Myriad Genetics Inc
NASDAQ:MYGN
Income Statement
Earnings Waterfall
Myriad Genetics Inc
Revenue
|
753.2m
USD
|
Cost of Revenue
|
-236.2m
USD
|
Gross Profit
|
517m
USD
|
Operating Expenses
|
-653.9m
USD
|
Operating Income
|
-136.9m
USD
|
Other Expenses
|
-126.4m
USD
|
Net Income
|
-263.3m
USD
|
Income Statement
Myriad Genetics 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 |
737
N/A
|
764
+4%
|
778
+2%
|
745
-4%
|
725
-3%
|
722
0%
|
723
+0%
|
738
+2%
|
747
+1%
|
757
+1%
|
741
-2%
|
748
+1%
|
751
+0%
|
757
+1%
|
729
-4%
|
730
+0%
|
721
-1%
|
708
-2%
|
744
+5%
|
767
+3%
|
796
+4%
|
830
+4%
|
851
+3%
|
835
-2%
|
813
-3%
|
761
-6%
|
639
-16%
|
598
-6%
|
300
-50%
|
566
+89%
|
662
+17%
|
684
+3%
|
691
+1%
|
682
-1%
|
672
-1%
|
661
-2%
|
678
+3%
|
695
+2%
|
699
+1%
|
734
+5%
|
753
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(94)
|
(100)
|
(109)
|
(119)
|
(130)
|
(140)
|
(147)
|
(149)
|
(152)
|
(156)
|
(157)
|
(161)
|
(165)
|
(169)
|
(171)
|
(174)
|
(174)
|
(174)
|
(177)
|
(184)
|
(192)
|
(196)
|
(201)
|
(201)
|
(199)
|
(200)
|
(186)
|
(181)
|
(91)
|
(178)
|
(195)
|
(199)
|
(198)
|
(195)
|
(191)
|
(194)
|
(202)
|
(213)
|
(221)
|
(229)
|
(236)
|
|
Gross Profit |
643
N/A
|
663
+3%
|
669
+1%
|
626
-6%
|
595
-5%
|
582
-2%
|
576
-1%
|
589
+2%
|
595
+1%
|
602
+1%
|
583
-3%
|
587
+1%
|
586
0%
|
589
+0%
|
558
-5%
|
556
0%
|
547
-2%
|
534
-2%
|
567
+6%
|
583
+3%
|
604
+4%
|
633
+5%
|
650
+3%
|
634
-2%
|
615
-3%
|
561
-9%
|
453
-19%
|
417
-8%
|
208
-50%
|
388
+86%
|
467
+20%
|
485
+4%
|
493
+2%
|
487
-1%
|
481
-1%
|
468
-3%
|
476
+2%
|
482
+1%
|
478
-1%
|
506
+6%
|
517
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(354)
|
(376)
|
(395)
|
(409)
|
(424)
|
(431)
|
(442)
|
(437)
|
(434)
|
(434)
|
(430)
|
(458)
|
(485)
|
(523)
|
(514)
|
(435)
|
(438)
|
(418)
|
(445)
|
(535)
|
(552)
|
(585)
|
(618)
|
(649)
|
(644)
|
(626)
|
(585)
|
(667)
|
(296)
|
(591)
|
(620)
|
(679)
|
(620)
|
(582)
|
(575)
|
(526)
|
(600)
|
(643)
|
(657)
|
(666)
|
(654)
|
|
Selling, General & Administrative |
(291)
|
(314)
|
(327)
|
(335)
|
(350)
|
(354)
|
(366)
|
(367)
|
(365)
|
(364)
|
(359)
|
(385)
|
(414)
|
(446)
|
(440)
|
(435)
|
(422)
|
(408)
|
(435)
|
(448)
|
(473)
|
(501)
|
(549)
|
(565)
|
(569)
|
(565)
|
(510)
|
(500)
|
(257)
|
(510)
|
(537)
|
(593)
|
(538)
|
(503)
|
(495)
|
(446)
|
(515)
|
(556)
|
(569)
|
(575)
|
(565)
|
|
Research & Development |
(62)
|
(62)
|
(68)
|
(73)
|
(74)
|
(77)
|
(76)
|
(70)
|
(69)
|
(70)
|
(71)
|
(73)
|
(75)
|
(75)
|
(74)
|
(73)
|
(71)
|
(72)
|
(71)
|
(74)
|
(79)
|
(82)
|
(69)
|
(69)
|
(66)
|
(64)
|
(77)
|
(74)
|
(36)
|
(76)
|
(78)
|
(80)
|
(82)
|
(80)
|
(81)
|
(83)
|
(85)
|
(87)
|
(88)
|
(91)
|
(89)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
(2)
|
1
|
73
|
56
|
62
|
61
|
(12)
|
(0)
|
(2)
|
(1)
|
(15)
|
(10)
|
3
|
3
|
(94)
|
(4)
|
(4)
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
290
N/A
|
287
-1%
|
275
-4%
|
218
-21%
|
171
-21%
|
151
-11%
|
134
-11%
|
152
+13%
|
160
+6%
|
167
+4%
|
153
-8%
|
129
-16%
|
101
-22%
|
66
-35%
|
44
-33%
|
120
+173%
|
110
-9%
|
116
+6%
|
