(176)
-14%
|
(182)
-3%
|
(198)
-9%
|
(227)
-15%
|
(244)
-7%
|
(275)
-13%
|
(300)
-9%
|
(331)
-10%
|
(382)
-16%
|
(417)
-9%
|
(435)
-4%
|
(452)
-4%
|
(455)
-1%
|
(479)
-5%
|
(527)
-10%
|
(562)
-7%
|
(577)
-3%
|
(576)
+0%
|
(566)
+2%
|
(448)
+21%
|
(361)
+19%
|
(353)
+2%
|
(316)
+11%
|
(279)
+12%
|
(326)
-17%
|
(246)
+25%
|
(146)
+41%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
2
|
11
|
8
|
8
|
8
|
(4)
|
0
|
0
|
4
|
5
|
(2)
|
(5)
|
(13)
|
(18)
|
11
|
18
|
24
|
33
|
3
|
28
|
8
|
16
|
11
|
(61)
|
(89)
|
(37)
|
(41)
|
18
|
68
|
9
|
86
|
45
|
(12)
|
15
|
(26)
|
(29)
|
(19)
|
(132)
|
(127)
|
(101)
|
(67)
|
(4)
|
(11)
|
(78)
|
|
| 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
|
(8)
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
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
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(3)
N/A
|
(10)
-293%
|
(8)
+19%
|
(22)
-158%
|
(27)
-26%
|
(34)
-24%
|
(56)
-66%
|
(54)
+4%
|
(65)
-20%
|
(69)
-6%
|
(73)
-7%
|
(91)
-24%
|
(106)
-17%
|
(124)
-17%
|
(141)
-13%
|
(133)
+6%
|
(133)
+0%
|
(130)
+2%
|
(143)
-9%
|
(179)
-25%
|
(170)
+5%
|
(218)
-28%
|
(228)
-4%
|
(264)
-16%
|
(361)
-37%
|
(419)
-16%
|
(419)
+0%
|
(458)
-9%
|
(417)
+9%
|
(384)
+8%
|
(446)
-16%
|
(393)
+12%
|
(482)
-23%
|
(578)
-20%
|
(562)
+3%
|
(603)
-7%
|
(595)
+1%
|
(474)
+20%
|
(493)
-4%
|
(480)
+3%
|
(417)
+13%
|
(373)
+10%
|
(338)
+9%
|
(264)
+22%
|
(223)
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(5)
|
(3)
|
(7)
|
(10)
|
|
| Income from Continuing Operations |
0
|
(2)
|
(10)
|
(8)
|
(21)
|
(26)
|
(33)
|
(55)
|
(53)
|
(64)
|
(69)
|
(73)
|
(91)
|
(106)
|
(124)
|
(140)
|
(132)
|
(132)
|
(130)
|
(142)
|
(178)
|
(170)
|
(218)
|
(228)
|
(264)
|
(360)
|
(419)
|
(418)
|
(458)
|
(416)
|
(384)
|
(446)
|
(393)
|
(482)
|
(583)
|
(569)
|
(609)
|
(602)
|
(481)
|
(502)
|
(490)
|
(426)
|
(378)
|
(342)
|
(271)
|
(233)
|
|
| Net Income (Common) |
0
N/A
|
(2)
N/A
|
(10)
-308%
|
(8)
+20%
|
(21)
-167%
|
(26)
-26%
|
(33)
-27%
|
(55)
-67%
|
(53)
+3%
|
(64)
-21%
|
(69)
-7%
|
(73)
-7%
|
(91)
-24%
|
(106)
-17%
|
(124)
-17%
|
(140)
-13%
|
(132)
+6%
|
(132)
0%
|
(130)
+2%
|
(142)
-9%
|
(178)
-25%
|
(170)
+5%
|
(218)
-29%
|
(228)
-4%
|
(264)
-16%
|
(360)
-37%
|
(419)
-16%
|
(418)
+0%
|
(458)
-9%
|
(416)
+9%
|
(384)
+8%
|
(446)
-16%
|
(393)
+12%
|
(482)
-23%
|
(583)
-21%
|
(569)
+3%
|
(609)
-7%
|
(602)
+1%
|
(481)
+20%
|
(502)
-4%
|
(490)
+2%
|
(426)
+13%
|
(378)
+11%
|
(342)
+10%
|
(271)
+21%
|
(233)
+14%
|
|
| EPS (Diluted) |
0.03
N/A
|
-0.1
N/A
|
-0.42
-320%
|
-0.31
+26%
|
-0.88
-184%
|
-1.05
-19%
|
-1.39
-32%
|
-2.18
-57%
|
-2.13
+2%
|
-2.55
-20%
|
-2.58
-1%
|
-2.25
+13%
|
-2.78
-24%
|
-3.25
-17%
|
-3.68
-13%
|
-3.62
+2%
|
-3.17
+12%
|
-3.15
+1%
|
-3.17
-1%
|
-3.28
-3%
|
-3.78
-15%
|
-3.56
+6%
|
-4.69
-32%
|
-4.74
-1%
|
-5.47
-15%
|
-6.83
-25%
|
-8.28
-21%
|
-7.78
+6%
|
-8.5
-9%
|
-7.62
+10%
|
-7
+8%
|
-7.86
-12%
|
-7.04
+10%
|
-8.63
-23%
|
-10.4
-21%
|
-10.13
+3%
|
-10.82
-7%
|
-10.69
+1%
|
-8.55
+20%
|
-8.81
-3%
|
-8.53
+3%
|
-7.41
+13%
|
-6.53
+12%
|
-5.69
+13%
|
-4.24
+25%
|
-3.83
+10%
|
|