Merus Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	43.95	41.59	49.11	29.94	31.13	38.38	24.11	2.76	2.1	1.43
Revenue Growth (YoY)	5.68%	-15.32%	64.00%	-3.82%	-18.88%	59.20%	773.11%	31.76%	46.20%	-
Gross Profit	43.95	41.59	49.11	29.94	31.13	38.38	24.11	2.76	2.1	1.43
Selling, General & Admin	59.84	52.2	40.9	35.78	34.11	29.35	15.07	4.68	0.84	0.61
Research & Development	140.66	149.42	98.19	70.04	55.68	54.77	37.54	20.27	17.8	13.63
Other Operating Expenses	0	0	0	0	0	0	10.33	8.48	8.87	6.36
Operating Expenses	200.49	201.62	139.08	105.82	89.79	84.12	62.94	33.43	27.52	20.6
Operating Income	-156.55	-160.04	-89.98	-75.88	-58.66	-45.74	-38.83	-30.67	-25.42	-19.16
Interest Expense / Income	-14.51	-2.72	0.13	-0.3	-1.89	0	33.37	21.61	0.21	0.04
Other Expense / Income	9.71	-27.08	-23.53	9.43	-1.81	-17.64	-1.22	-0.1	-0.06	-0.06
Pretax Income	-151.75	-130.24	-66.58	-85.01	-54.96	-28.11	-70.98	-52.18	-25.58	-19.15
Income Tax	3.19	0.96	0.24	0.5	0.19	0.21	0.27	0	0	0
Net Income	-154.94	-131.19	-66.82	-85.51	-55.15	-28.31	-71.25	-52.18	-25.58	-19.15
Shares Outstanding (Basic)	52	45	39	29	24	22	16	14	14	-
Shares Outstanding (Diluted)	52	45	39	29	24	22	-	-	-	-
Shares Change	14.89%	16.25%	32.07%	20.80%	8.67%	38.55%	12.96%	-	-	-
EPS (Basic)	-3.00	-2.92	-1.73	-2.92	-2.28	-1.27	-3.71	-3.94	-4.36	-6.76
EPS (Diluted)	-3.00	-2.92	-1.73	-2.92	-2.28	-1.27	-3.71	-3.94	-4.36	-6.76
Free Cash Flow	-146.19	-157.49	-60.5	-81.19	-65.27	-47.93	-41.87	-28.85	-25.23	-16.18
Free Cash Flow Per Share	-2.83	-3.51	-1.57	-2.77	-2.69	-2.15	-2.60	-2.03	-1.77	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-356.22%	-384.84%	-183.22%	-253.41%	-188.41%	-119.19%	-161.09%	-1110.80%	-1213.18%	-1336.91%
Profit Margin	-352.56%	-315.48%	-136.06%	-285.59%	-177.15%	-73.77%	-295.57%	-1889.92%	-1220.79%	-1336.07%
Free Cash Flow Margin	-332.65%	-378.70%	-123.19%	-271.14%	-209.65%	-124.89%	-173.69%	-1044.98%	-1204.15%	-1128.55%
EBITDA	-163.72	-131.67	-64.96	-83.87	-55.71	-27.35	-37.26	-30.31	-25.15	-18.83
EBITDA Margin	-372.53%	-316.63%	-132.29%	-280.09%	-178.94%	-71.27%	-154.56%	-1097.97%	-1200.42%	-1313.66%
Depreciation & Amortization	2.54	1.29	1.49	1.44	1.14	0.75	0.35	0.26	0.21	0.28
EBIT	-166.26	-132.96	-66.45	-85.31	-56.85	-28.11	-37.61	-30.57	-25.37	-19.11
EBIT Margin	-378.31%	-319.72%	-135.31%	-284.91%	-182.59%	-73.23%	-156.01%	-1107.29%	-1210.55%	-1333.08%

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).