Incyte Corp
NASDAQ:INCY
Income Statement
Earnings Waterfall
Incyte Corp
Revenue
|
3.7B
USD
|
Cost of Revenue
|
-232.5m
USD
|
Gross Profit
|
3.5B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
651.8m
USD
|
Other Expenses
|
-54.2m
USD
|
Net Income
|
597.6m
USD
|
Income Statement
Incyte Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
355
N/A
|
374
+5%
|
372
-1%
|
485
+30%
|
512
+6%
|
581
+14%
|
644
+11%
|
634
-2%
|
754
+19%
|
858
+14%
|
941
+10%
|
1 023
+9%
|
1 106
+8%
|
1 226
+11%
|
1 307
+7%
|
1 419
+9%
|
1 536
+8%
|
1 534
0%
|
1 730
+13%
|
1 798
+4%
|
1 882
+5%
|
1 998
+6%
|
2 006
+0%
|
2 108
+5%
|
2 159
+2%
|
2 229
+3%
|
2 388
+7%
|
2 457
+3%
|
2 667
+9%
|
2 703
+1%
|
2 721
+1%
|
2 913
+7%
|
2 986
+3%
|
3 115
+4%
|
3 321
+7%
|
3 331
+0%
|
3 395
+2%
|
3 470
+2%
|
3 513
+1%
|
3 609
+3%
|
3 696
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(12)
|
(20)
|
(27)
|
(30)
|
(36)
|
(48)
|
(46)
|
(62)
|
(64)
|
(61)
|
(58)
|
(61)
|
(66)
|
(69)
|
(73)
|
(77)
|
(82)
|
(87)
|
(93)
|
(97)
|
(101)
|
(106)
|
(110)
|
(112)
|
(116)
|
(122)
|
(130)
|
(143)
|
(156)
|
(170)
|
(186)
|
(200)
|
(217)
|
(222)
|
(232)
|
|
Gross Profit |
354
N/A
|
373
+5%
|
371
-1%
|
484
+30%
|
509
+5%
|
575
+13%
|
632
+10%
|
614
-3%
|
727
+18%
|
828
+14%
|
905
+9%
|
975
+8%
|
1 060
+9%
|
1 165
+10%
|
1 243
+7%
|
1 358
+9%
|
1 478
+9%
|
1 473
0%
|
1 664
+13%
|
1 729
+4%
|
1 809
+5%
|
1 920
+6%
|
1 924
+0%
|
2 021
+5%
|
2 066
+2%
|
2 132
+3%
|
2 286
+7%
|
2 351
+3%
|
2 557
+9%
|
2 591
+1%
|
2 604
+1%
|
2 791
+7%
|
2 857
+2%
|
2 972
+4%
|
3 165
+6%
|
3 161
0%
|
3 209
+2%
|
3 270
+2%
|
3 296
+1%
|
3 387
+3%
|
3 463
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(370)
|
(426)
|
(467)
|
(497)
|
(513)
|
(564)
|
(603)
|
(654)
|
(676)
|
(734)
|
(757)
|
(797)
|
(898)
|
(1 164)
|
(1 274)
|
(1 422)
|
(1 714)
|
(1 643)
|
(1 758)
|
(1 786)
|
(1 654)
|
(1 624)
|
(1 613)
|
(1 608)
|
(1 644)
|
(2 446)
|
(2 456)
|
(2 631)
|
(2 754)
|
(2 019)
|
(2 127)
|
(2 093)
|
(2 219)
|
(2 322)
|
(2 410)
|
(2 534)
|
(2 610)
|
(2 769)
|
(2 853)
|
(2 847)
|
(2 811)
|
|
Selling, General & Administrative |
(110)
|
(125)
|
(142)
|
(155)
|
(166)
|
(174)
|
(185)
|
(193)
|
(197)
|
(216)
|
(232)
|
(260)
|
(303)
|
(326)
|
(349)
|
(365)
|
(366)
|
(401)
|
(419)
|
(424)
|
(434)
|
(437)
|
(435)
|
(441)
|
(469)
|
(456)
|
(468)
|
(486)
|
(517)
|
(560)
|
(611)
|
(680)
|
(740)
|
(795)
|
(880)
|
(956)
|
(1 002)
|
(1 108)
|
(1 139)
|
(1 140)
|
(1 161)
|
|
Research & Development |
(261)
|
(283)
|
(307)
|
(324)
|
(348)
|
(390)
|
(418)
|
(462)
|
(480)
|
(518)
|
(526)
|
(537)
|
(582)
|
(833)
|
(915)
|
(1 041)
|
(1 326)
|
(1 221)
|
(1 318)
|
(1 341)
|
(1 198)
|
(1 165)
|
(1 157)
|
(1 145)
|
(1 154)
|
(1 969)
|
(1 966)
|
(2 123)
|
(2 216)
|
(1 438)
|
(1 494)
|
(1 391)
|
(1 458)
|
(1 505)
|
(1 508)
|
(1 557)
|
(1 586)
|
(1 639)
|
(1 693)
|
(1 685)
|
(1 628)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(5)
|
(11)
|
(16)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
|
Other Operating Expenses |
0
|
(18)
|
(18)
|
(18)
|
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
|
|
Operating Income |
(16)
N/A
|
(53)
-227%
|
(96)
-82%
|
(13)
+86%
|
(5)
+64%
|
11
N/A
|
30
+168%
|
(40)
N/A
|
51
N/A
|
94
+85%
