Evolus, inc. (EOLS)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Revenue:
Revenue

45,421

34,925

15,478

2,311

0

-

0

0

-

-

-

-

-

Cost of sales (excludes amortization of intangible assets)

12,233

8,014

4,378

660

0

-

0

0

-

-

-

-

-

Gross profit

33,188

26,911

11,100

1,651

0

-

0

0

-

-

-

-

-

Operating expenses:
Selling, general and administrative

127,374

113,593

95,530

71,842

43,198

29,146

18,574

12,516

7,071

4,819

0

0

0

Research and development

2,127

3,973

4,739

6,023

7,162

6,487

6,511

5,999

5,716

6,689

0

0

0

Revaluation of Contingent Royalty Obligation Payable

-10,637

4,160

7,077

7,582

14,513

10,500

11,400

9,100

900

0

0

0

0

Depreciation, Depletion and Amortization

5,397

4,132

2,666

1,467

493

9

7

4

107

218

0

0

0

Total operating expenses

124,261

125,858

110,012

86,914

65,366

46,142

36,492

27,619

13,794

11,726

0

0

0

Loss from operations

-91,073

-98,947

-98,912

-85,263

-65,366

-46,142

-36,492

-27,619

-13,794

-11,726

0

0

0

Other income (expense):
Interest income

1,824

1,839

1,667

1,207

592

203

0

0

0

-

-

-

-

Interest expense

-9,793

-7,953

-5,598

-3,465

-1,374

-863

-741

-421

-101

5

0

0

0

Loss before income taxes:

-99,042

-105,061

-102,843

-87,521

-66,148

-46,802

-37,243

-28,050

-13,905

-11,731

0

0

0

Income tax expense (benefit)

-248

-15,027

-14,875

-14,707

-14,468

65

-7,266

-7,269

-7,261

-7,251

0

0

0

Net Income (Loss) Attributable to Parent

-98,794

-90,034

-87,996

-72,842

-51,642

-46,867

-29,982

-20,786

-6,682

-4,480

0

0

0

Other comprehensive gain (loss):
Unrealized gain (loss) on available-for-sale securities, net of tax

234

6

19

43

-9

0

0

0

0

-

-

-

-

Comprehensive loss

-98,560

-90,028

-87,949

-72,771

-51,689

-46,867

0

0

0

-

0

0

-

Net loss per share, basic and diluted (in dollars per share)

-0.59

-0.44

-0.98

-1.37

-0.40

-0.45

-0.48

-0.69

-0.30

0.27

-0.16

-0.14

-0.24

Weighted-average shares outstanding used to compute basic and diluted net loss per share (in shares)

33,720

30,741

27,470

27,408

27,330

28,926

24,768

23,687

20,226

16,527

16,527

16,527

16,527