F-Star Therapeutics Inc
NASDAQ:FSTX
Income Statement
Earnings Waterfall
F-Star Therapeutics Inc
Revenue
|
21.2m
USD
|
Operating Expenses
|
-57.9m
USD
|
Operating Income
|
-36.8m
USD
|
Other Expenses
|
-8m
USD
|
Net Income
|
-44.7m
USD
|
Income Statement
F-Star Therapeutics Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+35%
|
1
-5%
|
1
+3%
|
1
-27%
|
0
-36%
|
0
-24%
|
0
-80%
|
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
|
11
N/A
|
14
+26%
|
17
+21%
|
18
+4%
|
24
+35%
|
24
-2%
|
21
-12%
|
21
+2%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(10)
|
(13)
|
(17)
|
(19)
|
(19)
|
(20)
|
(17)
|
(18)
|
(19)
|
(21)
|
(23)
|
(26)
|
(28)
|
(28)
|
(31)
|
(32)
|
(32)
|
(33)
|
(33)
|
(28)
|
(26)
|
(34)
|
(39)
|
(61)
|
(66)
|
(66)
|
(66)
|
(53)
|
(58)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(20)
|
(23)
|
(34)
|
(36)
|
(30)
|
(29)
|
(23)
|
(23)
|
|
Research & Development |
(4)
|
(6)
|
(8)
|
(12)
|
(13)
|
(14)
|
(14)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(19)
|
(20)
|
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(19)
|
(16)
|
(14)
|
(16)
|
(28)
|
(31)
|
(36)
|
(37)
|
(30)
|
(35)
|
|
Operating Income |
(6)
N/A
|
(9)
-59%
|
(12)
-26%
|
(16)
-39%
|
(18)
-13%
|
(19)
-4%
|
(19)
-2%
|
(17)
+10%
|
(18)
-5%
|
(19)
-6%
|
(21)
-10%
|
(23)
-8%
|
(26)
-12%
|
(28)
-10%
|
(28)
-1%
|
(31)
-8%
|
(32)
-6%
|
(32)
+1%
|
(33)
-2%
|
(33)
+1%
|
(28)
+13%
|
(26)
+7%
|
(22)
+15%
|
(25)
-12%
|
(44)
-75%
|
(48)
-10%
|
(41)
+14%
|
(42)
-1%
|
(33)
+22%
|
(37)
-13%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(5)
|
(9)
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(0)
|
(4)
|
(10)
|
(7)
|
(4)
|
4
|
9
|
5
|
6
|
7
|
9
|
8
|
6
|
1
|
0
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
(0)
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(10)
-53%
|
(12)
-18%
|
(16)
-39%
|
(18)
-13%
|
(19)
-4%
|
(17)
+8%
|
(17)
+0%
|
(22)
-26%
|
(29)
-30%
|
(28)
+3%
|
(26)
+6%
|
(21)
+20%
|
(19)
+10%
|
(23)
-21%
|
(23)
-1%
|
(24)
-3%
|
(22)
+8%
|
(24)
-9%
|
(27)
-12%
|
(29)
-7%
|
(28)
+5%
|
(26)
+7%
|
(27)
-6%
|
(46)
-68%
|
(51)
-12%
|
(41)
+19%
|
(44)
-6%
|
(38)
+14%
|
(45)
-20%
|
|
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
|
1
|
1
|
|
Income from Continuing Operations |
(6)
|
(10)
|
(12)
|
(16)
|
(18)
|
(19)
|
(17)
|
(17)
|
(22)
|
(29)
|
(28)
|
(26)
|
(21)
|
(19)
|
(23)
|
(23)
|
(24)
|
(22)
|
(24)
|
(27)
|
(29)
|
(28)
|
(26)
|
(27)
|
(46)
|
(51)
|
(41)
|
(43)
|
(37)
|
(45)
|
|
Net Income (Common) |
(6)
N/A
|
(10)
-53%
|
(12)
-18%
|
(16)
-39%
|
(18)
-13%
|
(19)
-4%
|
(17)
+8%
|
(17)
+0%
|
(22)
-26%
|
(29)
-30%
|
(28)
+3%
|
(26)
+6%
|
(21)
+20%
|
(19)
+10%
|
(23)
-21%
|
(23)
-1%
|
(24)
-3%
|
(22)
+8%
|
(24)
-9%
|
(27)
-12%
|
(29)
-7%
|
(28)
+5%
|
(26)
+7%
|
(27)
-7%
|
(46)
-68%
|
(51)
-12%
|
(41)
+20%
|
(43)
-5%
|
(37)
+14%
|
(45)
-21%
|
|
EPS (Diluted) |
-4.41
N/A
|
-3.87
+12%
|
-6.54
-69%
|
-10.97
-68%
|
-10.5
+4%
|
-9.75
+7%
|
-8.23
+16%
|
-7.38
+10%
|
-9.22
-25%
|
-9.03
+2%
|
-8.54
+5%
|
-8.01
+6%
|
-6.36
+21%
|
-5.09
+20%
|
-5.56
-9%
|
-5.64
-1%
|
-5.83
-3%
|
-5.38
+8%
|
-5.85
-9%
|
-6.56
-12%
|
-6.82
-4%
|
-6.39
+6%
|
-22.88
-258%
|
-3
+87%
|
-2.56
+15%
|
-2.49
+3%
|
-1.99
+20%
|
-2.06
-4%
|
-1.72
+17%
|
-2.05
-19%
|