Sema4 Holdings Corp
NASDAQ:SMFR
Income Statement
Earnings Waterfall
Sema4 Holdings Corp
Revenue
|
234.7m
USD
|
Cost of Revenue
|
-261.4m
USD
|
Gross Profit
|
-26.8m
USD
|
Operating Expenses
|
-640.9m
USD
|
Operating Income
|
-667.7m
USD
|
Other Expenses
|
118.7m
USD
|
Net Income
|
-549m
USD
|
Income Statement
Sema4 Holdings Corp
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
179
N/A
|
212
+18%
|
235
+11%
|
|
Gross Profit | ||||
Cost of Revenue |
(185)
|
(229)
|
(261)
|
|
Gross Profit |
(5)
N/A
|
(17)
-212%
|
(27)
-61%
|
|
Operating Income | ||||
Operating Expenses |
(237)
|
(430)
|
(641)
|
|
Selling, General & Administrative |
(153)
|
(317)
|
(328)
|
|
Research & Development |
(72)
|
(99)
|
(71)
|
|
Depreciation & Amortization |
(3)
|
(8)
|
(25)
|
|
Other Operating Expenses |
(9)
|
(6)
|
(216)
|
|
Operating Income |
(242)
N/A
|
(446)
-84%
|
(668)
-50%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(2)
|
196
|
70
|
|
Non-Reccuring Items |
0
|
(0)
|
0
|
|
Total Other Income |
3
|
5
|
0
|
|
Pre-Tax Income |
(241)
N/A
|
(245)
-2%
|
(598)
-144%
|
|
Net Income | ||||
Tax Provision |
0
|
0
|
49
|
|
Income from Continuing Operations |
(241)
|
(245)
|
(549)
|
|
Net Income (Common) |
(241)
N/A
|
(245)
-2%
|
(549)
-124%
|
|
EPS (Diluted) |
-33.72
N/A
|
-33.06
+2%
|
-53.63
-62%
|