Nanobiotix SA
PAR:NANO
Income Statement
Earnings Waterfall
Nanobiotix SA
Income Statement
Nanobiotix SA
| Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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
|
0
|
0
|
1
|
2
|
5
|
6
|
0
|
3
|
1
|
3
|
6
|
7
|
12
|
12
|
8
|
8
|
|
| Revenue |
0
N/A
|
0
+129%
|
0
+13%
|
0
N/A
|
1
+438%
|
1
+0%
|
0
-73%
|
1
+333%
|
2
+35%
|
1
-59%
|
0
-61%
|
0
+3%
|
0
-55%
|
0
-34%
|
0
-12%
|
0
+4%
|
0
-30%
|
0
-54%
|
0
-57%
|
0
N/A
|
0
N/A
|
0
N/A
|
30
N/A
|
36
+21%
|
(12)
N/A
|
(14)
-21%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(7)
|
(8)
|
(8)
|
(11)
|
(14)
|
(17)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(30)
|
(38)
|
(47)
|
(45)
|
(36)
|
(48)
|
(53)
|
(49)
|
(47)
|
(46)
|
(57)
|
(61)
|
(57)
|
(51)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(11)
|
(11)
|
(13)
|
(15)
|
(19)
|
(16)
|
(14)
|
(18)
|
(19)
|
(19)
|
(17)
|
(19)
|
(22)
|
(22)
|
(20)
|
(21)
|
|
| Research & Development |
(4)
|
(3)
|
(6)
|
(7)
|
(8)
|
(11)
|
(14)
|
(16)
|
(17)
|
(16)
|
(17)
|
(19)
|
(20)
|
(25)
|
(29)
|
(29)
|
(23)
|
(25)
|
(29)
|
(31)
|
(31)
|
(33)
|
(37)
|
(41)
|
(39)
|
(32)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Operating Expenses |
1
|
(1)
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
(3)
|
(3)
|
2
|
4
|
7
|
4
|
3
|
4
|
3
|
|
| Operating Income |
(5)
N/A
|
(7)
-35%
|
(8)
-18%
|
(8)
+1%
|
(10)
-19%
|
(13)
-38%
|
(17)
-29%
|
(19)
-13%
|
(22)
-13%
|
(24)
-8%
|
(25)
-7%
|
(26)
-5%
|
(30)
-14%
|
(38)
-25%
|
(47)
-25%
|
(45)
+4%
|
(36)
+18%
|
(48)
-31%
|
(53)
-10%
|
(49)
+7%
|
(47)
+4%
|
(46)
+1%
|
(27)
+42%
|
(25)
+6%
|
(68)
-173%
|
(65)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
(2)
|
3
|
4
|
6
|
6
|
(3)
|
(7)
|
(13)
|
(10)
|
(2)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(6)
|
0
|
2
|
3
|
22
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(7)
-34%
|
(8)
-16%
|
(8)
+1%
|
(9)
-18%
|
(13)
-38%
|
(17)
-30%
|
(19)
-14%
|
(22)
-13%
|
(24)
-10%
|
(26)
-9%
|
(27)
-2%
|
(30)
-14%
|
(42)
-37%
|
(51)
-22%
|
(48)
+7%
|
(34)
+29%
|
(43)
-29%
|
(47)
-8%
|
(43)
+9%
|
(57)
-33%
|
(59)
-3%
|
(40)
+33%
|
(33)
+17%
|
(68)
-108%
|
(52)
+24%
|
|
| 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
|
|
| Income from Continuing Operations |
(5)
|
(7)
|
(8)
|
(8)
|
(10)
|
(13)
|
(17)
|
(19)
|
(22)
|
(24)
|
(26)
|
(27)
|
(30)
|
(42)
|
(51)
|
(48)
|
(34)
|
(43)
|
(47)
|
(43)
|
(57)
|
(59)
|
(40)
|
(34)
|
(68)
|
(52)
|
|
| Net Income (Common) |
(5)
N/A
|
(7)
-33%
|
(8)
-15%
|
(8)
+1%
|
(10)
-19%
|
(13)
-38%
|
(17)
-29%
|
(19)
-14%
|
(22)
-13%
|
(24)
-9%
|
(26)
-9%
|
(27)
-2%
|
(30)
-14%
|
(42)
-37%
|
(51)
-22%
|
(48)
+7%
|
(34)
+29%
|
(43)
-29%
|
(47)
-8%
|
(43)
+9%
|
(57)
-33%
|
(59)
-3%
|
(40)
+32%
|
(34)
+15%
|
(68)
-101%
|
(52)
+24%
|
|
| EPS (Diluted) |
-0.59
N/A
|
-0.6
-2%
|
-0.69
-15%
|
-0.67
+3%
|
-0.74
-10%
|
-1.07
-45%
|
-1.2
-12%
|
-1.29
-8%
|
-1.43
-11%
|
-1.53
-7%
|
-1.5
+2%
|
-1.36
+9%
|
-1.55
-14%
|
-1.99
-28%
|
-2.35
-18%
|
-2.11
+10%
|
-1.38
+35%
|
-1.25
+9%
|
-1.35
-8%
|
-1.23
+9%
|
-1.64
-33%
|
-1.68
-2%
|
-1.08
+36%
|
-0.71
+34%
|
-1.44
-103%
|
-1.09
+24%
|
|