Marinus Statements
MR
Data from Marinus`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
12 Nov, 2024
Expected release date:
—
Marinus Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
8.541
6 %
100
0.714
8.4
7.827
6.9 %
91.6
16.334
191.2
12.573
147.2
28.907
-23.1 %
338.4
-21.08
30.4 %
-246.8
-3.245
-38
0.1
1.2
-24.225
32.4 %
-283.6
—
0
-24.225
32.4 %
-283.6
-0.423
57.229
8.056
4.9 %
100
0.735
9.1
7.321
5.7 %
90.9
20.897
259.4
16.71
207.4
37.607
-12 %
466.8
-30.286
15.5 %
-375.9
-3.508
-43.5
-0.084
-1.04
-35.828
7.3 %
-444.7
—
0
-35.828
7.3 %
-444.7
-0.628
57.064
7.679
6.8 %
100
0.756
9.8
6.923
9.8 %
90.2
24.118
314.1
18.626
242.6
42.744
2.4 %
556.6
-35.821
-1.1 %
-466.5
-2.884
-37.6
0.036
0.5
-38.669
7.4 %
-503.6
—
0
-38.669
7.4 %
-503.6
-0.68
56.852
7.19
-2 %
100
0.887
12.3
6.303
-8.4 %
87.7
26.382
366.9
15.358
213.6
41.74
8.4 %
580.5
-35.437
-12 %
-492.9
-2.551
-35.5
0.219
3
-41.769
-26.7 %
-580.9
—
0
-41.769
-26.7 %
-580.9
-0.736
56.721
7.34
20.7 %
100
0.46
6.3
6.88
20.7 %
93.7
23.66
322.3
14.87
202.6
38.52
3.7 %
524.8
-31.65
-0.7 %
-431.2
-2.35
-32.02
1.02
13.9
-32.97
1.5 %
-449.2
—
0
-32.97
-3.3 %
-449.2
-0.61
53.92
6.08
-41.4 %
100
0.39
6.4
5.7
-44 %
93.8
21.41
352.1
15.72
258.6
37.13
-13.9 %
610.7
-31.44
4.6 %
-517.1
-2.08
-34.2
0.05
0.8
-33.47
3.6 %
-550.5
-1.54
-25.3
-31.93
8.1 %
-525.2
-0.61
52.55
10.38
45 %
100
0.21
2
10.17
48 %
98
27.93
269.1
15.2
146.4
43.13
19.5 %
415.5
-32.96
-12.8 %
-317.5
-1.8
-17.3
0.04
0.4
-34.73
-6.3 %
-334.6
—
0
-34.73
-2.2 %
-334.6
-0.67
51.77
7.16
206 %
100
0.29
4.1
6.87
200 %
95.9
21.42
299.2
14.66
204.7
36.08
11.4 %
503.9
-29.21
3 %
-408
-1.95
-27.2
-0.72
-10.06
-32.68
-143.6 %
-456.4
1.64
22.9
-33.98
-147.4 %
-474.6
-0.75
45.04
2.34
30.7 %
100
0.05
2.1
2.29
27.9 %
97.9
19
812
13.39
572.2
32.39
-16 %
1384.2
-30.1
18.1 %
-1286.3
-2.12
-90.6
-0.11
-4.7
75.04
290.3 %
3206.8
1.75
74.8
71.63
288 %
3061.1
1.89
37.91
1.79
-87.4 %
100
—
0
1.79
-86.3 %
100
21.5
1201.1
17.06
953.1
38.56
29.7 %
2154.2
-36.77
-120 %
-2054.2
-2.57
-143.6
-0.1
-5.6
-39.43
-103.7 %
-2202.8
—
0
