Carisma Therapeutics Inc
NASDAQ:CARM
Income Statement
Earnings Waterfall
Carisma Therapeutics Inc
Income Statement
Carisma Therapeutics Inc
| Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Revenue |
0
N/A
|
1
+310%
|
1
+62%
|
2
+43%
|
2
+29%
|
2
-3%
|
2
-6%
|
2
-14%
|
1
-34%
|
1
-37%
|
1
+24%
|
1
-1%
|
1
+17%
|
30
+2 485%
|
30
+1%
|
30
+1%
|
30
-1%
|
1
-96%
|
0
-66%
|
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
|
11
N/A
|
11
N/A
|
16
+38%
|
18
+14%
|
7
-63%
|
27
+306%
|
22
-16%
|
20
-10%
|
60
+200%
|
40
-33%
|
43
+8%
|
47
+8%
|
11
-77%
|
15
+40%
|
15
+1%
|
21
+37%
|
20
-2%
|
20
-3%
|
20
+2%
|
11
-46%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(18)
|
(18)
|
(20)
|
(25)
|
(32)
|
(35)
|
(35)
|
(35)
|
(33)
|
(36)
|
(35)
|
(33)
|
(33)
|
(27)
|
(27)
|
(28)
|
(28)
|
(30)
|
(27)
|
(29)
|
(34)
|
(35)
|
(37)
|
(83)
|
(82)
|
(108)
|
(60)
|
(32)
|
(51)
|
(32)
|
(133)
|
(135)
|
(1)
|
2
|
24
|
15
|
(57)
|
(26)
|
(91)
|
(80)
|
(86)
|
(104)
|
(100)
|
(97)
|
(87)
|
(82)
|
(72)
|
(57)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(11)
|
(14)
|
(15)
|
(15)
|
(14)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(16)
|
(20)
|
(24)
|
(29)
|
(33)
|
(42)
|
(41)
|
(40)
|
(40)
|
(31)
|
(29)
|
(30)
|
(25)
|
(25)
|
(24)
|
(22)
|
(21)
|
(18)
|
|
| Research & Development |
(15)
|
(14)
|
(14)
|
(15)
|
(19)
|
(25)
|
(27)
|
(26)
|
(26)
|
(24)
|
(26)
|
(26)
|
(23)
|
(19)
|
(13)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(21)
|
(24)
|
(25)
|
(29)
|
(25)
|
(29)
|
(29)
|
(26)
|
(29)
|
(24)
|
(25)
|
(24)
|
(47)
|
(45)
|
(39)
|
(50)
|
(39)
|
(56)
|
(74)
|
(75)
|
(72)
|
(64)
|
(60)
|
(51)
|
(38)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(3)
|
(7)
|
(9)
|
(6)
|
(8)
|
(11)
|
(9)
|
(9)
|
(49)
|
(46)
|
(72)
|
(19)
|
7
|
(8)
|
11
|
(91)
|
(86)
|
47
|
57
|
81
|
104
|
29
|
52
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(19)
N/A
|
(17)
+7%
|
(16)
+7%
|
(18)
-13%
|
(23)
-26%
|
(30)
-31%
|
(33)
-10%
|
(33)
-1%
|
(34)
-1%
|
(32)
+4%
|
(35)
-8%
|
(34)
+3%
|
(32)
+6%
|
(3)
+90%
|
3
N/A
|
3
+13%
|
2
-26%
|
(26)
N/A
|
(29)
-11%
|
(27)
+7%
|
(29)
-6%
|
(34)
-18%
|
(35)
-1%
|
(37)
-8%
|
(83)
-122%
|
(82)
+1%
|
(108)
-33%
|
(60)
+44%
|
(32)
+47%
|
(40)
-25%
|
(21)
+48%
|
(118)
-458%
|
(117)
+1%
|
5
N/A
|
29
+465%
|
46
+60%
|
35
-23%
|
3
-92%
|
14
+376%
|
(48)
N/A
|
(33)
+31%
|
(75)
-128%
|
(89)
-18%
|
(85)
+4%
|
(76)
+11%
|
(67)
+12%
|
(62)
+7%
|
(52)
+16%
|
(46)
+11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
2
|
0
|
1
|
2
|
2
|
4
|
3
|
