Achieve Life Sciences, Inc.

Income Statement

DEC '22 DEC '21 DEC '20 DEC '19 DEC '18 DEC '17 DEC '16 DEC '15 DEC '14 DEC '13
Sales 0 0 0 0 0 0 5.06 18.16 27.12 29.88
Sales Growth % - - - - - -100 -72.14 -33.04 -9.24 -
Cost of Goods Sold - - - - - - - - - -
COGS exclude D&A - - - - - - - - - -
Depreciation & Amortization 0.24 0.25 0.25 0.25 0.28 0.28 0.19 0.24 0.22 0.23
Gross Income - - - - - - - - - -
Gross Income Growth % - - - - - - - - - -
Gross Margin % - - - - - - - - - -
SG&A Expense 40.80 33.09 14.75 16.53 12.81 6.63 23.72 36.91 56.85 65.21
R&D Expense 30.08 23.97 6.88 9.67 5.87 3.10 14.79 25.11 46.22 55.32
Other Operating Expense 10.72 9.13 7.87 6.85 6.95 3.53 8.93 11.81 10.63 9.89
Stock Based Compensation 3.27 2.19 1.29 1.20 0.85 0.35 1.65 2.33 3.86 2.83
EBIT -40.80 -33.09 -14.75 -16.53 -12.81 -6.63 -18.66 -18.75 -29.74 -35.33
EBIT Growth % 23.29 124.37 -10.77 29.04 93.21 -64.47 -0.48 -36.95 -15.82 -
EBIT Margin % - - - - - - -368.77 -103.25 -109.66 -118.24
Pretax Income -42.35 -33.15 -14.73 -16.40 -12.69 -13.63 -20.13 -16.80 -26.24 -31.85
Pretax Income Growth % 27.74 125.06 -10.18 29.24 -6.90 -32.29 19.82 -35.98 -17.61 -
Income Taxes - - - - - - 0 0 0 0
Income Tax Rate % - - - - - - - - - -
Net Income -42.35 -33.15 29 -14.73 -16.40 -12.69 -10.58 -20.13 -16.80 -26.24 -31.85
Net Income Growth % 27.74 125.06 -10.18 29.24 19.94 -47.44 19.82 -35.98 -17.61 -
Net Income Margin % - - - - - - -397.83 -92.51 -96.76 -106.59
Per Share - - - - - - - - - -
EPS (recurring) -4 -4.08 -5.42 - - - - - - -
EPS (diluted) -4 -4.08 -5.42 - - - - - - -
Basic Shares Outstanding 10.59 8.12 28 2.72 - - - - - - -
Diluted Shares Outstanding 10.59 8.12 2.72 - - - - - - -
MAR '23 DEC '22 SEP '22 JUN '22 MAR '22 DEC '21 SEP '21 JUN '21 MAR '21 DEC '20 SEP '20 JUN '20 MAR '20 DEC '19 SEP '19 JUN '19 MAR '19 DEC '18 SEP '18 JUN '18 MAR '18 DEC '17 SEP '17 JUN '17 MAR '17 DEC '16 SEP '16 JUN '16 MAR '16 DEC '15 SEP '15 JUN '15 MAR '15 DEC '14 SEP '14 JUN '14 MAR '14 DEC '13 SEP '13 JUN '13
Sales 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 2.12 2.94 6.02 6.74 4.03 1.37 5.65 4.80 4.93 11.73 8.60 9.86 6.34
Sales Growth % - - - - - - - - - - - - - - - - - - - - - - - -100 -100 -100 -100 -47.39 114.60 6.55 40.42 -18.26 -88.32 -34.30 -51.32 -22.24 - - - -
Cost of Goods Sold - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
COGS exclude D&A - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Depreciation & Amortization 0.06 0.07 0.06 0.06 0.06 0.06 0.06 0.07 0.06 0.07 0.06 0.07 0.06 0.06 0.06 0.06 0.07 0.06 0.07 0.06 0.09 0.09 0.06 0.04 0.09 0.04 0.05 0.04 0.06 0.06 0.06 0.07 0.05 0.05 0.06 0.05 0.06 0.07 0.06 0.06
Gross Income - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Gross Income Growth % - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Gross Margin % - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
SG&A Expense 3.04 2.25 2.77 2.87 2.84 2.61 2.10 2.08 2.34 2.37 1.86 1.82 1.82 1.45 1.89 1.63 1.89 1.63 1.75 1.75 1.81 1.63 1.55 -2.18 2.53 2.30 1.86 2.48 2.30 2.92 3.13 3.07 2.70 2.73 2.46 2.68 2.76 2.45 2.47 2.47
