Surrozen Inc
NASDAQ:SRZN
Income Statement
Earnings Waterfall
Surrozen Inc
Income Statement
Surrozen Inc
| 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
|
13
N/A
|
13
N/A
|
13
N/A
|
13
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
11
+7%
|
12
+9%
|
13
+8%
|
4
-71%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(54)
|
(43)
|
(57)
|
(57)
|
(57)
|
(56)
|
(52)
|
(48)
|
(43)
|
(39)
|
(38)
|
(37)
|
(36)
|
(38)
|
(39)
|
(42)
|
|
| Selling, General & Administrative |
(14)
|
(13)
|
(17)
|
(19)
|
(20)
|
(20)
|
(19)
|
(17)
|
(16)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
|
| Research & Development |
(40)
|
(31)
|
(40)
|
(38)
|
(37)
|
(36)
|
(33)
|
(31)
|
(27)
|
(24)
|
(23)
|
(22)
|
(21)
|
(22)
|
(23)
|
(26)
|
|
| Operating Income |
(54)
N/A
|
(43)
+21%
|
(57)
-33%
|
(57)
+0%
|
(44)
+22%
|
(43)
+3%
|
(39)
+9%
|
(36)
+10%
|
(43)
-20%
|
(39)
+9%
|
(38)
+3%
|
(27)
+29%
|
(26)
+4%
|
(26)
-2%
|
(26)
+0%
|
(38)
-47%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
(18)
|
(19)
|
(19)
|
(19)
|
2
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
6
|
6
|
7
|
8
|
1
|
1
|
1
|
0
|
1
|
4
|
1
|
(19)
|
(37)
|
7
|
(51)
|
|
| Pre-Tax Income |
(55)
N/A
|
(37)
+32%
|
(51)
-38%
|
(50)
+1%
|
(36)
+28%
|
(42)
-18%
|
(38)
+11%
|
(35)
+8%
|
(43)
-23%
|
(38)
+13%
|
(53)
-42%
|
(44)
+17%
|
(64)
-44%
|
(81)
-28%
|
(17)
+80%
|
(87)
-421%
|
|
| Net Income | |||||||||||||||||
| Income from Continuing Operations |
(55)
|
(37)
|
(51)
|
(50)
|
(36)
|
(42)
|
(38)
|
(35)
|
(43)
|
(38)
|
(53)
|
(44)
|
(64)
|
(81)
|
(17)
|
(87)
|
|
| Net Income (Common) |
(55)
N/A
|
(37)
+32%
|
(51)
-38%
|
(50)
+1%
|
(36)
+28%
|
(42)
-18%
|
(38)
+11%
|
(35)
+8%
|
(43)
-23%
|
(38)
+13%
|
(53)
-42%
|
(44)
+17%
|
(64)
-44%
|
(81)
-28%
|
(17)
+80%
|
(87)
-421%
|
|
| EPS (Diluted) |
-1.56
N/A
|
-1.06
+32%
|
-1.46
-38%
|
-1.44
+1%
|
-1.04
+28%
|
-1.41
-36%
|
-1.25
+11%
|
-1.15
+8%
|
-21.33
-1 755%
|
-18.04
+15%
|
-16.83
+7%
|
-13.67
+19%
|
-21.67
-59%
|
-22.44
-4%
|
-1.95
+91%
|
-10.13
-419%
|
|