Kuros Biosciences AG
OTC:CSBTF
Income Statement
Earnings Waterfall
Kuros Biosciences AG
Income Statement
Kuros Biosciences AG
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
2
-11%
|
2
-9%
|
3
+90%
|
4
+19%
|
6
+65%
|
6
+1%
|
5
-27%
|
4
-9%
|
2
-59%
|
5
+170%
|
5
+7%
|
4
-10%
|
4
-2%
|
1
-72%
|
1
-56%
|
1
+38%
|
1
+4%
|
1
+12%
|
36
+4 170%
|
36
+0%
|
36
+0%
|
41
+14%
|
6
-85%
|
20
+220%
|
20
N/A
|
21
+5%
|
22
+7%
|
9
-59%
|
9
+0%
|
24
+163%
|
22
-6%
|
22
0%
|
23
+2%
|
2
-92%
|
2
+2%
|
2
-19%
|
1
-22%
|
1
-3%
|
1
-7%
|
1
N/A
|
1
N/A
|
1
-9%
|
1
N/A
|
1
N/A
|
1
-47%
|
1
N/A
|
0
-49%
|
1
+161%
|
1
+89%
|
3
+90%
|
3
+15%
|
4
+37%
|
12
+193%
|
14
+17%
|
15
+10%
|
23
+49%
|
20
-10%
|
42
+106%
|
61
+45%
|
95
+55%
|
118
+25%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(6)
|
(13)
|
(11)
|
(20)
|
|
| Gross Profit |
(14)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(19)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(21)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(25)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(32)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(4)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(20)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(24)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(15)
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
|
1
+140%
|
1
+83%
|
2
+83%
|
1
-32%
|
2
+19%
|
8
+362%
|
10
+31%
|
11
+14%
|
18
+58%
|
13
-28%
|
36
+176%
|
48
+34%
|
84
+75%
|
99
+17%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(23)
|
(25)
|
(26)
|
(4)
|
(27)
|
(27)
|
(28)
|
(4)
|
(30)
|
(31)
|
(33)
|
(4)
|
(34)
|
(35)
|
(35)
|
(3)
|
(36)
|
(40)
|
(43)
|
(4)
|
(46)
|
(43)
|
(41)
|
(4)
|
(44)
|
(46)
|
(42)
|
(3)
|
(32)
|
(28)
|
(27)
|
(4)
|
(25)
|
(22)
|
(24)
|
(5)
|
(19)
|
(16)
|
(13)
|
(15)
|
(16)
|
(20)
|
(22)
|
(24)
|
(7)
|
(17)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(14)
|
(19)
|
(21)
|
(30)
|
(29)
|
(42)
|
(55)
|
(84)
|
(101)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(15)
|
(13)
|
(9)
|
(8)
|
(7)
|
(9)
|
(9)
|
(11)
|
(14)
|
(16)
|
(20)
|
(24)
|
(39)
|
(52)
|
(75)
|
(92)
|
|
| Research & Development |
0
|
(18)
|
(20)
|
(21)
|
0
|
(24)
|
(25)
|
(26)
|
0
|
(27)
|
(28)
|
(29)
|
0
|
(29)
|
(31)
|
(31)
|
0
|
(33)
|
(37)
|
(39)
|
0
|
(41)
|
(38)
|
(37)
|
0
|
(40)
|
(41)
|
(38)
|
0
|
(29)
|
(25)
|
(23)
|
0
|
(21)
|
(18)
|
(20)
|
0
|
(14)
|
(11)
|
(8)
|
(11)
|
(12)
|
(16)
|
(18)
|
(20)
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(3)
|
(7)
|
(9)
|
(9)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
4
|
0
|
0
|
|
| Operating Income |
(20)
N/A
|
(22)
-5%
|
(23)
-9%
|
(23)
+1%
|
(23)
+0%
|
(21)
+9%
|
(21)
+1%
|
(24)
-14%
|
(25)
-6%
|
(28)
-12%
|
(27)
+5%
|
(28)
-6%
|
(29)
-4%
|
(29)
+0%
|
(33)
-15%
|
(34)
-3%
|
(35)
-2%
|
(35)
+0%
|
(39)
-12%
|
(7)
+83%
|
(8)
-22%
|
(10)
-20%
|
(2)
+84%
|
(35)
-2 080%
|
(24)
+32%
|
(24)
-2%
|
(25)
-1%
|
(20)
+19%
|
(27)
-35%
|
(23)
+15%
|
(4)
+81%
|
(5)
-4%
|
(4)
+15%
|
(2)
+45%
|
(20)
-847%
|
(22)
-7%
|
(20)
+9%
|
(18)
+11%
|
(15)
+14%
|
(12)
+20%
|
(14)
-13%
|
(14)
-7%
|
(19)
-31%
|
(21)
-10%
|
(23)
-9%
|
(7)
+69%
|
(16)
-134%
|
(15)
+7%
|
(14)
+9%
|
(13)
+3%
|
(11)
+14%
|
(12)
-9%
|
(12)
+6%
|
(7)
+42%
|
(9)
-30%
|
(10)
-11%
|
(12)
-27%
|
(16)
-26%
|
(6)
+59%
|
(7)
