Sera Prognostics Inc
NASDAQ:SERA
Income Statement
Earnings Waterfall
Sera Prognostics Inc
Income Statement
Sera Prognostics Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
2
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+33%
|
0
+25%
|
0
+20%
|
0
+33%
|
0
+38%
|
0
+55%
|
0
+41%
|
0
+13%
|
0
+26%
|
0
+12%
|
0
-13%
|
0
-7%
|
0
-34%
|
0
-48%
|
0
-10%
|
0
-18%
|
0
+49%
|
0
-6%
|
0
-12%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
0
+67%
|
0
N/A
|
0
+20%
|
0
+33%
|
0
N/A
|
0
+25%
|
0
+20%
|
0
-25%
|
0
+7%
|
0
-58%
|
0
-90%
|
0
+400%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-228%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(18)
|
(20)
|
(23)
|
(28)
|
(35)
|
(41)
|
(46)
|
(48)
|
(46)
|
(45)
|
(45)
|
(41)
|
(40)
|
(38)
|
(35)
|
(36)
|
(37)
|
(37)
|
(37)
|
(37)
|
|
| Selling, General & Administrative |
(10)
|
(12)
|
(14)
|
(18)
|
(24)
|
(30)
|
(34)
|
(34)
|
(31)
|
(30)
|
(29)
|
(27)
|
(25)
|
(23)
|
(20)
|
(21)
|
(22)
|
(22)
|
(24)
|
(24)
|
|
| Research & Development |
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
|
| Operating Income |
(18)
N/A
|
(20)
-10%
|
(23)
-16%
|
(28)
-21%
|
(35)
-28%
|
(41)
-15%
|
(46)
-13%
|
(48)
-4%
|
(46)
+4%
|
(45)
+2%
|
(44)
+1%
|
(41)
+7%
|
(40)
+4%
|
(38)
+6%
|
(35)
+6%
|
(36)
-2%
|
(37)
-2%
|
(37)
0%
|
(37)
0%
|
(37)
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
4
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(20)
N/A
|
(22)
-8%
|
(23)
-7%
|
(28)
-21%
|
(35)
-25%
|
(41)
-17%
|
(46)
-13%
|
(47)
-2%
|
(44)
+6%
|
(43)
+4%
|
(42)
+2%
|
(38)
+8%
|
(36)
+5%
|
(34)
+7%
|
(32)
+7%
|
(32)
-2%
|
(33)
-2%
|
(33)
0%
|
(33)
+1%
|
(33)
+0%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(20)
|
(22)
|
(23)
|
(28)
|
(35)
|
(41)
|
(46)
|
(47)
|
(44)
|
(43)
|
(42)
|
(38)
|
(36)
|
(34)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
|
| Net Income (Common) |
(20)
N/A
|
(22)
-8%
|
(23)
-7%
|
(28)
-21%
|
(35)
-25%
|
(41)
-17%
|
(46)
-13%
|
(47)
-2%
|
(44)
+6%
|
(43)
+4%
|
(42)
+2%
|
(38)
+8%
|
(36)
+5%
|
(34)
+7%
|
(32)
+7%
|
(32)
-2%
|
(33)
-2%
|
(33)
0%
|
(33)
+1%
|
(33)
+0%
|
|
| EPS (Diluted) |
-0.65
N/A
|
-0.71
-9%
|
-0.77
-8%
|
-0.92
-19%
|
-1.15
-25%
|
-1.34
-17%
|
-1.5
-12%
|
-1.53
-2%
|
-1.43
+7%
|
-1.37
+4%
|
-1.34
+2%
|
-1.22
+9%
|
-1.16
+5%
|
-1.07
+8%
|
-0.95
+11%
|
-0.96
-1%
|
-0.99
-3%
|
-0.78
+21%
|
-0.66
+15%
|
-0.65
+2%
|
|