|
148
+58%
|
178
+21%
|
162
-9%
|
1
-100%
|
(32)
N/A
|
(64)
-99%
|
(236)
-271%
|
(170)
+28%
|
(94)
+45%
|
(57)
+39%
|
155
N/A
|
297
+91%
|
311
+5%
|
413
+33%
|
422
+2%
|
(314)
N/A
|
(169)
+46%
|
(280)
-65%
|
(198)
+29%
|
573
N/A
|
478
-17%
|
698
+46%
|
638
-9%
|
650
+2%
|
755
+16%
|
626
-17%
|
600
-4%
|
502
-16%
|
443
-12%
|
540
+22%
|
652
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(36)
|
(37)
|
(40)
|
(44)
|
(44)
|
(17)
|
(45)
|
(43)
|
(44)
|
(70)
|
(14)
|
(38)
|
(38)
|
(48)
|
(42)
|
(31)
|
3
|
(12)
|
(45)
|
(46)
|
(38)
|
7
|
31
|
85
|
15
|
76
|
49
|
32
|
34
|
(12)
|
(26)
|
(26)
|
(45)
|
(97)
|
(71)
|
(90)
|
(49)
|
18
|
(8)
|
41
|
|
Non-Reccuring Items |
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(10)
|
(17)
|
(25)
|
(30)
|
(5)
|
(8)
|
(7)
|
(7)
|
(28)
|
(26)
|
(26)
|
(26)
|
(24)
|
(20)
|
(22)
|
(35)
|
(53)
|
(66)
|
(73)
|
(69)
|
(59)
|
(52)
|
(47)
|
(38)
|
(6)
|
(20)
|
(14)
|
(16)
|
(37)
|
(31)
|
|
Total Other Income |
(12)
|
(12)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(50)
|
(44)
|
(38)
|
20
|
22
|
27
|
32
|
27
|
22
|
11
|
0
|
0
|
5
|
10
|
0
|
8
|
8
|
5
|
11
|
13
|
9
|
19
|
40
|
72
|
114
|
149
|
172
|
|
Pre-Tax Income |
(83)
N/A
|
(101)
-22%
|
(135)
-34%
|
(54)
+60%
|
(49)
+10%
|
(33)
+33%
|
14
N/A
|
(85)
N/A
|
8
N/A
|
50
+557%
|
76
+52%
|
154
+103%
|
107
-30%
|
(115)
N/A
|
(160)
-39%
|
(155)
+3%
|
(312)
-102%
|
(155)
+50%
|
(91)
+41%
|
(104)
-14%
|
115
N/A
|
260
+125%
|
315
+21%
|
432
+37%
|
487
+13%
|
(321)
N/A
|
(123)
+62%
|
(274)
-123%
|
(232)
+15%
|
541
N/A
|
406
-25%
|
619
+53%
|
570
-8%
|
572
+0%
|
629
+10%
|
569
-10%
|
529
-7%
|
511
-4%
|
559
+9%
|
644
+15%
|
834
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
8
|
6
|
(0)
|
(1)
|
(13)
|
(11)
|
(6)
|
(6)
|
(7)
|
(9)
|
(27)
|
(40)
|
(55)
|
(68)
|
(60)
|
(64)
|
(63)
|
(68)
|
(84)
|
378
|
361
|
316
|
308
|
(189)
|
(186)
|
(192)
|
(219)
|
(237)
|
|
Income from Continuing Operations |
(83)
|
(102)
|
(136)
|
(55)
|
(49)
|
(33)
|
13
|
(86)
|
7
|
49
|
74
|
151
|
104
|
(107)
|
(154)
|
(155)
|
(313)
|
(167)
|
(102)
|
(109)
|
110
|
253
|
306
|
405
|
447
|
(376)
|
(191)
|
(335)
|
(296)
|
479
|
338
|
535
|
949
|
933
|
945
|
876
|
341
|
324
|
367
|
425
|
598
|
|
Net Income (Common) |
(83)
N/A
|
(102)
-22%
|
(136)
-34%
|
(55)
+60%
|
(49)
+11%
|
(33)
+32%
|
13
N/A
|
(86)
N/A
|
7
N/A
|
49
+652%
|
74
+51%
|
151
+103%
|
104
-31%
|
(107)
N/A
|
(154)
-44%
|
(155)
-1%
|
(313)
-103%
|
(167)
+47%
|
(102)
+39%
|
(109)
-7%
|
110
N/A
|
253
+131%
|
306
+21%
|
405
+32%
|
447
+10%
|
(376)
N/A
|
(191)
+49%
|
(335)
-75%
|
(296)
+12%
|
479
N/A
|
338
-29%
|
535
+58%
|
949
+77%
|
933
-2%
|
945
+1%
|
876
-7%
|
341
-61%
|
324
-5%
|
367
+13%
|
425
+16%
|
598
+41%
|
|
EPS (Diluted) |
-0.51
N/A
|
-0.63
-24%
|
-0.8
-27%
|
-0.28
+65%
|
-0.29
-4%
|
-0.19
+34%
|
0.07
N/A
|
-0.47
N/A
|
0.03
N/A
|
0.25
+733%
|
0.38
+52%
|
0.77
+103%
|
0.54
-30%
|
-0.54
N/A
|
-0.74
-37%
|
-0.72
+3%
|
-1.53
-113%
|
-0.79
+48%
|
-0.49
+38%
|
-0.52
-6%
|
0.51
N/A
|
1.17
+129%
|
1.41
+21%
|
1.86
+32%
|
2.05
+10%
|
-1.75
N/A
|
-0.86
+51%
|
-1.52
-77%
|
-1.36
+11%
|
2.17
N/A
|
1.52
-30%
|
2.41
+59%
|
4.27
+77%
|
4.2
-2%
|
4.22
+0%
|
3.9
-8%
|
1.52
-61%
|
1.45
-5%
|
1.63
+12%
|
1.89
+16%
|
2.65
+40%
|