Sientra Inc
NASDAQ:SIEN
Income Statement
Earnings Waterfall
Sientra Inc
Revenue
|
90.3m
USD
|
Cost of Revenue
|
-52.3m
USD
|
Gross Profit
|
38m
USD
|
Operating Expenses
|
-93.6m
USD
|
Operating Income
|
-55.6m
USD
|
Other Expenses
|
-3.6m
USD
|
Net Income
|
-59.1m
USD
|
Income Statement
Sientra 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
37
+5%
|
39
+6%
|
42
+7%
|
45
+7%
|
47
+5%
|
49
+5%
|
49
-1%
|
38
-22%
|
27
-29%
|
19
-29%
|
16
-18%
|
21
+31%
|
27
+29%
|
29
+7%
|
32
+11%
|
37
+14%
|
44
+20%
|
53
+21%
|
60
+13%
|
68
+13%
|
71
+4%
|
74
+4%
|
80
+7%
|
84
+5%
|
79
-6%
|
67
-14%
|
60
-11%
|
55
-9%
|
61
+11%
|
72
+18%
|
76
+6%
|
81
+6%
|
84
+4%
|
85
+2%
|
88
+3%
|
91
+3%
|
92
+1%
|
93
+2%
|
90
-3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(11)
|
(8)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(14)
|
(18)
|
(22)
|
(25)
|
(27)
|
(27)
|
(28)
|
(32)
|
(33)
|
(31)
|
(28)
|
(25)
|
(24)
|
(27)
|
(32)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(49)
|
(51)
|
(53)
|
(52)
|
|
Gross Profit |
27
N/A
|
28
+4%
|
30
+6%
|
31
+6%
|
33
+6%
|
35
+5%
|
36
+4%
|
35
-2%
|
27
-22%
|
19
-31%
|
13
-30%
|
11
-17%
|
14
+27%
|
18
+32%
|
19
+6%
|
21
+8%
|
22
+7%
|
26
+15%
|
31
+21%
|
35
+13%
|
41
+17%
|
44
+6%
|
46
+4%
|
48
+5%
|
51
+6%
|
47
-7%
|
40
-16%
|
35
-11%
|
31
-11%
|
34
+8%
|
40
+18%
|
42
+6%
|
44
+5%
|
47
+6%
|
49
+3%
|
51
+5%
|
42
-18%
|
41
-2%
|
41
0%
|
38
-7%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(45)
|
(43)
|
(41)
|
(37)
|
(39)
|
(42)
|
(44)
|
(48)
|
(52)
|
(67)
|
(69)
|
(71)
|
(54)
|
(58)
|
(59)
|
(65)
|
(75)
|
(96)
|
(98)
|
(108)
|
(121)
|
(131)
|
(140)
|
(144)
|
(141)
|
(123)
|
(101)
|
(85)
|
(78)
|
(80)
|
(86)
|
(91)
|
(91)
|
(98)
|
(104)
|
(109)
|
(111)
|
(108)
|
(100)
|
(94)
|
|
Selling, General & Administrative |
(40)
|
(39)
|
(37)
|
(33)
|
(34)
|
(37)
|
(39)
|
(42)
|
(45)
|
(44)
|
(45)
|
(47)
|
(44)
|
(47)
|
(50)
|
(55)
|
(65)
|
(77)
|
(88)
|
(98)
|
(110)
|
(119)
|
(127)
|
(131)
|
(127)
|
(110)
|
(89)
|
(74)
|
(70)
|
(72)
|
(78)
|
(81)
|
(80)
|
(86)
|
(92)
|
(93)
|
(95)
|
(87)
|
(80)
|
(74)
|
|
Research & Development |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(11)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
|
Depreciation & Amortization |
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
|
(1)
|
(2)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(5)
|
(5)
|
|
Operating Income |
(18)
N/A
|
(16)
+14%
|
(12)
+26%
|
(6)
+47%
|
(6)
+6%
|
(7)
-21%
|
(8)
-13%
|
(13)
-61%
|
(24)
-90%
|
(48)
-97%
|
(56)
-17%
|
(60)
-8%
|
(40)