-38.11
-96.8 %
-2129.05
-1.02
37.8
14.19
833.6 %
100
1.17
8.2
13.02
—
91.8
17.99
126.8
11.74
82.7
29.73
3.8 %
209.5
-16.71
38.4 %
-117.8
-1.68
-11.8
-0.97
-6.8
-19.36
31.6 %
-136.4
—
0
-19.36
31.6 %
-136.4
-0.52
36.89
1.52
-85 %
100
—
0
—
—
0
18.01
1184.9
10.62
698.7
28.64
3 %
1884.2
-27.12
-53.3 %
-1784.2
-1.53
-100.7
0.54
35.5
-28.31
-45.1 %
-1862.5
—
0
-28.31
-45.1 %
-1862.5
-0.77
36.79
10.11
429.3 %
100
—
0
—
—
0
18.35
181.5
9.45
93.5
27.8
9.5 %
275
-17.69
24.7 %
-175
-0.66
-6.5
0.32
3.2
-19.51
18.1 %
-193
—
0
-19.51
18.1 %
-193
-0.53
36.74
1.91
5.5 %
100
—
0
—
—
0
18.56
971.7
6.83
357.6
25.39
-12.4 %
1329.3
-23.49
13.5 %
-1229.8
-0.34
-17.8
—
0
-23.82
12.2 %
-1247.1
—
0
-23.82
12.2 %
-1247.1
-0.65
36.66
1.81
16.8 %
100
—
0
—
—
0
18.59
1027.1
10.38
573.5
28.97
52.1 %
1600.6
-27.16
-55.2 %
-1500.6
0.02
1.1
—
0
-27.14
-55.4 %
-1499.4
—
0
-27.14
-55.4 %
-1499.4
-0.74
36.6
1.55
811.8 %
100
—
0
—
—
0
13.04
841.3
6.01
387.7
19.05
20 %
1229
-17.5
-11.5 %
-1129.03
0.04
2.6
-0.01
-0.6
-17.47
-11.6 %
-1127.1
—
0
-17.47
-11.6 %
-1127.1
-0.64
27.27
0.17
—
100
—
0
—
—
0
11.31
6652.9
4.56
2682.4
15.87
-0.1 %
9335.3
-15.7
1.1 %
-9235.3
0.08
47.1
-0.04
-23.5
-15.66
0.1 %
-9211.8
—
0
-15.66
0.1 %
-9211.8
-0.51
30.55
—
—
100
—
0
—
—
0
11.75
0
4.13
0
15.88
-15.8 %
0
-15.88
15.8 %
0
0.21
0
-0.01
0
-15.68
16 %
0
—
0
-15.68
43.1 %
0
-0.63
24.94
—
—
100
—
0
—
—
0
15
0
3.85
0
18.85
21.8 %
0
-18.85
-21.8 %
0
0.22
0
-0.04
0
-18.67
-21.2 %
0
—
0
-27.55
-78.8 %
0
-1.27
21.67
—
—
100
—
0
—
—
0
12.51
0
2.96
0
15.47
11.3 %
0
-15.47
-11.3 %
0
0.07
0
-0.01
0
-15.41
-11.6 %
0
—
0
-15.41
-11.6 %
0
-1.02
15.13
—
—
100
—
0
—
—
0
11.57
0
2.33
0
13.9
11.1 %
0
-13.9
-11.1 %
0
0.09
0
—
0
-13.81
-11.2 %
0
—
0
-13.81
-11.2 %
0
-1.05
13.14
—
—
100
—
0
—
—
0
10.01
0
2.5
0
12.51
-0.2 %
0
-12.51
0.2 %
0
0.09
0
—
0
-12.42
0.5 %
0
—
0
-12.42
0.5 %
0
-0.95
13.13
—
—
100
—
0
—
—
0
8.87
0
3.67
0
12.54
22.1 %
0
-12.54
-22.1 %
0
0.1
0
-0.04
0
-12.48
-23.4 %
0
—
0
-12.48
-23.4 %
0
-0.95
13.12
—
—
100
—
0
—
—
0
8.09
0
2.19
0
10.27
-8.5 %
0
-10.27
8.5 %
0
0.16
0
—
0
