DermTech Inc
NASDAQ:DMTK
Income Statement
Earnings Waterfall
DermTech Inc
Revenue
|
15.3m
USD
|
Cost of Revenue
|
-15m
USD
|
Gross Profit
|
276k
USD
|
Operating Expenses
|
-104m
USD
|
Operating Income
|
-103.7m
USD
|
Other Expenses
|
2.9m
USD
|
Net Income
|
-100.9m
USD
|
Income Statement
DermTech Inc
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 |
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
|
1
N/A
|
3
+489%
|
4
+11%
|
5
+23%
|
5
+17%
|
6
+10%
|
7
+16%
|
9
+33%
|
11
+18%
|
12
+10%
|
13
+10%
|
14
+9%
|
15
+4%
|
15
-1%
|
14
-2%
|
14
-2%
|
14
+2%
|
15
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
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
|
1
+783%
|
(0)
N/A
|
(0)
-57%
|
(0)
+9%
|
0
N/A
|
1
+1 571%
|
2
+32%
|
1
-18%
|
1
-28%
|
1
+50%
|
1
-18%
|
1
-42%
|
0
-78%
|
(1)
N/A
|
(1)
+36%
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(8)
|
(18)
|
(19)
|
(27)
|
(31)
|
(35)
|
(42)
|
(51)
|
(62)
|
(79)
|
(95)
|
(108)
|
(117)
|
(119)
|
(120)
|
(122)
|
(112)
|
(104)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(15)
|
(17)
|
(24)
|
(27)
|
(30)
|
(35)
|
(41)
|
(50)
|
(62)
|
(75)
|
(84)
|
(92)
|
(95)
|
(98)
|
(102)
|
(95)
|
(89)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(12)
|
(16)
|
(20)
|
(24)
|
(25)
|
(24)
|
(22)
|
(19)
|
(17)
|
(15)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-500%
|
(0)
-83%
|
(0)
-41%
|
(0)
-42%
|
(1)
-130%
|
(1)
-23%
|
(2)
-60%
|
(3)
-38%
|
(8)
-200%
|
(18)
-114%
|
(18)
-4%
|
(27)
-46%
|
(31)
-16%
|
(35)
-14%
|
(42)
-18%
|
(50)
-19%
|
(61)
-22%
|
(77)
-28%
|
(94)
-22%
|
(107)
-13%
|
(116)
-8%
|
(118)
-2%
|
(120)
-2%
|
(122)
-2%
|
(113)
+8%
|
(104)
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
1
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
1
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
0
+114%
|
1
+83%
|
1
+55%
|
1
-19%
|
1
+23%
|
1
-29%
|
0
-62%
|
(5)
N/A
|
(20)
-267%
|
(18)
+9%
|
(27)
-53%
|
(31)
-13%
|
(36)
-18%
|
(45)
-22%
|
(52)
-17%
|
(63)
-21%
|
(78)
-24%
|
(93)
-19%
|
(106)
-13%
|
(115)
-8%
|
(117)
-2%
|
(118)
-1%
|
(120)
-2%
|
(110)
+8%
|
(101)
+8%
|
|
Net Income | ||||||||||||||||||||||||||||
Income from Continuing Operations |
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(5)
|
(20)
|
(18)
|
(27)
|
(31)
|
(36)
|
(45)
|
(52)
|
(63)
|
(78)
|
(93)
|
(106)
|
(115)
|
(117)
|
(118)
|
(120)
|
(110)
|
(101)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-400%
|
(0)
-70%
|
(0)
-35%
|
(0)
-39%
|
(1)
-169%
|
(1)
-23%
|
1
N/A
|
1
-1%
|
(4)
N/A
|
(20)
-350%
|
(18)
+9%
|
(27)
-53%
|
(31)
-13%
|
(36)
-18%
|
(45)
-22%
|
(52)
-17%
|
(63)
-21%
|
(78)
-24%
|
(93)
-19%
|
(106)
-13%
|
(115)
-8%
|
(117)
-2%
|
(118)
-1%
|
(120)
-2%
|
(110)
+8%
|
(101)
+8%
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.05
-25%
|
-0.06
-20%
|
-0.16
-167%
|
-0.2
-25%
|
0.14
N/A
|
0.14
N/A
|
-0.61
N/A
|
-2.81
-361%
|
-1.36
+52%
|
-1.69
-24%
|
-1.63
+4%
|
-2.15
-32%
|
-1.64
+24%
|
-1.79
-9%
|
-2.12
-18%
|
-2.71
-28%
|
-3.12
-15%
|
-3.53
-13%
|
-3.8
-8%
|
-3.88
-2%
|
-3.85
+1%
|
-3.76
+2%
|
-3.25
+14%
|
-3.09
+5%
|