Biophytis SA
PAR:ALBPS
Income Statement
Earnings Waterfall
Biophytis SA
Income Statement
Biophytis SA
| Dec-2016 | 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
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
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
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
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
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 |
(8)
|
(8)
|
(10)
|
(11)
|
(14)
|
(18)
|
(16)
|
(13)
|
(14)
|
(17)
|
(27)
|
(28)
|
(23)
|
(18)
|
(14)
|
(12)
|
(9)
|
(8)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Research & Development |
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(14)
|
(12)
|
(12)
|
(13)
|
(16)
|
(24)
|
(24)
|
(19)
|
(15)
|
(10)
|
(9)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
1
|
1
|
(2)
|
(2)
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Operating Income |
(8)
N/A
|
(8)
-6%
|
(10)
-18%
|
(11)
-15%
|
(14)
-21%
|
(18)
-28%
|
(16)
+12%
|
(13)
+15%
|
(14)
-5%
|
(17)
-24%
|
(27)
-55%
|
(28)
-5%
|
(23)
+18%
|
(18)
+23%
|
(14)
+20%
|
(12)
+15%
|
(9)
+30%
|
(8)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
2
|
(1)
|
(0)
|
(1)
|
(2)
|
(8)
|
(12)
|
(8)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
| Total Other Income |
(0)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
(8)
N/A
|
(9)
-16%
|
(11)
-23%
|
(12)
-6%
|
(14)
-16%
|
(19)
-32%
|
(18)
+4%
|
(21)
-20%
|
(26)
-20%
|
(25)
+2%
|
(31)
-24%
|
(30)
+3%
|
(24)
+20%
|
(20)
+19%
|
(17)
+13%
|
(15)
+11%
|
(10)
+31%
|
(8)
+23%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(8)
|
(9)
|
(11)
|
(12)
|
(14)
|
(19)
|
(18)
|
(21)
|
(26)
|
(25)
|
(31)
|
(30)
|
(24)
|
(20)
|
(17)
|
(15)
|
(10)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(8)
N/A
|
(9)
-16%
|
(11)
-23%
|
(12)
-6%
|
(14)
-16%
|
(19)
-32%
|
(18)
+4%
|
(21)
-20%
|
(26)
-20%
|
(25)
+2%
|
(31)
-24%
|
(30)
+3%
|
(24)
+20%
|
(20)
+19%
|
(17)
+13%
|
(15)
+11%
|
(10)
+31%
|
(8)
+23%
|
|
| EPS (Diluted) |
-1.28
N/A
|
-1.49
-16%
|
-1.24
+17%
|
-1.31
-6%
|
-1.52
-16%
|
-1.38
+9%
|
-1.05
+24%
|
-0.57
+46%
|
-0.43
+25%
|
-0.22
+49%
|
-105.39
-47 805%
|
-0.22
+100%
|
-55.4
-25 082%
|
-0.05
+100%
|
-12.54
-24 980%
|
-4.3
+66%
|
-2
+53%
|
-0.41
+80%
|
|