+33%
|
(40)
+1%
|
(40)
N/A
|
(44)
-10%
|
(53)
-21%
|
(70)
-33%
|
(67)
+5%
|
(73)
-8%
|
(80)
-10%
|
(87)
-9%
|
(94)
-9%
|
(96)
-2%
|
(90)
+6%
|
(76)
+16%
|
(61)
+20%
|
(49)
+19%
|
(47)
+4%
|
(47)
+1%
|
(47)
+0%
|
(49)
-5%
|
(46)
+5%
|
(51)
-9%
|
(56)
-10%
|
(58)
-4%
|
(69)
-18%
|
(68)
+2%
|
(59)
+13%
|
(56)
+5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(25)
|
(16)
|
(20)
|
(63)
|
(50)
|
(25)
|
(23)
|
20
|
27
|
(9)
|
(0)
|
(1)
|
(1)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(14)
|
(15)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
1
|
2
|
2
|
2
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
7
|
7
|
7
|
7
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(19)
N/A
|
(16)
+17%
|
(11)
+33%
|
(6)
+47%
|
(6)
-3%
|
(8)
-41%
|
(11)
-35%
|
(16)
-47%
|
(41)
-155%
|
(50)
-21%
|
(57)
-14%
|
(60)
-6%
|
(40)
+33%
|
(40)
+1%
|
(50)
-26%
|
(54)
-9%
|
(64)
-18%
|
(72)
-13%
|
(70)
+3%
|
(76)
-9%
|
(83)
-9%
|
(90)
-9%
|
(109)
-22%
|
(111)
-2%
|
(107)
+4%
|
(94)
+12%
|
(88)
+7%
|
(67)
+24%
|
(67)
0%
|
(110)
-63%
|
(97)
+12%
|
(67)
+31%
|
(63)
+7%
|
(24)
+62%
|
(24)
+1%
|
(67)
-184%
|
(73)
-9%
|
(68)
+7%
|
(59)
+13%
|
(59)
+0%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(19)
|
(16)
|
(11)
|
(6)
|
(6)
|
(8)
|
(11)
|
(16)
|
(41)
|
(50)
|
(57)
|
(60)
|
(40)
|
(40)
|
(50)
|
(54)
|
(29)
|
(37)
|
(35)
|
(41)
|
(83)
|
(90)
|
(109)
|
(111)
|
(107)
|
(94)
|
(88)
|
(67)
|
(67)
|
(110)
|
(97)
|
(67)
|
(63)
|
(24)
|
(24)
|
(67)
|
(73)
|
(68)
|
(59)
|
(59)
|
|
Net Income (Common) |
(19)
N/A
|
(16)
+17%
|
(11)
+33%
|
(6)
+47%
|
(6)
-3%
|
(8)
-41%
|
(11)
-35%
|
(16)
-47%
|
(41)
-155%
|
(50)
-21%
|
(57)
-14%
|
(60)
-6%
|
(40)
+33%
|
(40)
+1%
|
(50)
-26%
|
(54)
-9%
|
(64)
-18%
|
(72)
-12%
|
(70)
+3%
|
(76)
-9%
|
(83)
-9%
|
(90)
-9%
|
(109)
-22%
|
(111)
-2%
|
(107)
+4%
|
(109)
-2%
|
(106)
+3%
|
(89)
+16%
|
(90)
-1%
|
(116)
-29%
|
(102)
+12%
|
(68)
+34%
|
(62)
+8%
|
(26)
+59%
|
(24)
+7%
|
(67)
-181%
|
(73)
-9%
|
(68)
+7%
|
(59)
+13%
|
(59)
+0%
|
|
EPS (Diluted) |
-13.47
N/A
|
-11.24
+17%
|
-7.53
+33%
|
-3.98
+47%
|
-3.9
+2%
|
-5.49
-41%
|
-7.39
-35%
|
-10.63
-44%
|
-26.09
-145%
|
-27.5
-5%
|
-31.48
-14%
|
-33.15
-5%
|
-22.07
+33%
|
-21.08
+4%
|
-26.09
-24%
|
-28.11
-8%
|
-33.34
-19%
|
-36.75
-10%
|
-28.09
+24%
|
-26.61
+5%
|
-32.53
-22%
|
-30.82
+5%
|
-31.86
-3%
|
-22.5
+29%
|
-26.24
-17%
|
-21.7
+17%
|
-21.07
+3%
|
-17.65
+16%
|
-17.91
-1%
|
-21.36
-19%
|
-17.68
+17%
|
-11.66
+34%
|
-10.96
+6%
|
-4.14
+62%
|
-3.83
+7%
|
-10.73
-180%
|
-10.22
+5%
|
-5.58
+45%
|
-5.29
+5%
|
-5.23
+1%
|