DBV Technologies SA
NASDAQ:DBVT
Income Statement
Earnings Waterfall
DBV Technologies SA
Income Statement
DBV Technologies SA
| Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
5
+34%
|
5
-8%
|
5
+11%
|
6
+17%
|
8
+26%
|
10
+24%
|
12
+25%
|
13
+5%
|
12
-8%
|
15
+33%
|
16
+2%
|
15
-6%
|
23
+57%
|
27
+18%
|
11
-59%
|
18
+63%
|
11
-37%
|
9
-25%
|
6
-34%
|
10
+69%
|
5
-50%
|
5
+8%
|
16
+199%
|
14
-12%
|
4
-70%
|
4
-8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Gross Profit |
4
N/A
|
5
+34%
|
5
-7%
|
5
+12%
|
6
+18%
|
7
+21%
|
8
+15%
|
11
+26%
|
11
+3%
|
10
-11%
|
14
+42%
|
15
+7%
|
14
-7%
|
0
N/A
|
0
N/A
|
11
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
15
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(24)
|
(29)
|
(29)
|
(33)
|
(52)
|
(87)
|
(131)
|
(148)
|
(164)
|
(157)
|
(189)
|
(202)
|
(184)
|
(261)
|
(295)
|
(146)
|
(236)
|
(199)
|
(193)
|
(104)
|
(112)
|
(100)
|
(108)
|
(91)
|
(106)
|
(120)
|
(126)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(8)
|
(9)
|
(18)
|
(34)
|
(49)
|
(51)
|
(55)
|
(56)
|
(77)
|
(82)
|
(69)
|
(96)
|
(101)
|
(44)
|
(60)
|
(54)
|
(54)
|
(33)
|
(30)
|
(25)
|
(28)
|
(31)
|
(33)
|
(31)
|
(28)
|
|
| Research & Development |
(17)
|
(20)
|
(20)
|
(22)
|
(32)
|
(52)
|
(80)
|
(95)
|
(106)
|
(98)
|
(108)
|
(112)
|
(108)
|
(157)
|
(168)
|
(81)
|
(135)
|
(128)
|
(129)
|
(58)
|
(66)
|
(61)
|
(66)
|
(72)
|
(85)
|
(89)
|
(96)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(8)
|
(7)
|
0
|
(25)
|
(21)
|
0
|
0
|
(7)
|
(13)
|
(17)
|
(15)
|
(17)
|
(1)
|
11
|
(1)
|
(5)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(41)
|
(18)
|
0
|
0
|
0
|
0
|
3
|
12
|
1
|
0
|
4
|
|
| Operating Income |
(20)
N/A
|
(24)
-19%
|
(25)
-4%
|
(27)
-12%
|
(46)
-66%
|
(80)
-76%
|
(122)
-53%
|
(138)
-13%
|
(153)
-11%
|
(147)
+4%
|
(175)
-19%
|
(187)
-7%
|
(170)
+9%
|
(238)
-40%
|
(268)
-13%
|
(135)
+50%
|
(217)
-61%
|
(188)
+14%
|
(184)
+2%
|
(99)
+46%
|
(102)
-3%
|
(96)
+6%
|
(102)
-6%
|
(76)
+25%
|
(92)
-21%
|
(116)
-26%
|
(122)
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(0)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
(2)
|
(1)
|
(0)
|
1
|
0
|
1
|
4
|
4
|
2
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(23)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(19)
N/A
|
(23)
-20%
|
(24)
-4%
|
(27)
-11%
|
(45)
-67%
|
(79)
-77%
|
(121)
-53%
|
(138)
-14%
|
(156)
-13%
|
(147)
+6%
|
(175)
-19%
|
(189)
-8%
|
(172)
+9%
|
(261)
-52%
|
(292)
-12%
|
(160)
+45%
|
(220)
-38%
|
(191)
+13%
|
(184)
+4%
|
(98)
+47%
|
(101)
-3%
|
(96)
+5%
|
(102)
-6%
|
(73)
+28%
|
(89)
-22%
|
(114)
-29%
|
(122)
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(19)
|
(23)
|
(24)
|
(27)
|
(45)
|
(80)
|
(121)
|
(138)
|
(156)
|
(147)
|
(175)
|
(189)
|
(172)
|
(262)
|
(293)
|
(160)
|
(220)
|
(191)
|
(184)
|
(98)
|
(101)
|
(96)
|
(101)
|
(73)
|
(89)
|
(114)
|
(123)
|
|
| Net Income (Common) |
(19)
N/A
|
(23)
-20%
|
(24)
-4%
|
(27)
-11%
|
(45)
-67%
|
(80)
-78%
|
(121)
-52%
|
(138)
-14%
|
(156)
-13%
|
(147)
+6%
|
(175)
-19%
|
(189)
-8%
|
(172)
+9%
|
(262)
-52%
|
(293)
-12%
|
(160)
+45%
|
(220)
-38%
|
(162)
+27%
|
(184)
-14%
|
(98)
+47%
|
(77)
+21%
|
(96)
-24%
|
(101)
-6%
|
(73)
+28%
|
(89)
-22%
|
(114)
-29%
|
(123)
-7%
|
|
| EPS (Diluted) |
-1.57
N/A
|
-1.51
+4%
|
-1.49
+1%
|
-1.36
+9%
|
-2.08
-53%
|
-3.7
-78%
|
-4.94
-34%
|
-5.57
-13%
|
-6.3
-13%
|
-4.91
+22%
|
-6.06
-23%
|
-5.76
+5%
|
-4.66
+19%
|
-4.89
-5%
|
-5.33
-9%
|
-2.95
+45%
|
-4.01
-36%
|
-2.95
+26%
|
-3.36
-14%
|
-1.79
+47%
|
-1.27
+29%
|
-1.24
+2%
|
-1.08
+13%
|
-0.76
+30%
|
-0.92
-21%
|
-1.18
-28%
|
-1.03
+13%
|
|