Evolus, Inc. (EOLS)

Evolus Income Statement

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	219.7	202.09	148.62	99.67	56.54	34.93
Revenue Growth (YoY)	40.45%	35.98%	49.10%	76.29%	61.89%	-
Cost of Revenue	67.48	61.56	55.89	43.53	18.3	8.01
Gross Profit	152.22	140.53	92.73	56.14	38.24	26.91
Selling, General & Admin	172.68	164.94	141.84	112.07	98.19	113.59
Research & Development	7.25	6.56	4.74	2.06	1.72	3.97
Other Operating Expenses	18.4	18.26	11.48	-13.59	91.4	8.29
Operating Expenses	198.33	189.76	158.06	100.54	191.31	125.86
Operating Income	-46.12	-49.23	-65.33	-44.41	-153.07	-98.95
Interest Expense / Income	15.75	13.83	9.1	1.4	10.5	7.95
Other Expense / Income	-2.06	-1.56	-0.11	0.97	-0.64	-1.84
Pretax Income	-59.8	-61.51	-74.32	-46.77	-162.94	-105.06
Income Tax	0.2	0.18	0.1	0.04	0.08	-15.03
Net Income	-60	-61.69	-74.41	-46.81	-163.01	-90.03
Shares Outstanding (Basic)	59	57	56	50	34	28
Shares Outstanding (Diluted)	59	57	56	50	34	28
Shares Change	4.11%	1.52%	12.64%	47.53%	19.48%	15.72%
EPS (Basic)	-1.04	-1.08	-1.33	-0.94	-4.83	-3.19
EPS (Diluted)	-1.04	-1.08	-1.33	-0.94	-4.83	-3.19
Free Cash Flow	-25.95	-35.64	-87.85	-34.36	-61.01	-97.95
Free Cash Flow Per Share	-0.44	-0.63	-1.57	-0.69	-1.81	-3.47
Gross Margin	69.28%	69.54%	62.40%	56.32%	67.64%	77.05%
Operating Margin	-20.99%	-24.36%	-43.96%	-44.55%	-270.73%	-283.31%
Profit Margin	-27.31%	-30.52%	-50.07%	-46.96%	-288.31%	-257.79%
Free Cash Flow Margin	-11.81%	-17.63%	-59.11%	-34.47%	-107.90%	-280.46%
EBITDA	-38.05	-41.81	-60.72	-39.06	-144.75	-92.1
EBITDA Margin	-17.32%	-20.69%	-40.86%	-39.19%	-256.02%	-263.72%
Depreciation & Amortization	6.01	5.87	4.5	6.31	7.68	5.01
EBIT	-44.06	-47.68	-65.22	-45.37	-152.43	-97.11
EBIT Margin	-20.05%	-23.59%	-43.88%	-45.52%	-269.60%	-278.05%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).