Lantheus Holdings Inc
NASDAQ:LNTH
Income Statement
Earnings Waterfall
Lantheus Holdings Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-586.9m
USD
|
Gross Profit
|
709.5m
USD
|
Operating Expenses
|
-335.4m
USD
|
Operating Income
|
374.1m
USD
|
Other Expenses
|
-47.5m
USD
|
Net Income
|
326.7m
USD
|
Income Statement
Lantheus Holdings Inc
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 |
284
N/A
|
286
+1%
|
291
+2%
|
296
+2%
|
302
+2%
|
303
+0%
|
301
-1%
|
299
-1%
|
294
-2%
|
295
+1%
|
300
+2%
|
299
0%
|
302
+1%
|
307
+2%
|
318
+4%
|
325
+2%
|
331
+2%
|
333
+0%
|
329
-1%
|
338
+3%
|
343
+2%
|
347
+1%
|
347
+0%
|
344
-1%
|
347
+1%
|
352
+1%
|
332
-6%
|
335
+1%
|
339
+1%
|
341
+1%
|
376
+10%
|
390
+4%
|
425
+9%
|
542
+27%
|
664
+23%
|
802
+21%
|
935
+17%
|
1 027
+10%
|
1 125
+10%
|
1 206
+7%
|
1 296
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(206)
|
(202)
|
(196)
|
(194)
|
(176)
|
(172)
|
(168)
|
(164)
|
(158)
|
(162)
|
(163)
|
(162)
|
(164)
|
(163)
|
(164)
|
(166)
|
(169)
|
(168)
|
(167)
|
(169)
|
(169)
|
(171)
|
(170)
|
(170)
|
(173)
|
(176)
|
(175)
|
(183)
|
(191)
|
(197)
|
(212)
|
(219)
|
(238)
|
(266)
|
(297)
|
(329)
|
(353)
|
(381)
|
(414)
|
(442)
|
(587)
|
|
Gross Profit |
77
N/A
|
85
+9%
|
95
+12%
|
103
+8%
|
126
+22%
|
131
+5%
|
133
+1%
|
135
+2%
|
136
+0%
|
134
-1%
|
137
+2%
|
137
N/A
|
138
+1%
|
144
+4%
|
154
+7%
|
159
+3%
|
162
+2%
|
165
+2%
|
163
-1%
|
169
+4%
|
175
+4%
|
177
+1%
|
177
+0%
|
174
-2%
|
175
+0%
|
176
+1%
|
157
-11%
|
152
-3%
|
148
-2%
|
144
-3%
|
164
+14%
|
171
+4%
|
188
+10%
|
276
+47%
|
368
+33%
|
472
+28%
|
582
+23%
|
646
+11%
|
711
+10%
|
763
+7%
|
710
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(90)
|
(86)
|
(82)
|
(77)
|
(86)
|
(89)
|
(95)
|
(93)
|
(93)
|
(91)
|
(85)
|
(86)
|
(88)
|
(94)
|
(100)
|
(104)
|
(110)
|
(110)
|
(110)
|
(112)
|
(110)
|
(111)
|
(113)
|
(118)
|
(123)
|
(125)
|
(119)
|
(125)
|
(128)
|
(142)
|
(191)
|
(208)
|
(264)
|
(293)
|
(295)
|
(300)
|
(546)
|
(546)
|
(682)
|
(708)
|
(335)
|
|
Selling, General & Administrative |
(68)
|
(67)
|
(68)
|
(72)
|
(72)
|
(72)
|
(79)
|
(77)
|
(79)
|
(79)
|
(74)
|
(75)
|
(75)
|
(79)
|
(83)
|
(86)
|
(92)
|
(93)
|
(94)
|
(96)
|
(93)
|
(93)
|
(94)
|
(98)
|
(103)
|
(106)
|
(101)
|
(101)
|
(98)
|
(103)
|
(144)
|
(162)
|
(219)
|
(246)
|
(246)
|
(249)
|
(234)
|
(232)
|
(234)
|
(258)
|
(258)
|
|
Research & Development |
(30)
|
(22)
|
(17)
|
(14)
|
(14)
|
(17)
|
(17)
|
(16)
|
(14)
|
(11)
|
(11)
|
(12)
|
(12)
|
(15)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(25)
|
(30)
|
(39)
|
(47)
|
(46)
|
(45)
|
(47)
|
(50)
|
(51)
|
(312)
|
(314)
|
(316)
|
(318)
|
(78)
|
|
Other Operating Expenses |
9
|
3
|
3
|
9
|
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
|
(133)
|
(133)
|
0
|
|
Operating Income |
(13)
N/A
|
(1)
+90%
|
13
N/A
|
26
+106%
|
39
+52%
|
42
+7%
|
38
-11%
|
42
+11%
|
43
+2%
|
43
+1%
|
52
+20%
|
51
-3%
|
50
-1%
|
51
+1%
|
54
+8%
|
