Salarius Pharmaceuticals Inc
NASDAQ:SLRX
Income Statement
Earnings Waterfall
Salarius Pharmaceuticals Inc
Income Statement
Salarius Pharmaceuticals Inc
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+532%
|
1
+42%
|
1
+24%
|
1
+18%
|
1
-13%
|
1
-1%
|
1
-5%
|
1
-7%
|
1
-15%
|
1
-13%
|
1
+57%
|
2
+49%
|
3
+32%
|
3
+34%
|
4
+14%
|
4
+9%
|
5
+12%
|
5
+9%
|
5
+3%
|
5
-13%
|
3
-29%
|
2
-45%
|
1
-69%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+21 000%
|
0
-8%
|
1
+104%
|
1
+27%
|
1
-13%
|
1
-2%
|
1
-9%
|
1
-18%
|
0
-18%
|
0
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(25)
|
(29)
|
(33)
|
(37)
|
(40)
|
(40)
|
(39)
|
(37)
|
(35)
|
(35)
|
(35)
|
(35)
|
(27)
|
(21)
|
(17)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(18)
|
(19)
|
(21)
|
(23)
|
(31)
|
(30)
|
(18)
|
(13)
|
(9)
|
(7)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(10)
|
(14)
|
(16)
|
(18)
|
(20)
|
(21)
|
(20)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(15)
|
(12)
|
(10)
|
(8)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Research & Development |
(9)
|
(11)
|
(13)
|
(14)
|
(17)
|
(19)
|
(20)
|
(20)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(15)
|
(11)
|
(7)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(14)
|
(16)
|
(15)
|
(15)
|
(12)
|
(7)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Operating Expenses |
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
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(19)
N/A
|
(25)
-33%
|
(29)
-17%
|
(33)
-13%
|
(37)
-13%
|
(40)
-7%
|
(40)
0%
|
(39)
+3%
|
(36)
+7%
|
(35)
+4%
|
(35)
0%
|
(35)
+0%
|
(34)
+2%
|
(27)
+20%
|
(21)
+23%
|
(15)
+26%
|
(7)
+53%
|
(8)
-15%
|
(8)
0%
|
(9)
-10%
|
(10)
-11%
|
(8)
+20%
|
(8)
+4%
|
(7)
+7%
|
(8)
-17%
|
(10)
-24%
|
(13)
-23%
|
(17)
-34%
|
(19)
-10%
|
(21)
-10%
|
(23)
-11%
|
(31)
-36%
|
(30)
+3%
|
(18)
+39%
|
(13)
+30%
|
(9)
+28%
|
(7)
+27%
|
(5)
+23%
|
(6)
-10%
|
(6)
+1%
|
(5)
+9%
|
(5)
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(19)
N/A
|
(25)
-33%
|
(29)
-17%
|
(33)
-12%
|
(37)
-13%
|
(39)
-7%
|
(39)
0%
|
(38)
+3%
|
(36)
+7%
|
(34)
+4%
|
(34)
0%
|
(34)
+0%
|
(35)
-1%
|
(28)
+19%
|
(22)
+22%
|
(15)
+31%
|
(7)
+54%
|
(7)
+0%
|
(7)
+2%
|
(7)
-8%
|
(8)
-12%
|
(7)
+11%
|
(7)
+2%
|
(7)
+3%
|
(8)
-18%
|
(10)
-24%
|
(13)
-22%
|
(17)
-33%
|
(19)
-10%
|
(29)
-57%
|
(32)
-8%
|
(31)
+2%
|
(30)
+3%
|
(18)
+40%
|
(13)
+30%
|
(9)
+29%
|
(6)
+28%
|
(5)
+23%
|
(6)
-12%
|
(6)
+0%
|
(5)
+8%
|
(5)
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(19)
|
(25)
|
(29)
|
(33)
|
(37)
|
(39)
|
(39)
|
(38)
|
(36)
|
(34)
|
(34)
|
(34)
|
(35)
|
(28)
|
(22)
|
(15)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(13)
|
(17)
|
(19)
|
(29)
|
(32)
|
(31)
|
(30)
|
(18)
|
(13)
|
(9)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| Net Income (Common) |
(19)
N/A
|
(25)
-33%
|
(29)
-17%
|
(33)
-12%
|
(37)
-13%
|
(39)
-7%
|
(39)
0%
|
(38)
+3%
|
(36)
+7%
|
(34)
+4%
|
(34)
0%
|
(34)
+0%
|
(35)
-1%
|
(28)
+19%
|
(22)
+22%
|
(15)
+31%
|
(7)
+54%
|
(7)
+0%
|
(7)
+2%
|
(7)
-8%
|
(8)
-12%
|
(7)
+11%
|
(8)
-4%
|
(8)
+3%
|
(9)
-17%
|
(11)
-23%
|
(13)
-18%
|
(17)
-33%
|
(19)
-10%
|
(29)
-57%
|
(32)
-8%
|
(31)
+2%
|
(30)
+3%
|
(18)
+40%
|
(13)
+30%
|
(9)
+29%
|
(6)
+28%
|
(5)
+23%
|
(6)
-12%
|
(6)
+0%
|
(5)
+8%
|
(5)
+2%
|
|
| EPS (Diluted) |
-94 122.5
N/A
|
-124 954.5
-33%
|
-153 376.84
-23%
|
-155 792.85
-2%
|
-176 196.19
-13%
|
-179 481.36
-2%
|
-179 514.09
0%
|
-173 495.45
+3%
|
-154 828.26
+11%
|
-149 152.6
+4%
|
-149 711.73
0%
|
-143 285
+4%
|
-144 315.41
-1%
|
-116 425
+19%
|
-91 342.5
+22%
|
-19 267.34
+79%
|
-7 002.97
+64%
|
-5 885.25
+16%
|
-6 363.57
-8%
|
-2 357.86
+63%
|
-1 801.84
+24%
|
-1 246.66
+31%
|
-1 493
-20%
|
-738.38
+51%
|
-590.27
+20%
|
-724.72
-23%
|
-925.9
-28%
|
-1 104.12
-19%
|
-1 046.49
+5%
|
-1 566.57
-50%
|
-1 784.75
-14%
|
-1 547.39
+13%
|
-1 328.54
+14%
|
-576.27
+57%
|
-460.95
+20%
|
-255.06
+45%
|
-161.48
+37%
|
-58.43
+64%
|
-86.91
-49%
|
-50.21
+42%
|
-36.05
+28%
|
-10.39
+71%
|
|