Marinus Pharmaceuticals Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2014 - 2018
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	2014 - 2018
Revenue	31.47	30.99	25.48	15.35	1.72	-	Upgrade
Revenue Growth (YoY)	1.63%	21.63%	66.03%	793.19%	-	-	Upgrade
Cost of Revenue	102.78	101.32	81.42	75	50.51	42.27	Upgrade
Gross Profit	-71.31	-70.33	-55.94	-59.65	-48.79	-42.27	Upgrade
Selling, General & Admin	63.27	61.15	56.85	37.28	19.15	12.16	Upgrade
Research & Development	-11.96	-	-	-	-	-	Upgrade
Operating Expenses	51.31	61.15	56.85	37.28	19.15	12.16	Upgrade
Operating Income	-122.62	-131.49	-112.79	-96.93	-67.94	-54.42	Upgrade
Interest Expense	-17.1	-16.9	-10.67	-2.58	-	-	Upgrade
Interest & Investment Income	4.92	8.11	2.35	0.08	0.5	0.35	Upgrade
Other Non Operating Income (Expenses)	0.33	1.39	-1.87	0.9	-0.04	-0.05	Upgrade
EBT Excluding Unusual Items	-134.48	-138.88	-122.97	-98.53	-67.48	-54.12	Upgrade
Gain (Loss) on Sale of Assets	-4	-4	107.38	-	-	-	Upgrade
Asset Writedown	-0.06	-0.06	-0.83	-0.24	-	-	Upgrade
Pretax Income	-140.49	-142.94	-16.43	-98.78	-67.48	-54.12	Upgrade
Income Tax Expense	-	-1.54	3.39	-	-	-	Upgrade
Net Income	-140.49	-141.41	-19.82	-98.78	-67.48	-54.12	Upgrade
Preferred Dividends & Other Adjustments	-	-	-	-	8.88	-	Upgrade
Net Income to Common	-140.49	-141.41	-19.82	-98.78	-76.36	-54.12	Upgrade
Shares Outstanding (Basic)	57	54	39	37	27	14	Upgrade
Shares Outstanding (Diluted)	57	54	39	37	27	14	Upgrade
Shares Change (YoY)	12.08%	37.56%	6.47%	34.57%	100.10%	33.30%	Upgrade
EPS (Basic)	-2.47	-2.63	-0.51	-2.69	-2.80	-3.97	Upgrade
EPS (Diluted)	-2.47	-2.63	-0.51	-2.69	-2.80	-3.97	Upgrade
Free Cash Flow	-115.93	-118.12	-114.66	-58.37	-60.91	-49.02	Upgrade
Free Cash Flow Per Share	-2.04	-2.20	-2.93	-1.59	-2.23	-3.60	Upgrade
Gross Margin	-226.64%	-226.96%	-219.57%	-	-	-	Upgrade
Operating Margin	-389.70%	-424.30%	-442.69%	-631.68%	-3954.42%	-	Upgrade
Profit Margin	-446.49%	-456.31%	-77.78%	-643.70%	-4444.41%	-	Upgrade
Free Cash Flow Margin	-368.44%	-381.17%	-450.04%	-380.36%	-3545.52%	-	Upgrade
EBITDA	-118.93	-126.13	-111.41	-96.58	-67.6	-54.14	Upgrade
D&A For EBITDA	3.7	5.36	1.37	0.36	0.33	0.28	Upgrade
EBIT	-122.62	-131.49	-112.79	-96.93	-67.94	-54.42	Upgrade
Revenue as Reported	31.47	30.99	25.48	15.35	1.72	-	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q