55
+1%
|
52
-6%
|
55
+6%
|
53
-4%
|
57
+7%
|
65
+14%
|
66
+2%
|
64
-2%
|
56
-12%
|
52
-8%
|
51
-1%
|
39
-24%
|
27
-32%
|
20
-25%
|
2
-91%
|
(27)
N/A
|
(38)
-39%
|
(76)
-102%
|
(18)
+77%
|
73
N/A
|
173
+138%
|
36
-79%
|
100
+176%
|
28
-72%
|
55
+95%
|
374
+581%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(46)
|
(43)
|
(40)
|
(37)
|
(30)
|
(29)
|
(28)
|
(26)
|
(23)
|
(20)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(16)
|
(13)
|
(11)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
1
|
(5)
|
(4)
|
(4)
|
(0)
|
|
Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(10)
|
6
|
5
|
5
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(12)
|
(16)
|
(18)
|
(24)
|
3
|
11
|
13
|
16
|
0
|
0
|
0
|
(1)
|
(133)
|
0
|
0
|
(10)
|
|
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
|
52
|
52
|
|
Total Other Income |
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
8
|
9
|
9
|
9
|
3
|
3
|
3
|
2
|
(7)
|
(7)
|
(8)
|
(6)
|
2
|
2
|
2
|
(2)
|
(7)
|
(7)
|
(7)
|
(5)
|
(10)
|
(5)
|
(5)
|
(7)
|
(5)
|
|
Pre-Tax Income |
(61)
N/A
|
(44)
+28%
|
(30)
+31%
|
(16)
+48%
|
(2)
+85%
|
1
N/A
|
(22)
N/A
|
(15)
+32%
|
(12)
+21%
|
(1)
+88%
|
29
N/A
|
28
-6%
|
28
+3%
|
22
-21%
|
29
+29%
|
34
+18%
|
40
+16%
|
47
+18%
|
45
-5%
|
48
+8%
|
50
+3%
|
50
+2%
|
46
-8%
|
39
-16%
|
29
-27%
|
21
-25%
|
7
-69%
|
(6)
N/A
|
(12)
-83%
|
(3)
+77%
|
(25)
-807%
|
(37)
-50%
|
(75)
-104%
|
(31)
+58%
|
59
N/A
|
162
+174%
|
27
-84%
|
(42)
N/A
|
19
N/A
|
96
+397%
|
411
+326%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(5)
|
(6)
|
(9)
|
(9)
|
(8)
|
(8)
|
(4)
|
3
|
4
|
5
|
7
|
(2)
|
(5)
|
(3)
|
2
|
4
|
(6)
|
(27)
|
(55)
|
1
|
25
|
14
|
8
|
(84)
|
|
Income from Continuing Operations |
(62)
|
(43)
|
(30)
|
(16)
|
(4)
|
(2)
|
(25)
|
(18)
|
(15)
|
(5)
|
27
|
26
|
27
|
21
|
27
|
31
|
38
|
42
|
38
|
39
|
41
|
42
|
39
|
35
|
32
|
25
|
12
|
0
|
(14)
|
(8)
|
(28)
|
(35)
|
(71)
|
(37)
|
33
|
107
|
28
|
(18)
|
33
|
104
|
327
|
|
Net Income (Common) |
(62)
N/A
|
(43)
+30%
|
(30)
+30%
|
(16)
+47%
|
(4)
+78%
|
(2)
+47%
|
(25)
-1 200%
|
(18)
+26%
|
(15)
+20%
|
(5)
+67%
|
27
N/A
|
26
-4%
|
27
+4%
|
21
-23%
|
27
+30%
|
31
+16%
|
123
+297%
|
127
+3%
|
124
-3%
|
124
+1%
|
41
-67%
|
42
+4%
|
39
-8%
|
35
-11%
|
32
-8%
|
25
-21%
|
12
-53%
|
0
-97%
|
(14)
N/A
|
(8)
+42%
|
(28)
-253%
|
(35)
-25%
|
(71)
-107%
|
(37)
+48%
|
33
N/A
|
107
+230%
|
28
-74%
|
(18)
N/A
|
33
N/A
|
104
+213%
|
327
+214%
|
|
EPS (Diluted) |
-2.33
N/A
|
-1.63
+30%
|
-1.15
+29%
|
-0.61
+47%
|
-0.13
+79%
|
-0.07
+46%
|
-1.3
-1 757%
|
-0.59
+55%
|
-0.6
-2%
|
-0.15
+75%
|
0.89
N/A
|
0.79
-11%
|
0.82
+4%
|
0.53
-35%
|
0.68
+28%
|
0.81
+19%
|
3.17
+291%
|
3.22
+2%
|
3.13
-3%
|
3.15
+1%
|
1.03
-67%
|
1.08
+5%
|
0.96
-11%
|
0.87
-9%
|
0.79
-9%
|
0.62
-22%
|
0.27
-56%
|
0
N/A
|
-0.25
N/A
|
-0.11
+56%
|
-0.41
-273%
|
-0.51
-24%
|
-1.06
-108%
|
-0.53
+50%
|
0.45
N/A
|
1.49
+231%
|
0.4
-73%
|
-0.26
N/A
|
0.46
N/A
|
1.48
+222%
|
4.65
+214%
|