R&D Expense 5.53 8.61 9.87 7.21 4.39 4.51 4.59 9.23 5.64 2.35 1.89 1.10 1.54 1.76 1.82 2.03 4.06 2.08 1.54 1.05 1.20 2.15 0.83 -0.79 0.91 1.70 3.78 4.66 4.64 6.59 8.30 6.55 3.67 9.85 9.59 9.88 16.90 13.20 18 13.26
Other Operating Expense 8.58 10.86 12.64 10.07 7.23 7.12 6.69 11.30 7.98 4.72 3.75 2.92 3.36 3.21 3.72 3.66 5.94 3.71 3.29 2.80 3.01 3.78 2.37 -2.97 3.45 3.99 5.65 7.13 6.94 9.50 11.43 9.61 6.37 12.59 12.05 12.56 19.66 15.64 20.48 15.74
Stock Based Compensation - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT -8.58 -10.86 -12.64 -10.07 -7.23 -7.12 -6.69 -11.30 -7.98 -4.72 -3.75 -2.92 -3.36 -3.21 -3.72 -3.66 -5.94 -3.71 -3.29 -2.80 -3.01 -3.78 -2.37 2.97 -3.45 -3.99 -5.65 -5.01 -4 -3.48 -4.69 -5.59 -5 -6.94 -7.24 -7.63 -7.93 -7.04 -10.62 -9.40
EBIT Growth % 18.71 52.66 88.84 -10.87 -9.45 50.74 78.48 287.05 137.50 47.04 0.81 -20.22 -43.43 -13.48 13.07 30.71 97.34 -1.85 38.82 -194.28 -12.75 -5.26 -58.05 -159.28 -13.75 14.66 20.47 -10.38 -20 -49.86 -35.22 -26.74 -36.95 -1.42 -31.83 -18.83 - - - -
EBIT Margin % - - - - - - - - - - - - - - - - - - - - - - - - - - - -236.32 -136.05 -57.81 -69.58 -138.71 -364.96 -122.83 -150.83 -154.77 -67.60 -81.86 -107.71 -148.26
Pretax Income -8.99 -11.23 -13.08 -10.47 -7.57 -7.15 -6.69 -11.31 -8 -4.72 -3.76 -2.92 -3.32 -3.19 -3.67 -3.62 -5.90 -3.64 -3.24 -2.79 -3.02 -3.74 -9.40 2.78 -3.27 -5.84 -3.69 -6.89 -3.71 -1.72 -4.55 -6.01 -4.52 -5.68 -4.91 -7.02 -8.64 -6.68 -10.05 -8.42
Pretax Income Growth % 18.74 57.07 95.44 -7.45 -5.34 51.50 77.95 287.36 140.96 47.96 2.45 -19.34 -43.73 -12.36 13.27 29.75 95.36 -2.67 -65.53 -200.36 -7.65 -35.96 154.74 -140.35 -11.86 239.53 -18.90 14.64 -17.92 -69.72 -7.33 -14.39 -47.69 -14.97 -51.14 -16.63 - - - -
Income Taxes - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Income Tax Rate % - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Net Income -8.99 -11.23 29 -13.08 -10.47 -7.57 -7.15 -6.69 -11.31 -8 -4.72 -3.76 -2.92 -3.32 -3.19 -3.67 -3.62 -5.90 -3.64 -3.24 -2.79 -3.02 -3.74 -6.47 2.90 -3.27 -5.84 -3.69 -6.89 -3.71 -1.72 -4.55 -6.01 -4.52 -5.68 -4.91 -7.02 -8.64 -6.68 -10.05 -8.42
Net Income Growth % 18.74 57.07 95.44 -7.45 -5.34 51.50 77.95 287.36 140.96 47.96 2.45 -19.34 -43.73 -12.36 13.27 29.75 95.36 -2.67 -49.92 -196.21 -7.65 -35.96 75.34 -142.09 -11.86 239.53 -18.90 14.64 -17.92 -69.72 -7.33 -14.39 -47.69 -14.97 -51.14 -16.63 - - - -
Net Income Margin % - - - - - - - - - - - - - - - - - - - - - - - - - - - -325 -126.19 -28.57 -67.51 -149.13 -329.93 -100.53 -102.29 -142.39 -73.66 -77.67 -101.93 -132.81
Per Share - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EPS (recurring) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EPS (diluted) -0.50 -0.83 -1.35 -1.09 -0.80 -0.76 -0.71 -1.53 -1.30 -1.10 -1.14 -1.68 -0.11 -5.80 -8.95 -10.05 -17.35 -11.03 -14.08 -34.87 -50.33 -62.33 -161.75 96.66 -327 -584 -369 -689 -371 -172 -455 -601 -451.99 -568 -491 -701.99 -864 -668 -1005 -842
Basic Shares Outstanding - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Diluted Shares Outstanding 17.92 13.57 9.69 9.65 9.46 9.47 9.45 7.39 6.13 4.28 3.29 1.74 30.94 0.55 0.41 0.36 0.34 0.33 0.23 0.08 0.06