Seer Inc
NASDAQ:SEER
Income Statement
Earnings Waterfall
Seer Inc
Income Statement
Seer Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
4
+125%
|
7
+70%
|
10
+49%
|
12
+23%
|
14
+15%
|
15
+11%
|
16
+5%
|
17
+2%
|
17
+1%
|
17
-1%
|
16
-6%
|
15
-6%
|
15
-1%
|
14
-3%
|
15
+8%
|
16
+6%
|
16
+1%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
| Gross Profit |
1
N/A
|
2
+156%
|
3
+78%
|
5
+35%
|
5
+19%
|
6
+14%
|
7
+14%
|
8
+12%
|
9
+8%
|
9
+2%
|
9
-3%
|
8
-8%
|
7
-7%
|
7
-3%
|
7
+0%
|
8
+10%
|
8
+5%
|
8
+2%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(47)
|
(67)
|
(75)
|
(83)
|
(91)
|
(98)
|
(104)
|
(109)
|
(114)
|
(115)
|
(112)
|
(109)
|
(107)
|
(105)
|
(107)
|
(103)
|
(97)
|
(92)
|
|
| Selling, General & Administrative |
(29)
|
(41)
|
(46)
|
(50)
|
(53)
|
(57)
|
(59)
|
(59)
|
(61)
|
(60)
|
(59)
|
(58)
|
(58)
|
(56)
|
(57)
|
(53)
|
(48)
|
(46)
|
|
| Research & Development |
(19)
|
(26)
|
(29)
|
(34)
|
(38)
|
(41)
|
(46)
|
(50)
|
(53)
|
(54)
|
(53)
|
(51)
|
(49)
|
(49)
|
(51)
|
(50)
|
(49)
|
(47)
|
|
| Operating Income |
(46)
N/A
|
(65)
-40%
|
(71)
-11%
|
(79)
-10%
|
(86)
-9%
|
(92)
-8%
|
(97)
-6%
|
(101)
-4%
|
(105)
-4%
|
(106)
-1%
|
(103)
+3%
|
(101)
+2%
|
(100)
+1%
|
(98)
+2%
|
(100)
-2%
|
(95)
+5%
|
(89)
+7%
|
(84)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
2
|
5
|
8
|
12
|
16
|
18
|
19
|
19
|
17
|
14
|
11
|
8
|
6
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(46)
N/A
|
(64)
-40%
|
(71)
-11%
|
(78)
-10%
|
(85)
-8%
|
(90)
-7%
|
(93)
-3%
|
(93)
0%
|
(94)
-1%
|
(91)
+3%
|
(86)
+5%
|
(83)
+4%
|
(83)
+1%
|
(82)
+0%
|
(87)
-5%
|
(85)
+1%
|
(82)
+4%
|
(79)
+3%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(46)
|
(64)
|
(71)
|
(78)
|
(85)
|
(90)
|
(93)
|
(93)
|
(94)
|
(91)
|
(86)
|
(83)
|
(83)
|
(82)
|
(87)
|
(86)
|
(82)
|
(79)
|
|
| Net Income (Common) |
(46)
N/A
|
(64)
-40%
|
(71)
-11%
|
(78)
-10%
|
(85)
-8%
|
(90)
-7%
|
(93)
-3%
|
(93)
0%
|
(94)
-1%
|
(91)
+3%
|
(86)
+5%
|
(83)
+4%
|
(83)
+1%
|
(82)
+0%
|
(87)
-5%
|
(86)
+1%
|
(82)
+4%
|
(79)
+3%
|
|
| EPS (Diluted) |
-0.76
N/A
|
-1.06
-39%
|
-1.17
-10%
|
-1.27
-9%
|
-1.37
-8%
|
-1.45
-6%
|
-1.49
-3%
|
-1.46
+2%
|
-1.49
-2%
|
-1.44
+3%
|
-1.35
+6%
|
-1.3
+4%
|
-1.28
+2%
|
-1.35
-5%
|
-1.39
-3%
|
-1.44
-4%
|
-1.41
+2%
|
-1.4
+1%
|
|