Elevation Oncology Income Statement

Financials in millions BDT. Fiscal year is January - December.

Millions BDT. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2015 - 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2015 - 2019
Interest and Dividend Income	238.86	263.41	904.73	978.88	884.94	1,028	Upgrade
Total Interest Expense	424.25	391.95	352	395.69	496.28	461.78	Upgrade
Net Interest Income	-185.4	-128.54	552.73	583.19	388.66	566.16	Upgrade
Commissions and Fees	0.56	0.17	5.02	7.01	5.07	6.59	Upgrade
Other Revenue	3.15	3.23	10.8	10.06	15.55	19.35	Upgrade
Revenue Before Loan Losses	-181.69	-125.14	568.55	600.26	409.28	592.1	Upgrade
Provision for Loan Losses	1,398	1,377	697.55	205.97	5.26	315.53	Upgrade
Revenue	-1,580	-1,502	-129	394.29	404.02	276.57	Upgrade
Revenue Growth (YoY)	-	-	-	-2.41%	46.08%	-44.42%	Upgrade
Salaries & Employee Benefits	35.17	48.63	38.81	31.65	43.66	53.61	Upgrade
Cost of Services Provided	7.06	7.73	10.72	9.85	8.8	13.39	Upgrade
Other Operating Expenses	6.68	5.8	0.6	-18.49	-10.59	-96.18	Upgrade
Total Operating Expenses	56.29	69.37	55.73	27.42	46.91	-24.81	Upgrade
Operating Income	-1,636	-1,572	-184.73	366.87	357.11	301.38	Upgrade
EBT Excluding Unusual Items	-1,636	-1,572	-184.26	366.87	357.11	301.38	Upgrade
Other Unusual Items	-	-	-	-	-0.55	-	Upgrade
Pretax Income	-1,636	-1,525	-163.25	366.87	356.56	302.98	Upgrade
Income Tax Expense	2.28	3.49	7.04	140.13	135.93	114.85	Upgrade
Earnings From Continuing Ops.	-1,638	-1,529	-170.29	226.74	220.63	188.13	Upgrade
Minority Interest in Earnings	0	0	0	-0	-0	-0	Upgrade
Net Income	-1,638	-1,529	-170.29	226.74	220.63	188.13	Upgrade
Net Income to Common	-1,638	-1,529	-170.29	226.74	220.63	188.13	Upgrade
Net Income Growth	-	-	-	2.77%	17.27%	-39.41%	Upgrade
Shares Outstanding (Basic)	157	157	157	157	157	151	Upgrade
Shares Outstanding (Diluted)	157	157	157	157	157	151	Upgrade
Shares Change (YoY)	-	-	-	-	4.26%	-	Upgrade
EPS (Basic)	-10.43	-9.73	-1.08	1.44	1.40	1.25	Upgrade
EPS (Diluted)	-10.43	-9.73	-1.08	1.44	1.40	1.25	Upgrade
EPS Growth	-	-	-	2.77%	12.48%	-39.41%	Upgrade
Free Cash Flow	-2.54	-266.1	-181.45	121.1	19.16	479.9	Upgrade
Free Cash Flow Per Share	-0.02	-1.69	-1.16	0.77	0.12	3.19	Upgrade
Dividend Per Share	-	-	-	-	0.521	0.515	Upgrade
Dividend Growth	-	-	-	-	1.28%	-66.67%	Upgrade
Operating Margin	-	-	-	93.05%	88.39%	108.97%	Upgrade
Profit Margin	-	-	-	57.50%	54.61%	68.02%	Upgrade
Free Cash Flow Margin	-	-	-	30.71%	4.74%	173.52%	Upgrade
Effective Tax Rate	-	-	-	38.20%	38.12%	37.91%	Upgrade
Revenue as Reported	-	-77.55	595.84	-	-	-	Upgrade

Updated Dec 1, 2024. Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.