Natera Statements
NT
Natera 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
413.35
100
170.18
41.2
243.17
58.8
89.109
21.6
197.97
47.9
287.07
69.5
-43.902
-10.6
7.33
1.8
—
0
-36.572
-8.8
0.892
0.2
-37.464
-9.06
-0.305
122.85
367.74
100
159.14
43.3
208.6
56.7
88.637
24.1
194.28
52.8
282.92
76.9
-74.314
-20.2
7.143
1.9
—
0
-67.171
-18.3
0.428
0.1
-67.599
-18.4
-0.56
120.81
311.11
100
151.25
48.6
159.86
51.4
82.964
26.7
161.43
51.9
244.39
78.6
-84.536
-27.2
6.696
2.2
—
0
-77.84
-25.02
0.191
0.06
-78.031
-25.08
-0.654
119.31
268.3
100
147.3
54.9
121
45.1
77.2
28.8
154.7
57.7
232
86.5
-111
-41.4
-3.3
-1.2
5.4
2
-108.8
-40.6
0.2
0.07
-109
-40.6
-0.95
115.2
261.4
100
143.1
54.7
118.3
45.3
78.2
29.9
152.5
58.3
230.7
88.3
-112.4
-43
-3.2
-1.2
4.5
1.7
-111.1
-42.5
-0.3
-0.1
-110.8
-42.4
-0.97
113.7
241.8
100
148.1
61.2
93.6
38.7
82.3
34
149.6
61.9
232
95.9
-138.3
-57.2
-3.1
-1.3
4.6
1.9
-136.8
-56.6
0.2
0.08
-136.9
-56.6
-1.23
111.8
217.3
100
127.3
58.6
90
41.4
87.9
40.5
143.8
66.2
231.7
106.6
-141.8
-65.3
-2.8
-1.3
2.4
1.1
-142.2
-65.4
0.4
0.2
-142.6
-65.6
-1.37
104.4
210.6
100
116.5
55.3
94.1
44.7
65.5
31.1
147.7
70.1
213.2
101.2
-119.1
-56.6
-2.3
-1.09
0.1
0.05
-121.3
-57.6
0.2
0.09
-121.5
-57.7
-1.25
97.1
198.2
100
109.2
55.1
89
44.9
82.6
41.7
149.5
75.4
232.1
117.1
-143.1
-72.2
-2.2
-1.1
0.3
0.2
-145
-73.2
0.2
0.1
-145.2
-73.3
-1.5
96.6
194.1
100
103.2
53.2
90.9
46.8
80.4
41.4
147.6
76
228.1
117.5
-137.1
-70.6
-2.1
-1.08
0.8
0.4
-138.4
-71.3
0.2
0.1
-138.6
-71.4
-1.45
95.6
173
100
94.1
54.4
78.9
45.6
71.8
41.5
146.8
84.9
218.6
126.4
-139.7
-80.8
-2.1
-1.2
1.2
0.7
-140.6
-81.3
—
0
-140.6
-81.3
-1.48
94.8
158.1
100
81.4
51.5
76.7
48.5
98.5
62.3
128.5
81.3
226.9
143.5
-150.2
-95.003
-2.1
-1.3
1.3
0.8
-151
-95.5
0.3
0.2
-151.3
-95.7
-1.63
92.6
142
100
76.1
53.6
65.9
46.4
53.8
37.9
127.5
89.8
181.2
127.6
-115.3
-81.2
-2.1
-1.5
1.6
1.1
-115.8
-81.5
0.2
0.1
-116
-81.7
-1.32
88.1
152.3
100
66.8
43.9
85.5
56.1
40.2
26.4
108.3
71.1
148.5
97.5
-63
-41.4
-2.1
-1.4
1.4
0.9
-63.7
-41.8
0.1
0.07
-63.9
-42
-0.74
86.7
112.4
100
59.9
53.3
52.5
46.7
32.4
28.8
94.1
83.7
126.4
112.5
-74
-65.8
-4.3
-3.8
1.9
1.7
-76.4
-68
—
0
-76.4
-68
-0.89
85.8
98.1
100
51.8
52.8
46.3
47.2
26.4
26.9
75.7
77.2
102.1
104.1
-55.8
-56.9
-4.3
-4.4
1.7
1.7
-58.3
-59.4
—
0
-58.3
-59.4
-0.72
80.9
86.5
100
46.9
54.2
39.5
45.7
23
26.6
68.2
78.8
91.3
105.5
-51.7
-59.8
-4
-4.6
1.9
2.2
-59.6
-68.9
—
0
-59.6
-68.9
-0.75
79.1
94
100
45