122
+5%
|
49
-60%
|
52
+8%
|
49
-7%
|
32
-35%
|
(15)
N/A
|
(29)
-103%
|
(65)
-122%
|
(132)
-102%
|
(250)
-90%
|
(88)
+65%
|
(203)
-131%
|
(154)
+24%
|
(194)
-26%
|
(127)
+35%
|
(95)
+25%
|
(94)
+1%
|
(59)
+37%
|
(124)
-110%
|
(161)
-30%
|
(179)
-11%
|
(160)
+11%
|
(137)
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
7
|
5
|
4
|
3
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(5)
|
(11)
|
(10)
|
(8)
|
(6)
|
(4)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(14)
|
(18)
|
(24)
|
0
|
0
|
(104)
|
(99)
|
0
|
0
|
(0)
|
17
|
139
|
77
|
66
|
49
|
(73)
|
(17)
|
(6)
|
(84)
|
(118)
|
(121)
|
|
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
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
2
|
(0)
|
(3)
|
(1)
|
(3)
|
0
|
2
|
0
|
(0)
|
1
|
2
|
2
|
1
|
1
|
(0)
|
4
|
15
|
14
|
(1)
|
11
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
(3)
|
(4)
|
(4)
|
|
Pre-Tax Income |
294
N/A
|
292
-1%
|
278
-5%
|
220
-21%
|
174
-21%
|
152
-12%
|
135
-11%
|
153
+13%
|
160
+5%
|
167
+5%
|
156
-7%
|
129
-17%
|
96
-25%
|
61
-36%
|
36
-41%
|
115
+219%
|
109
-6%
|
114
+5%
|
120
+5%
|
38
-69%
|
36
-5%
|
26
-28%
|
0
N/A
|
(23)
N/A
|
(38)
-65%
|
(173)
-353%
|
(223)
-29%
|
(245)
-10%
|
(94)
+62%
|
(202)
-115%
|
(148)
+27%
|
(64)
+57%
|
(57)
+11%
|
(34)
+41%
|
(48)
-42%
|
(132)
-175%
|
(141)
-7%
|
(167)
-19%
|
(265)
-59%
|
(282)
-6%
|
(262)
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(107)
|
(106)
|
(102)
|
(83)
|
(63)
|
(57)
|
(55)
|
(58)
|
(52)
|
(47)
|
(39)
|
(23)
|
(22)
|
(17)
|
(19)
|
(18)
|
(19)
|
(20)
|
(19)
|
(16)
|
(10)
|
(2)
|
4
|
8
|
12
|
24
|
24
|
31
|
20
|
33
|
30
|
6
|
33
|
28
|
33
|
57
|
29
|
21
|
17
|
8
|
(1)
|
|
Income from Continuing Operations |
188
|
187
|
176
|
137
|
110
|
95
|
80
|
95
|
108
|
121
|
117
|
106
|
75
|
45
|
17
|
97
|
90
|
94
|
101
|
22
|
26
|
24
|
4
|
(15)
|
(26)
|
(148)
|
(200)
|
(214)
|
(74)
|
(169)
|
(118)
|
(58)
|
(25)
|
(6)
|
(15)
|
(75)
|
(112)
|
(146)
|
(248)
|
(274)
|
(263)
|
|
Income to Minority Interest |
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
|
0
|
0
|
|
Net Income (Common) |
188
N/A
|
187
-1%
|
176
-6%
|
137
-22%
|
110
-19%
|
95
-14%
|
80
-16%
|
95
+18%
|
108
+14%
|
121
+12%
|
117
-3%
|
106
-9%
|
75
-29%
|
45
-40%
|
17
-61%
|
97
+459%
|
122
+26%
|
127
+4%
|
133
+5%
|
54
-60%
|
25
-53%
|
23
-9%
|
5
-80%
|
(15)
N/A
|
(26)
-71%
|
(148)
-466%
|
(200)
-35%
|
(194)
+3%
|
(53)
+73%
|
(148)
-179%
|
(97)
+34%
|
(58)
+41%
|
(27)
+53%
|
(8)
+70%
|
(18)
-115%
|
(77)
-339%
|
(112)
-45%
|
(146)
-31%
|
(248)
-70%
|
(274)
-11%
|
(263)
+4%
|
|
EPS (Diluted) |
2.54
N/A
|
2.44
-4%
|
2.28
-7%
|
1.81
-21%
|
1.49
-18%
|
1.28
-14%
|
1.08
-16%
|
1.3
+20%
|
1.47
+13%
|
1.65
+12%
|
1.6
-3%
|
1.54
-4%
|
1.09
-29%
|
0.65
-40%
|
0.25
-62%
|
1.39
+456%
|
1.7
+22%
|
1.75
+3%
|
1.85
+6%
|
0.73
-61%
|
0.33
-55%
|
0.32
-3%
|
0.06
-81%
|
-0.22
N/A
|
-0.36
-64%
|
-2
-456%
|
-2.69
-35%
|
-2.59
+4%
|
-0.7
+73%
|
-1.94
-177%
|
-1.26
+35%
|
-0.7
+44%
|
-0.34
+51%
|
-0.1
+71%
|
-0.2
-100%
|
-0.95
-375%
|
-1.39
-46%
|
-1.8
-29%
|
-3.04
-69%
|
-3.36
-11%
|
-3.18
+5%
|