Metagenomi Inc
NASDAQ:MGX
Income Statement
Earnings Waterfall
Metagenomi Inc
Income Statement
Metagenomi Inc
| Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
50
N/A
|
45
-10%
|
56
+25%
|
56
+0%
|
55
-2%
|
52
-5%
|
45
-13%
|
34
-25%
|
31
-8%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(152)
|
(123)
|
(163)
|
(144)
|
(144)
|
(141)
|
(133)
|
(126)
|
(123)
|
|
| Selling, General & Administrative |
(40)
|
(29)
|
(38)
|
(33)
|
(33)
|
(32)
|
(30)
|
(29)
|
(27)
|
|
| Research & Development |
(113)
|
(94)
|
(126)
|
(111)
|
(111)
|
(109)
|
(103)
|
(97)
|
(96)
|
|
| Operating Income |
(103)
N/A
|
(78)
+24%
|
(108)
-37%
|
(88)
+18%
|
(88)
+0%
|
(89)
0%
|
(88)
+1%
|
(92)
-5%
|
(92)
0%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
18
|
18
|
22
|
15
|
13
|
6
|
4
|
2
|
2
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(85)
N/A
|
(60)
+29%
|
(85)
-42%
|
(73)
+14%
|
(76)
-3%
|
(84)
-11%
|
(83)
+0%
|
(90)
-8%
|
(90)
+0%
|
|
| Net Income | ||||||||||
| Tax Provision |
(8)
|
(8)
|
(8)
|
(2)
|
2
|
6
|
5
|
3
|
1
|
|
| Income from Continuing Operations |
(93)
|
(68)
|
(93)
|
(75)
|
(74)
|
(78)
|
(78)
|
(87)
|
(89)
|
|
| Net Income (Common) |
(93)
N/A
|
(68)
+26%
|
(93)
-37%
|
(75)
+20%
|
(74)
+1%
|
(78)
-6%
|
(78)
+0%
|
(87)
-12%
|
(89)
-2%
|
|
| EPS (Diluted) |
-2.46
N/A
|
-1.82
+26%
|
-4.41
-142%
|
-2.04
+54%
|
-2.01
+1%
|
-2.36
-17%
|
-2.11
+11%
|
-2.35
-11%
|
-2.39
-2%
|
|