Life360, Inc. (LIF)

Chimerix Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	360.83	335.43	278.97	201.17	87.5	58.47
Other Revenue	36.05	36.05	25.55	27.13	25.14	22.18
Revenue	396.88	371.48	304.52	228.31	112.64	80.66
Revenue Growth (YoY)	26.15%	21.99%	33.38%	102.68%	39.66%	36.83%
Cost of Revenue	94.19	92.33	81.72	79.71	22.77	15.4
Gross Profit	302.69	279.16	222.8	148.6	89.88	65.26
Selling, General & Admin	185.73	173.91	149.61	144.11	66.54	42.27
Research & Development	116.22	113.07	99.14	102.48	50.99	39.64
Operating Expenses	301.95	286.98	248.75	246.59	117.54	81.91
Operating Income	0.75	-7.82	-25.96	-97.99	-27.66	-16.65
Other Non Operating Income (Expenses)	2.38	-0.99	3.11	1.31	-0.91	0.32
EBT Excluding Unusual Items	3.13	-8.81	-22.85	-96.68	-28.57	-16.33
Merger & Restructuring Charges	-0.15	-0.15	-4.02	-1.7	-1	-
Gain (Loss) on Sale of Investments	5.39	5.39	-	-	-	-
Other Unusual Items	-0.44	-1.05	-0.68	7.07	-4.11	-
Pretax Income	7.92	-4.63	-27.56	-91.32	-33.68	-16.33
Income Tax Expense	-1.68	-0.07	0.62	0.31	-0.13	-
Net Income	9.6	-4.56	-28.17	-91.63	-33.56	-16.33
Net Income to Common	9.6	-4.56	-28.17	-91.63	-33.56	-16.33
Shares Outstanding (Basic)	222	216	200	187	155	148
Shares Outstanding (Diluted)	228	216	200	189	155	148
Shares Change (YoY)	12.40%	8.06%	6.22%	21.65%	4.68%	42.89%
EPS (Basic)	0.04	-0.02	-0.14	-0.49	-0.22	-0.11
EPS (Diluted)	0.04	-0.02	-0.14	-0.50	-0.22	-0.11
Free Cash Flow	32.67	31.43	7.02	-57.06	-12.23	-7.9
Free Cash Flow Per Share	0.14	0.14	0.04	-0.30	-0.08	-0.05
Gross Margin	76.27%	75.15%	73.16%	65.09%	79.79%	80.91%
Operating Margin	0.19%	-2.11%	-8.53%	-42.92%	-24.56%	-20.64%
Profit Margin	2.42%	-1.23%	-9.25%	-40.13%	-29.79%	-20.25%
Free Cash Flow Margin	8.23%	8.46%	2.31%	-24.99%	-10.86%	-9.80%
EBITDA	11.09	1.96	-16.82	-88.79	-26.79	-15.99
EBITDA Margin	2.79%	0.53%	-5.52%	-38.89%	-23.78%	-19.83%
D&A For EBITDA	10.35	9.78	9.14	9.2	0.88	0.66
EBIT	0.75	-7.82	-25.96	-97.99	-27.66	-16.65
EBIT Margin	0.19%	-2.11%	-8.53%	-42.92%	-24.56%	-20.64%
Revenue as Reported	396.88	371.48	304.52	228.31	112.64	80.66
Advertising Expenses	-	23.8	28.6	17	7.1	6.7

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q