SAGE Statements
SA
Data from SAGE`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:
29 Oct, 2024
Expected release date:
12 Feb, 2025
SAGE 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
11.871
37.2 %
100
5.278
44.5
6.593
-9 %
55.5
54.576
459.7
53.219
448.3
107.79
-9.1 %
908.1
-101.2
9.1 %
-852.5
7.642
64.4
0.009
0.08
-93.551
9 %
-788.06
—
0
-93.551
9 %
-788.06
-1.531
61.117
8.654
9.5 %
100
1.407
16.3
7.247
9.3 %
83.7
62.564
722.9
55.983
646.9
118.55
-4.6 %
1369.9
-111.3
5.4 %
-1286.1
8.431
97.4
0.015
0.2
-102.85
5.2 %
-1188.5
—
0
-102.85
5.2 %
-1188.5
-1.699
60.538
7.902
-89.9 %
100
1.269
16.1
6.633
-91.4 %
83.9
71.734
907.8
52.574
665.3
124.31
4.1 %
1573.1
-117.67
-178.3 %
-1489.2
9.204
116.5
-0.012
-0.2
-108.48
-231.7 %
-1372.9
—
0
-108.48
-231.7 %
-1372.9
-1.804
60.136
77.972
2787.9 %
100
0.82
1.1
77.152
4186.2 %
98.9
64.33
82.5
55.109
70.7
119.44
-33.7 %
153.2
-42.287
76.3 %
-54.2
9.467
12.1
-0.099
-0.1
-32.706
83.8 %
-41.9
—
0
-32.706
83.8 %
-41.9
-0.545
59.987
2.7
8 %
100
0.9
33.3
1.8
-21.7 %
66.7
101.9
3774.1
78.1
2892.6
180.1
4.3 %
6670.4
-178.2
-4.5 %
-6600
10.3
381.5
-0.1
-3.7
-201.6
-25.8 %
-7466.7
—
0
-201.6
-25.8 %
-7466.7
-3.37
59.9
2.5
-24.2 %
100
0.2
8
2.3
-25.8 %
92
97.2
3888
75.6
3024
172.7
8.9 %
6908
-170.5
-9.6 %
-6820
10.2
408
—
0
-160.3
-9.2 %
-6412
—
0
-160.3
-9.2 %
-6412
-2.68
59.8
3.3
13.8 %
100
0.2
6.1
3.1
14.8 %
93.9
92.8
2812.1
65.7
1990.9
158.6
1.2 %
4806.1
-155.5
-1 %
-4712.1
8.8
266.7
-0.2
-6.06
-146.8
0.2 %
-4448.5
—
0
-146.8
0.2 %
-4448.5
-2.46
59.7
2.9
70.6 %
100
0.1
3.4
2.7
68.8 %
93.1
89.3
3079.3
67.3
2320.7
156.7
9.6 %
5403.4
-153.9
-8.8 %
-5306.9
6.8
234.5
—
0
-147.1
-7.1 %
-5072.4
—
0
-147.1
-7.1 %
-5072.4
-2.47
59.5
1.7
13.3 %
100
0.2
11.8
1.6
23.1 %
94.1
81.6
4800
61.5
3617.6
143
10.3 %
8411.8
-141.5
-10.2 %
-8323.5
4.1
241.2
—
0
-137.3
-8.7 %
-8076.5
—
0
-137.3
-8.7 %
-8076.5
-2.31
59.4
1.5
-6.3 %
100
0.2
13.3
1.3
—
86.7
77.3
5153.3
52.4
3493.3
129.7
4.2 %
8646.7
-128.4
-4.2 %
-8560
2.1
140
—
0
-126.3
-3.4 %
-8420
—
0
-126.3
-3.4 %
-8420
-2.13
59.3
1.6
—
100
0.3
18.7
1.3
-18.8 %
81.3
78
4875
46.5
2906.3
124.5
-2 %
7781.3
-123.2
1.8 %
-7700
1.2
75
—
0
-122.1
2.1 %