-2%
|
0
N/A
|
(2)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
2
|
6
|
9
|
9
|
2
|
(1)
|
(3)
|
(1)
|
1
|
8
|
8
|
5
|
3
|
(5)
|
(6)
|
(7)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
2
|
2
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
0
|
2
|
2
|
2
|
4
|
2
|
3
|
2
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(6)
|
0
|
(6)
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(21)
N/A
|
(21)
+1%
|
(21)
-3%
|
(21)
+3%
|
(21)
+1%
|
(17)
+17%
|
(18)
-7%
|
(20)
-11%
|
(23)
-14%
|
(28)
-19%
|
(26)
+5%
|
(28)
-6%
|
(28)
-2%
|
(28)
+0%
|
(33)
-15%
|
(33)
-3%
|
(35)
-3%
|
(35)
-1%
|
(40)
-14%
|
(8)
+80%
|
(10)
-25%
|
(11)
-16%
|
(3)
+73%
|
(37)
-1 093%
|
(26)
+30%
|
(28)
-6%
|
(28)
-3%
|
(23)
+19%
|
(25)
-8%
|
(17)
+32%
|
4
N/A
|
4
-9%
|
(1)
N/A
|
(3)
-103%
|
(23)
-669%
|
(23)
0%
|
(19)
+17%
|
(9)
+51%
|
(7)
+20%
|
(7)
+11%
|
(10)
-54%
|
(20)
-96%
|
(25)
-26%
|
(27)
-9%
|
(31)
-13%
|
(7)
+77%
|
(17)
-131%
|
(15)
+8%
|
(14)
+9%
|
(14)
+1%
|
(12)
+13%
|
(13)
-8%
|
(12)
+5%
|
(7)
+44%
|
(10)
-42%
|
(13)
-35%
|
(20)
-55%
|
(16)
+19%
|
(12)
+25%
|
(4)
+64%
|
(4)
+5%
|
(5)
-29%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
1
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(2)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(17)
|
(18)
|
(20)
|
(23)
|
(28)
|
(26)
|
(28)
|
(28)
|
(28)
|
(33)
|
(33)
|
(35)
|
(32)
|
(37)
|
(5)
|
(7)
|
(11)
|
(3)
|
(37)
|
(26)
|
(28)
|
(28)
|
(23)
|
(25)
|
(17)
|
4
|
4
|
(1)
|
(3)
|
(23)
|
(23)
|
(19)
|
(11)
|
(9)
|
(8)
|
(9)
|
(17)
|
(23)
|
(25)
|
(31)
|
(7)
|
(16)
|
(15)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(6)
|
(8)
|
(11)
|
(18)
|
(16)
|
(13)
|
(6)
|
(5)
|
(6)
|
|
| Net Income (Common) |
(21)
N/A
|
(21)
+1%
|
(21)
-3%
|
(21)
+3%
|
(21)
+1%
|
(17)
+17%
|
(18)
-7%
|
(20)
-11%
|
(23)
-14%
|
(28)
-19%
|
(26)
+5%
|
(28)
-6%
|
(28)
-2%
|
(28)
+0%
|
(33)
-15%
|
(33)
-3%
|
(35)
-3%
|
(32)
+8%
|
(37)
-16%
|
(5)
+87%
|
(7)
-41%
|
(11)
-66%
|
(3)
+73%
|
(37)
-1 093%
|
(26)
+30%
|
(28)
-6%
|
(28)
-3%
|
(23)
+19%
|
(25)
-8%
|
(17)
+32%
|
4
N/A
|
4
-9%
|
(1)
N/A
|
(3)
-103%
|
(23)
-669%
|
(23)
0%
|
(19)
+17%
|
(11)
+42%
|
(9)
+19%
|
(8)
+10%
|
(9)
-16%
|
(17)
-87%
|
(23)
-32%
|
(25)
-10%
|
(31)
-23%
|
(7)
+77%
|
(16)
-136%
|
(15)
+10%
|
(12)
+21%
|
(12)
+0%
|
(11)
+4%
|
(12)
-5%
|
(12)
+3%
|
(6)
+50%
|
(8)
-30%
|
(11)
-48%
|
(18)
-64%
|
(16)
+13%
|
(17)
-8%
|
(11)
+37%
|
(5)
+51%
|
(7)
-32%
|
|
| EPS (Diluted) |
-527.25
N/A
|
-416.19
+21%
|
-429.2
-3%
|
-416.4
+3%
|
-410.4
+1%
|
-340.59
+17%
|
-304.33
+11%
|
-339
-11%
|
-387
-14%
|
-461.16
-19%
|
-374.42
+19%
|
-397.14
-6%
|
-406.85
-2%
|
-405.14
+0%
|
-465.42
-15%
|
-478.14
-3%
|
-493.57
-3%
|
-454.99
+8%
|
-525.85
-16%
|
-61.12
+88%
|
-98.28
-61%
|
-162.99
-66%
|
-44.28
+73%
|
-528.14
-1 093%
|
-371.57
+30%
|
-393.57
-6%
|
-404.14
-3%
|
-328.42
+19%
|
-354.71
-8%
|
-240.85
+32%
|
54.24
N/A
|
56.71
+5%
|
-20.71
N/A
|
-42.14
-103%
|
-323.99
-669%
|
-325.14
0%
|
-268.28
+17%
|
-156.14
+42%
|
-49
+69%
|
-28.39
+42%
|
-46.1
-62%
|
-61.42
-33%
|
-81.17
-32%
|
-89.6
-10%
|
-114.18
-27%
|
-0.98
+99%
|
-1.88
-92%
|
-1.43
+24%
|
-1.23
+14%
|
-0.66
+46%
|
-0.66
N/A
|
-0.52
+21%
|
-0.47
+10%
|
-0.57
-21%
|
-0.23
+60%
|
-0.34
-48%
|
-0.54
-59%
|
-0.47
+13%
|
-0.47
N/A
|
-0.46
+2%
|
-0.13
+72%
|
-0.17
-31%
|
|