Progenity Inc
NASDAQ:PROG
Income Statement
Earnings Waterfall
Progenity Inc
Revenue
|
1.2m
USD
|
Operating Expenses
|
-107.5m
USD
|
Operating Income
|
-106.3m
USD
|
Other Expenses
|
-122.7m
USD
|
Net Income
|
-229m
USD
|
Income Statement
Progenity Inc
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
60
N/A
|
74
+24%
|
82
+10%
|
65
-20%
|
39
-40%
|
26
-35%
|
1
-95%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(72)
|
(93)
|
(89)
|
0
|
0
|
0
|
0
|
|
Gross Profit |
(12)
N/A
|
(19)
-60%
|
(7)
+63%
|
(2)
+71%
|
(4)
-105%
|
3
N/A
|
0
N/A
|
|
Operating Income | ||||||||
Operating Expenses |
(132)
|
(176)
|
(182)
|
(243)
|
(203)
|
(158)
|
(107)
|
|
Selling, General & Administrative |
(95)
|
(128)
|
(134)
|
(126)
|
(111)
|
(90)
|
(67)
|
|
Research & Development |
(37)
|
(48)
|
(48)
|
(49)
|
(49)
|
(46)
|
(41)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(67)
|
(44)
|
(22)
|
0
|
|
Operating Income |
(144)
N/A
|
(195)
-36%
|
(189)
+3%
|
(178)
+6%
|
(164)
+8%
|
(133)
+19%
|
(106)
+20%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(7)
|
(10)
|
(9)
|
(15)
|
(19)
|
(67)
|
(60)
|
|
Total Other Income |
(4)
|
(25)
|
(10)
|
(4)
|
(3)
|
6
|
(10)
|
|
Pre-Tax Income |
(155)
N/A
|
(230)
-49%
|
(207)
+10%
|
(196)
+5%
|
(186)
+5%
|
(193)
-4%
|
(176)
+9%
|
|
Net Income | ||||||||
Tax Provision |
38
|
38
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(117)
|
(193)
|
(208)
|
(196)
|
(186)
|
(193)
|
(176)
|
|
Net Income (Common) |
(117)
N/A
|
(193)
-65%
|
(208)
-8%
|
(233)
-12%
|
(230)
+1%
|
(247)
-8%
|
(229)
+7%
|
|
EPS (Diluted) |
-2.51
N/A
|
-3.89
-55%
|
-3.61
+7%
|
-3.65
-1%
|
-2.4
+34%
|
-1.48
+38%
|
-1.25
+16%
|