Natera, inc. (NTRA)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Sep'14Jun'14
Revenues
Total revenues

94,012

83,240

77,909

74,355

66,824

66,965

65,280

63,069

62,340

52,050

55,910

52,283

49,382

49,299

53,889

51,984

61,902

52,912

44,921

45,087

47,435

46,274

35,836

Cost and expenses
Cost of revenues

41,520

-

40,138

41,382

41,605

-

39,477

39,204

39,055

-

33,558

33,709

33,088

37,420

33,761

30,973

32,340

31,814

30,456

25,732

24,843

20,820

19,014

Research and development

18,225

15,002

12,796

12,124

11,435

12,770

12,393

11,852

14,340

13,019

12,609

11,786

12,650

11,459

11,345

10,299

8,759

8,004

7,336

6,741

5,630

4,372

4,122

Selling, general and administrative

65,681

58,587

56,715

47,042

43,832

41,133

38,374

37,440

37,925

48,937

34,478

34,309

37,582

37,553

34,938

33,227

30,408

30,442

27,870

28,086

23,239

16,303

13,905

Gain from disposal of business

-

-

14,388

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total cost and expenses

128,884

118,051

99,003

102,991

98,570

96,692

92,446

90,287

92,857

98,681

81,699

80,654

83,932

87,012

80,544

74,499

71,507

70,260

65,662

60,559

53,712

41,495

37,041

Loss from operations

-34,872

-34,811

-21,094

-28,636

-31,746

-29,727

-27,166

-27,218

-30,517

-46,631

-25,789

-28,371

-34,550

-37,713

-26,655

-22,515

-9,605

-17,348

-20,741

-15,472

-6,277

4,779

-1,205

Interest expense

2,464

2,576

2,672

2,721

2,724

2,746

2,781

2,560

2,389

2,335

1,477

218

183

150

146

122

115

115

1,177

1,203

1,010

1,202

936

Interest benefit from changes in the fair value of long term debt

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,276

1,810

-322

-1,800

708

1,340

Interest and other income, net

1,987

2,190

673

836

453

618

449

-3,933

137

1,930

-437

-413

1,300

-5

887

-519

1,035

-6,773

2,478

-2,684

-917

-561

287

Loss before income taxes

-35,349

-35,197

-23,093

-30,521

-34,017

-31,855

-29,498

-33,711

-32,769

-47,036

-27,703

-29,002

-33,433

-37,868

-25,914

-23,156

-8,685

-

-17,630

-

-

-

-

Income tax expense

23

-13

44

1,895

74

-35

118

113

104

227

162

64

47

-

103

-

-

-

0

-

-

-

-

Net loss

-35,400

-35,156

-23,137

-32,416

-34,091

-31,841

-29,616

-33,824

-32,873

-47,217

-27,865

-29,066

-33,480

-37,907

-26,017

-23,156

-8,685

-22,960

-17,630

-19,681

-10,004

3,724

-514

Unrealized gain on available-for-sale securities, net of tax

4,747

61

63

1,061

286

342

-36

46

-138

-370

67

62

200

-1,059

-609

548

1,811

-

36

-

-

-

-

Comprehensive loss

-30,625

-35,122

-23,074

-31,355

-33,805

-31,499

-29,652

-33,778

-33,011

-47,587

-27,798

-29,004

-33,280

-38,966

-26,626

-22,608

-6,874

-24,412

-17,594

-19,681

-10,004

3,724

-

Net loss per share (Note 12):
Basic (in dollars per share)

-

-

-0.33

-0.48

-

-0.50

-0.49

-0.62

-0.61

-0.88

-0.52

-0.55

-0.63

-0.73

-0.50

-0.46

-0.17

-

-

-

-

0.04

-

Diluted (in dollars per share)

-

-

-0.33

-0.48

-

-0.50

-0.49

-0.62

-0.61

-0.87

-0.52

-0.55

-0.65

-0.73

-0.50

-0.46

-0.17

-

-

-

-

0.03

-

Basic and diluted (in dollars per share)

-0.45

-

-

-

-0.54

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.39

-3.58

-1.89

-

-0.11

Net (loss) income attributable to common shares:
Net (loss) income attributable to common shares, basic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

172

-

Net (loss) income attributable to common shares, diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,172

-

Weighted-average number of shares used in computing net loss per share:
Basic (in shares)

-

-

70,456

68,224

-

62,139

60,570

54,551

54,132

53,955

53,447

53,088

52,758

52,408

52,012

51,445

50,439

-

-

-

-

4,866

-

Diluted (in shares)

-

-

70,456

68,224

-

62,139

60,570

54,551

54,132

54,838

53,447

53,088

53,043

52,408

52,012

51,445

50,439

-

-

-

-

36,931

-

Basic and diluted (in shares)

78,287

-

-

-

62,831

-

-

-

-

-

-

-

-

-

-

-

-

-

44,944

5,494

5,289

-

4,722

Product
Total revenues

87,046

74,482

66,936

65,099

63,364

63,082

62,662

60,353

54,269

49,942

54,512

50,929

48,394

48,511

53,090

51,231

61,136

52,327

44,423

44,519

46,899

45,804

35,736

Licensing and other
Total revenues

6,966

8,758

10,973

9,256

3,460

3,883

2,618

2,716

8,071

2,108

1,398

1,354

988

788

799

753

766

585

498

568

536

470

100

Cost of revenues

3,458

4,983

3,742

2,443

1,698

2,444

2,202

1,791

1,537

1,572

1,054

850

612

-

500

-

-

-

-

-

-

-

-