-7631.2
—
0
-122.1
2.1 %
-7631.2
-2.07
59
1.6
14.3 %
100
0.1
6.3
1.6
23.1 %
100
75.4
4712.5
51.6
3225
127
-3.9 %
7937.5
-125.5
4.1 %
-7843.8
0.8
50
—
0
-124.7
4.2 %
-7793.8
—
0
-124.7
4.2 %
-7793.8
-2.12
58.9
1.4
-12.5 %
100
0.1
7.1
1.3
-13.3 %
92.9
83.5
5964.3
48.7
3478.6
132.2
20.6 %
9442.9
-130.9
-21.2 %
-9350.000000000002
0.7
50
—
0
-130.2
-21.5 %
-9300
—
0
-130.2
-21.5 %
-9300
-2.21
58.8
1.6
—
100
0.1
6.3
1.5
7.1 %
93.8
66.2
4137.5
43.3
2706.2
109.6
12 %
6850
-108
-11.9 %
-6750
0.7
43.7
—
0
-107.2
-11.9 %
-6700
—
0
-107.2
-11.9 %
-6700
-1.83
58.6
1.6
-99.9 %
100
0.2
12.5
1.4
-99.9 %
87.5
58.1
3631.3
39.8
2487.5
97.9
-27.6 %
6118.7
-96.5
-109.9 %
-6031.3
0.7
43.7
—
0
-95.8
-109.8 %
-5987.5
—
0
-95.8
-109.8 %
-5987.5
-1.64
58.4
1 109.2
69225 %
100
0.1
0.009
1 109.1
73840 %
100
81.7
7.4
53.5
4.8
135.2
23.8 %
12.2
973.9
1004.3 %
87.8
0.8
0.07
0.1
0.009
974.9
1022.3 %
87.9
—
0
974.9
1022.3 %
87.9
17.35
56.2
1.6
45.5 %
100
0.1
6.3
1.5
50 %
93.8
74.1
4631.2
35.1
2193.8
109.2
-2.2 %
6825
-107.7
2.6 %
-6731.3
1.3
81.3
0.1
6.3
-105.7
22.5 %
-6606.3
—
0
-105.7
22.5 %
-6606.3
-2.03
52
1.1
-52.2 %
100
0.1
9.1
1
-52.4 %
90.9
73.3
6663.6
38.2
3472.7
111.6
-16.5 %
10145.5
-110.6
16 %
-10054.5
2.7
245.5
-0.1
-9.09
-136.3
-7.6 %
-12390.9
—
0
-136.3
-7.6 %
-12390.9
-2.63
51.9
2.3
15 %
100
0.2
8.7
2.1
23.5 %
91.3
63.6
2765.2
70.1
3047.8
133.7
-24.2 %
5813
-131.6
24.6 %
-5721.7
4.7
204.3
0.2
8.7
-126.7
24.9 %
-5508.7
—
0
-126.7
24.9 %
-5508.7
-2.44
51.9
2
-44.4 %
100
0.2
10
1.7
-50 %
85
91.3
4565
85.1
4255
176.4
-7.5 %
8820
-174.6
6.7 %
-8730
5.9
295
0.1
5
-168.7
6.3 %
-8435
—
0
-168.7
6.3 %
-8435
-3.25
51.8
3.6
300 %
100
0.1
2.8
3.4
325 %
94.4
102.1
2836.1
88.5
2458.3
190.6
7.5 %
5294.4
-187.2
-6.1 %
-5200
7.2
200
—
0
-180
-7 %
-5000
—
0
-180
-7 %
-5000
-3.48
51.7
0.9
80 %
100
—
0
0.8
—
88.9
89.1
9900
88.2
9800
177.3
4.1 %
19700
-176.5
-3.9 %
-19611.1
8.2
911.1
—
0
-168.2
-2.9 %
-18688.9
—
0
-168.2
-2.9 %
-18688.9
-3.28
51.3
0.5
66.7 %
100
—
0
—
—
0
86.4
17280
83.9
16780
170.3
3.5 %
34060
-169.9
-3.5 %
-33980
6.4
1280
—
0
-163.4
-3.2 %
-32680
—
0
-163.4
-3.2 %
-32680
-3.37
48.5
0.3
—
100
—
0
—
—
0
88.8
29600
75.7
25233.3
164.5