47.9
49
52.1
18.2
19.4
65.7
69.9
83.9
89.3
-34.9
-37.1
-2.5
-2.7
2
2.1
-35.3
-37.6
—
0
-35.4
-37.7
-0.45
78.3
83.2
100
44.5
53.5
38.8
46.6
15
18
58.6
70.4
73.6
88.5
-34.8
-41.8
-2.6
-3.1
2.2
2.6
-35.2
-42.3
—
0
-35.2
-42.3
-0.46
76.6
77.9
100
43.9
56.4
34
43.6
12.8
16.4
55
70.6
67.8
87
-33.8
-43.4
-2.7
-3.5
0.7
0.9
-23.1
-29.7
—
0
-23.1
-29.7
-0.33
70.5
74.4
100
43.8
58.9
30.5
41
12.1
16.3
47
63.2
59.2
79.6
-28.6
-38.4
-2.7
-3.6
0.8
1.1
-30.5
-41
1.9
2.6
-32.4
-43.5
-0.48
68.2
66.8
100
43.3
64.8
23.5
35.2
11.4
17.1
43.8
65.6
55.3
82.8
-31.7
-47.5
-2.7
-4.04
0.5
0.7
-34
-50.9
0.1
0.1
-34.1
-51.05
-0.54
62.8
67
100
42.8
63.9
24.2
36.1
12.8
19.1
41.1
61.3
53.9
80.4
-29.7
-44.3
-2.7
-4.03
0.6
0.9
-31.9
-47.6
—
0
-31.8
-47.5
-0.51
62
65.3
100
41.7
63.9
23.6
36.1
12.4
19
38.4
58.8
50.7
77.6
-27.2
-41.7
-2.8
-4.3
0.4
0.6
-29.5
-45.2
0.1
0.2
-29.6
-45.3
-0.49
60.6
63.1
100
41
65
22.1
35
11.9
18.9
37.4
59.3
49.3
78.1
-27.2
-43.1
-2.6
-4.1
-3.9
-6.2
-33.7
-53.4
0.1
0.2
-33.8
-53.6
-0.62
54.6
62.3
100
40.6
65.2
21.7
34.8
14.3
23
37.9
60.8
52.3
83.9
-30.5
-49
-2.4
-3.9
0.1
0.2
-32.8
-52.6
0.1
0.2
-32.9
-52.8
-0.61
54.1
52.1
36.7
15.3
13
48.9
62
-46.6
-2.3
1.9
-47
0.2
-47.2
-0.88
53.9
55.9
34.6
21.3
12.6
34.5
47.1
-25.8
-1.5
-0.4
-27.7
0.2
-27.9
-0.52
53.4
52.3
34.6
17.7
11.8
34.3
46.1
-28.4
-0.2
-0.4
-29
0.1
-29.1
-0.55
53.1
49.4
33.7
15.7
12.7
37.6
50.2
-34.6
-0.2
1.3
-33.4
—
-33.5
-0.63
52.8
49.3
38
11.3
11.5
37.6
49
-37.7
-0.2
—
-37.9
—
-37.9
-0.72
52.4
53.9
34.3
19.6
11.3
34.9
46.2
-26.7
-0.1
0.9
-25.9
0.1
-26
-0.5
52
52
31
21
10.3
33.2
43.5
-22.5
-0.1
-0.5
-23.2
—
-23.2
-0.45
51.4
61.9
32.3
29.6
8.8
30.4
39.2
-9.6
-0.1
1
-8.7
—
-8.7
-0.17
50.4
52.9
31.8
21.1
8
30.4
38.5
-17.3
-0.1
-5.5
-23
—
-23
-0.45
51.4
44.9
30.5
14.5
7.3
27.9
35.2
-20.7
-1.2
4.3
-17.6
—
-17.6
-0.35
50
45.1
25.7
19.4
6.7
28.1
34.9
-15.5
-1.2
-3
-19.7
—
-19.7
-0.4
49
47.4
24.8
22.6
5.6
23.2
28.9
-6.3
-1
-2.7
-10
—
-10
-0.22
44.7
49.9
22.7
27.2
4.5
18.3
22.8
4.4
-1.3
-1.8
1.3
—
1.3
0.03
44.7
46.3
20.8
25.5
4.4
16.3
20.7
4.8
-1.2
0.1
3.7
—
3.7
0.08
44.7
35.8
19
16.8
4.1
13.9
18
-1.2
-0.9
1.6
-0.5
—
-0.5
-0.01
44.7
27.3
15.9
11.4
4.3
14.4
18.7
-7.3
-0.8
-1.5
-9.6
—
-9.6
-0.22
44.7
23.2
12.8
10.5
3.6
10.5
14.1
-3.6
-0.7
-0.4
-4.8
—
-4.8
-0.11
44.7
4.6
6.1
-1.4
2.4
6.1
8.4
-9.9
-7.9
—
-17.8
—
-17.8
-0.4
44.7
22.6
12.4
10.2
3.1
9
12.1
-1.9
6.8
-1.7
3.3
—
3.3
0.07
44.7
4.6
6.1
-1.4
2.4
6.1
8.4
-9.9
-7.9
—
-17.8
—
-17.8
-0.4
44.7