Kuros Biosciences AG
SIX:KURN
Income Statement
Earnings Waterfall
Kuros Biosciences AG
Revenue
|
33.6m
CHF
|
Cost of Revenue
|
-5.1m
CHF
|
Gross Profit
|
28.5m
CHF
|
Operating Expenses
|
-37.1m
CHF
|
Operating Income
|
-8.7m
CHF
|
Other Expenses
|
-5.1m
CHF
|
Net Income
|
-13.7m
CHF
|
Income Statement
Kuros Biosciences AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
36
+4 170%
|
36
+0%
|
36
+0%
|
41
+14%
|
6
-85%
|
20
+220%
|
20
0%
|
21
+5%
|
22
+7%
|
9
-59%
|
9
N/A
|
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%
|
18
+19%
|
20
+14%
|
34
+64%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
|
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
|
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
|
1
+140%
|
1
+83%
|
2
+83%
|
1
-32%
|
2
+19%
|
8
+362%
|
10
+31%
|
11
+14%
|
14
+26%
|
13
-10%
|
28
+120%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(40)
|
(43)
|
(44)
|
(46)
|
(43)
|
(41)
|
(44)
|
(44)
|
(46)
|
(42)
|
(36)
|
(32)
|
(28)
|
(27)
|
(26)
|
(25)
|
(22)
|
(24)
|
(21)
|
(19)
|
(16)
|
(13)
|
(15)
|
(16)
|
(20)
|
(22)
|
(24)
|
(7)
|
(17)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(14)
|
(19)
|
(21)
|
(24)
|
(29)
|
(37)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(15)
|
(13)
|
(9)
|
(8)
|
(7)
|
(9)
|
(9)
|
(11)
|
(14)
|
(16)
|
(16)
|
(24)
|
(28)
|
|
Research & Development |
(37)
|
(39)
|
(40)
|
(41)
|
(38)
|
(37)
|
(40)
|
(40)
|
(41)
|
(38)
|
(33)
|
(29)
|
(25)
|
(23)
|
(22)
|
(21)
|
(18)
|
(20)
|
(17)
|
(14)
|
(11)
|
(8)
|
(11)
|
(12)
|
(16)
|
(18)
|
(20)
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(5)
|
(3)
|
|
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
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
|
Other Operating Expenses |
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
|
(5)
|
0
|
(6)
|
|
Operating Income |
(39)
N/A
|
(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)
-12%
|
(7)
+70%
|
(16)
-134%
|
(15)
+7%
|
(14)
+9%
|
(13)
+3%
|
(11)
+14%
|
(12)
-9%
|
(12)
+6%
|
(7)
+42%
|
(9)
-30%
|
(10)
-11%
|
(10)
-2%
|
(16)
-58%
|
(9)
+44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
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
|
(4)
|
0
|
(5)
|
|
Total Other Income |
(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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(40)
N/A
|
(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)
+18%
|
(9)
+51%
|
(7)
+20%
|
(7)
+11%
|
(10)
-55%
|
(20)
-95%
|
(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%
|
(16)
-24%
|
(16)
-2%
|
(13)
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
1
|
0
|
(0)
|
|
Income from Continuing Operations |
(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)
|
(15)
|
(16)
|
(14)
|
|
Net Income (Common) |
(37)
N/A
|
(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)
+18%
|
(11)
+42%
|
(9)
+19%
|
(8)
+10%
|
(9)
-16%
|
(17)
-86%
|
(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%
|
(15)
-31%
|
(16)
-9%
|
(14)
+14%
|
|
EPS (Diluted) |
-525.85
N/A
|
-61.12
+88%
|
-98.28
-61%
|
-162.99
-66%
|
-44.28
+73%
|
-528.14
-1 093%
|
-371.71
+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%
|
-268.14
+18%
|
-156.14
+42%
|
-49
+69%
|
-28.39
+42%
|
-38.58
-36%
|
-61.42
-59%
|
-81.17
-32%
|
-89.6
-10%
|
-118.53
-32%
|
-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%
|
-0.43
-26%
|
-0.47
-9%
|
-0.38
+19%
|