27.8 %
54833.3
-164.2
-27.6 %
-54733.3
5.9
1966.7
—
0
-158.4
-28.9 %
-52800
—
0
-158.4
-28.9 %
-52800
-3.38
46.9
—
-100 %
100
—
0
—
—
0
75.1
0
53.7
0
128.7
14.8 %
0
-128.7
-482.4 %
0
5.8
0
—
0
-122.9
-622.9 %
0
—
0
-122.9
-622.9 %
0
-2.63
46.7
90
—
100
—
0
—
—
0
69
76.7
43.2
48
112.1
43.5 %
124.6
-22.1
71.7 %
-24.6
5.1
5.7
—
0
-17
77.2 %
-18.9
—
0
-17
77.2 %
-18.9
-0.36
46.5
—
—
100
—
0
—
—
0
49.3
0
28.8
0
78.1
10.9 %
0
-78.1
-10.9 %
0
3.5
0
—
0
-74.6
-7.5 %
0
—
0
-74.6
-7.5 %
0
-1.68
44.3
—
—
—
—
—
50.9
19.6
70.4
-5.4 %
-70.4
5.4 %
1
—
-69.4
5.8 %
—
-69.4
5.8 %
-1.72
40.4
—
—
—
—
—
58.3
16.1
74.4
4.9 %
-74.4
-4.9 %
0.7
—
-73.7
-5 %
—
-73.7
-5 %
-1.97
37.5
—
—
—
—
—
55.9
15
70.9
23.3 %
-70.9
-23.3 %
0.7
—
-70.2
-23.6 %
—
-70.2
-23.6 %
-1.88
37.4
—
—
—
—
—
45.2
12.3
57.5
2 %
-57.5
-2 %
0.7
—
-56.8
-1.6 %
—
-56.8
-1.6 %
-1.52
37.3
—
—
—
—
—
42
14.4
56.4
48 %
-56.4
-48 %
0.5
—
-55.9
-47.9 %
—
-55.9
-47.9 %
-1.5
37.3
—
—
—
—
—
29.1
9
38.1
8.9 %
-38.1
-8.9 %
0.3
—
-37.8
-8.9 %
—
-37.8
-8.9 %
-1.15
33
—
—
—
—
—
26.1
8.9
35
14 %
-35
-14 %
0.3
—
-34.7
-13.8 %
—
-34.7
-13.8 %
-1.08
32.1
—
—
—
—
—
23.6
7.1
30.7
7.3 %
-30.7
-7.3 %
0.2
—
-30.5
-6.6 %
—
-30.5
-6.6 %
-0.97
31.6
—
—
—
—
—
20.4
8.2
28.6
18.7 %
-28.6
-18.7 %
0.1
—
-28.6
-19.2 %
—
-28.6
-19.2 %
-0.99
28.8
—
—
—
—
—
17.5
6.6
24.1
-4 %
-24.1
4 %
0.1
—
-24
4 %
—
-24
4 %
-0.84
28.7
—
—
—
—
—
18.6
6.5
25.1
48.5 %
-25.1
-48.5 %
—
—
-25
-47.9 %
—
-25
-47.9 %
-0.9
27.9
—
—
—
—
—
12.9
4
16.9
36.3 %
-16.9
-36.3 %
—
—
-16.9
-36.3 %
—
-16.9
-36.3 %
-0.66
25.7
—
—
—
—
—
8.9
3.4
12.4
30.5 %
-12.4
-30.5 %
—
—
-12.4
-30.5 %
—
-12.4
-25.3 %
-0.57
21.6
—
—
—
—
—
6.6
2.9
9.5
53.2 %
-9.5
-53.2 %
—
—
-9.5
-53.2 %
—
-9.9
-26.9 %
-0.5
19.6
—
—
—
—
—
4.4
1.8
6.2
6.9 %
-6.2
-6.9 %
—
—
-6.2
-6.9 %
—
-7.8
-27.9 %
-0.32
24
—
—
—
—
—
4.2
1.6
5.8
1.8 %
-5.8
-1.8 %
—
—
-5.8
-1.8 %
—
-6.1
-7 %
-0.26
24
—
—
—
—
—
4.5
1.2
5.7
26.7 %
-5.7
-26.7 %
—
—
-5.7
-26.7 %
—
-5.7
-26.7 %
-0.24
24.5
—
—
—
—
—
3.4
1.1
4.5
-4.3 %
-4.5
4.3 %
—
—
-4.5
4.3 %
—
-4.5
4.3 %
-0.19
24
—
—
—
—
—
3.9
0.8
4.7
38.2 %
-4.7
-38.2 %
—
—
-4.7
-38.2 %
—
-4.7
-38.2 %
-0.19
24
—
—
—
—
—
2.6
0.8
3.4
—
-3.4
—
—
—
-3.4
—
—
-3.4
—
-0.14
24