Biodesix Inc
NASDAQ:BDSX
Income Statement
Earnings Waterfall
Biodesix Inc
Income Statement
Biodesix Inc
| 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 |
5
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
7
|
7
|
7
|
|
| Revenue |
77
N/A
|
74
-3%
|
55
-27%
|
32
-41%
|
31
-3%
|
36
+15%
|
38
+7%
|
41
+7%
|
42
+2%
|
44
+6%
|
49
+11%
|
55
+12%
|
61
+11%
|
66
+8%
|
71
+9%
|
74
+4%
|
77
+3%
|
80
+5%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(44)
|
(43)
|
(31)
|
(16)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
| Gross Profit |
33
N/A
|
32
-4%
|
24
-24%
|
17
-31%
|
19
+13%
|
22
+19%
|
24
+7%
|
27
+11%
|
28
+6%
|
31
+10%
|
36
+16%
|
42
+16%
|
47
+13%
|
51
+8%
|
56
+9%
|
58
+5%
|
60
+3%
|
64
+6%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(60)
|
(66)
|
(65)
|
(66)
|
(70)
|
(71)
|
(75)
|
(79)
|
(80)
|
(79)
|
(77)
|
(78)
|
(80)
|
(85)
|
(90)
|
(90)
|
(94)
|
(96)
|
|
| Selling, General & Administrative |
(43)
|
(49)
|
(48)
|
(53)
|
(57)
|
(58)
|
(58)
|
(66)
|
(67)
|
(68)
|
(65)
|
(69)
|
(72)
|
(77)
|
(75)
|
(80)
|
(83)
|
(85)
|
|
| Research & Development |
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(27)
N/A
|
(35)
-29%
|
(41)
-18%
|
(50)
-21%
|
(51)
-2%
|
(48)
+5%
|
(51)
-5%
|
(52)
-4%
|
(52)
+1%
|
(48)
+7%
|
(41)
+15%
|
(36)
+13%
|
(33)
+8%
|
(35)
-4%
|
(34)
+1%
|
(32)
+6%
|
(34)
-5%
|
(32)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| Non-Reccuring Items |
1
|
5
|
2
|
3
|
(0)
|
(3)
|
(7)
|
(7)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(32)
N/A
|
(34)
-8%
|
(43)
-25%
|
(52)
-20%
|
(56)
-9%
|
(58)
-4%
|
(65)
-12%
|
(69)
-5%
|
(66)
+4%
|
(63)
+4%
|
(52)
+18%
|
(47)
+10%
|
(45)
+5%
|
(44)
+2%
|
(43)
+2%
|
(40)
+6%
|
(41)
-1%
|
(40)
+3%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(32)
|
(34)
|
(43)
|
(52)
|
(56)
|
(58)
|
(65)
|
(69)
|
(66)
|
(63)
|
(52)
|
(47)
|
(45)
|
(44)
|
(43)
|
(40)
|
(41)
|
(40)
|
|
| Net Income (Common) |
(32)
N/A
|
(34)
-8%
|
(43)
-25%
|
(52)
-20%
|
(56)
-9%
|
(58)
-4%
|
(65)
-12%
|
(69)
-5%
|
(66)
+4%
|
(63)
+4%
|
(52)
+18%
|
(47)
+10%
|
(45)
+5%
|
(44)
+2%
|
(43)
+2%
|
(40)
+6%
|
(41)
-1%
|
(40)
+3%
|
|
| EPS (Diluted) |
-22.89
N/A
|
-24.52
-7%
|
-31.54
-29%
|
-33.33
-6%
|
-28.64
+14%
|
-28.87
-1%
|
-31.09
-8%
|
-17.63
+43%
|
-16.83
+5%
|
-15.89
+6%
|
-12.7
+20%
|
-9.68
+24%
|
-7.03
+27%
|
-5.98
+15%
|
-6.62
-11%
|
-5.5
+17%
|
-5.56
-1%
|
-5.27
+5%
|
|