3
|
2
|
1
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
0
|
0
|
(11)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
2
|
2
|
3
|
2
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Pre-Tax Income |
(19)
N/A
|
(18)
+5%
|
(18)
+0%
|
(20)
-9%
|
(24)
-23%
|
(31)
-28%
|
(34)
-10%
|
(33)
+2%
|
(32)
+4%
|
(31)
+3%
|
(33)
-7%
|
(35)
-3%
|
(34)
+1%
|
(5)
+86%
|
2
N/A
|
3
+79%
|
3
-24%
|
(26)
N/A
|
(29)
-12%
|
(27)
+7%
|
(29)
-6%
|
(33)
-17%
|
(34)
-1%
|
(36)
-8%
|
(82)
-125%
|
(81)
+1%
|
(108)
-33%
|
(59)
+45%
|
(31)
+47%
|
(40)
-27%
|
(21)
+47%
|
(118)
-462%
|
(117)
+1%
|
(32)
+72%
|
(9)
+73%
|
46
N/A
|
35
-23%
|
(7)
N/A
|
(24)
-228%
|
(47)
-100%
|
(31)
+34%
|
(73)
-133%
|
(87)
-19%
|
(81)
+6%
|
(73)
+11%
|
(64)
+12%
|
(60)
+6%
|
(51)
+16%
|
(49)
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
(1)
|
(1)
|
(2)
|
(2)
|
8
|
8
|
9
|
12
|
4
|
4
|
4
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(19)
|
(18)
|
(18)
|
(20)
|
(24)
|
(31)
|
(34)
|
(33)
|
(32)
|
(31)
|
(33)
|
(35)
|
(34)
|
(5)
|
2
|
3
|
3
|
(26)
|
(29)
|
(27)
|
(29)
|
(33)
|
(34)
|
(36)
|
(82)
|
(81)
|
(108)
|
(59)
|
(31)
|
(41)
|
(22)
|
(119)
|
(119)
|
(24)
|
(0)
|
54
|
48
|
(3)
|
(20)
|
(44)
|
(32)
|
(73)
|
(87)
|
(81)
|
(72)
|
(64)
|
(60)
|
(51)
|
(49)
|
|
| Net Income (Common) |
(23)
N/A
|
(22)
+4%
|
(22)
-1%
|
(23)
-6%
|
(27)
-15%
|
(33)
-22%
|
(35)
-6%
|
(33)
+4%
|
(32)
+4%
|
(31)
+3%
|
(33)
-7%
|
(35)
-3%
|
(34)
+1%
|
(5)
+86%
|
2
N/A
|
3
+80%
|
3
-24%
|
(26)
N/A
|
(29)
-12%
|
(27)
+7%
|
(29)
-6%
|
(33)
-17%
|
(34)
-1%
|
(36)
-8%
|
(82)
-125%
|
(81)
+1%
|
(108)
-33%
|
(60)
+44%
|
(32)
+47%
|
(41)
-30%
|
(23)
+45%
|
(119)
-429%
|
(119)
+1%
|
(24)
+80%
|
(0)
+99%
|
54
N/A
|
48
-12%
|
(3)
N/A
|
(20)
-488%
|
(44)
-120%
|
(32)
+28%
|
(73)
-132%
|
(87)
-18%
|
(81)
+7%
|
(72)
+11%
|
(64)
+12%
|
(60)
+5%
|
(51)
+16%
|
(49)
+3%
|
|
| EPS (Diluted) |
-283.75
N/A
|
-271
+4%
|
-312.57
-15%
|
-48.37
+85%
|
-33.48
+31%
|
-40.92
-22%
|
-47.5
-16%
|
-37.16
+22%
|
-33.93
+9%
|
-32.22
+5%
|
-35.23
-9%
|
-35.2
+0%
|
-34.42
+2%
|
-4.57
+87%
|
1.74
N/A
|
2.77
+59%
|
2.09
-25%
|
-21.14
N/A
|
-22.16
-5%
|
-15.13
+32%
|
-10.13
+33%
|
-8.69
+14%
|
-10.91
-26%
|
-9.35
+14%
|
-20.19
-116%
|
-15.95
+21%
|
-23.64
-48%
|
-10.69
+55%
|
-5.23
+51%
|
-6.97
-33%
|
-3.81
+45%
|
-15.19
-299%
|
-13.51
+11%
|
-2.41
+82%
|
-0.04
+98%
|
5.45
N/A
|
4.7
-14%
|
-0.34
N/A
|
-1.98
-482%
|
-3.42
-73%
|
-0.78
+77%
|
-1.82
-133%
|
-2.59
-42%
|
-2
+23%
|
-1.74
+13%
|
-1.53
+12%
|
-1.46
+5%
|
-1.22
+16%
|
-1.18
+3%
|
|