Sera Prognostics Inc
NASDAQ:SERA
Income Statement
Earnings Waterfall
Sera Prognostics Inc
Revenue
|
306k
USD
|
Cost of Revenue
|
-210k
USD
|
Gross Profit
|
96k
USD
|
Operating Expenses
|
-39.9m
USD
|
Operating Income
|
-39.8m
USD
|
Other Expenses
|
3.6m
USD
|
Net Income
|
-36.2m
USD
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
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%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(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%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(18)
|
(20)
|
(23)
|
(28)
|
(35)
|
(41)
|
(46)
|
(48)
|
(46)
|
(45)
|
(45)
|
(41)
|
(40)
|
|
Selling, General & Administrative |
(10)
|
(12)
|
(14)
|
(18)
|
(24)
|
(30)
|
(34)
|
(34)
|
(31)
|
(30)
|
(29)
|
(27)
|
(25)
|
|
Research & Development |
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
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%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
4
|
|
Non-Reccuring Items |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
2
|
2
|
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%
|
|
Net Income | ||||||||||||||
Income from Continuing Operations |
(20)
|
(22)
|
(23)
|
(28)
|
(35)
|
(41)
|
(46)
|
(47)
|
(44)
|
(43)
|
(42)
|
(38)
|
(36)
|
|
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%
|
|
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%
|