-10.11
9 %
0
—
0
-10.11
9 %
0
-0.95
10.6
—
—
100
—
0
—
—
0
9.15
0
2.07
0
11.22
17.2 %
0
-11.22
-17.2 %
0
0.11
0
—
0
-11.11
-16.9 %
0
—
0
-11.11
-16.9 %
0
-1.1
10.1
—
—
100
—
0
—
—
0
7.23
0
2.34
0
9.57
56.6 %
0
-9.57
-56.6 %
0
0.07
0
—
0
-9.5
-58.3 %
0
—
0
-9.5
-58.3 %
0
-0.94
10.1
—
—
100
—
0
—
—
0
3.93
0
2.19
0
6.11
23.7 %
0
-6.11
-23.7 %
0
0.12
0
—
0
-6
-26.6 %
0
—
0
-6
-26.6 %
0
-0.59
10.09
—
—
—
—
—
3.34
1.59
4.94
17.3 %
-4.94
-17.3 %
0.21
-0.01
-4.74
-13.7 %
—
-4.74
-13.7 %
-0.8
5.89
—
—
—
—
—
2.64
1.57
4.21
-6.7 %
-4.21
6.7 %
0.04
—
-4.17
8.4 %
—
-4.17
8.4 %
-0.58
7.17
—
—
—
—
—
2.82
1.69
4.51
-16.3 %
-4.51
16.3 %
-0.04
—
-4.55
16.4 %
—
-4.55
16.4 %
-0.83
5.5
—
—
—
—
—
3.57
1.81
5.39
-9.1 %
-5.39
9.1 %
-0.04
-0.01
-5.44
9.6 %
—
-5.44
9.6 %
-1.06
5.15
—
—
—
—
—
4.41
1.52
5.93
-6.9 %
-5.93
6.9 %
-0.06
-0.02
-6.02
6.8 %
—
-6.02
6.8 %
-1.23
4.88
—
—
—
—
—
4.84
1.53
6.37
-27.9 %
-6.37
27.9 %
-0.08
-0.01
-6.46
27.8 %
—
-6.46
27.8 %
-1.33
4.88
—
—
—
—
—
7.26
1.59
8.84
24.5 %
-8.84
-24.5 %
-0.09
-0.02
-8.95
-24 %
—
-8.95
-24 %
-1.83
4.88
—
—
—
—
—
5.49
1.6
7.1
-5.3 %
-7.1
5.3 %
-0.1
-0.02
-7.22
5.1 %
—
-7.22
5.1 %
-1.48
4.87
—
—
—
—
—
6.06
1.44
7.5
54.6 %
-7.5
-54.6 %
-0.1
-0.01
-7.61
-53.4 %
—
-7.61
-53.4 %
-1.78
4.27
—
—
—
—
—
3.47
1.38
4.85
-6.2 %
-4.85
6.2 %
-0.11
-0.01
-4.96
5.9 %
—
-4.96
5.9 %
-1.39
3.57
—
—
—
—
—
3.92
1.26
5.17
-25.2 %
-5.17
25.2 %
-0.1
—
-5.27
24.7 %
—
-5.27
24.7 %
-1.48
3.56
—
—
—
—
—
5.47
1.44
6.91
94.6 %
-6.91
-94.6 %
-0.1
0.01
-7
-93.9 %
—
-7
-93.9 %
-1.97
3.55
—
—
—
—
—
2.15
1.4
3.55
45.5 %
-3.55
-45.5 %
-0.05
—
-3.61
-116.2 %
—
-3.61
-77 %
-1.04
3.47
—
—
—
—
—
1.57
0.87
2.44
-25.2 %
-2.44
25.2 %
0.77
—
-1.67
49.7 %
—
-2.04
53.8 %
-0.67
3.06
—
—
—
—
—
2.81
0.46
3.26
118.8 %
-3.26
-118.8 %
-0.06
—
-3.32
-138.8 %
—
-4.42
-81.1 %
-1.45
3.06
—
—
—
—
—
1.13
0.36
1.49
12.9 %
-1.49
-12.9 %
0.09
—
-1.39
-13.9 %
—
-2.44
-8.4 %
-0.8
3.06
—
—
—
—
—
1.01
0.31
1.32
-19.5 %
-1.32
19.5 %
0.1
—
-1.22
27.4 %
—
-2.25
14.1 %
-0.74
3.06
—
—
—
—
—
1.33
0.31
1.64
—
-1.64
—
-0.04
—
-1.68
—
—
-2.62
—
-0.86
3.06