Syndax Statements
SN
Syndax 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
3.5
100
—
0
—
0
33.794
965.5
29.061
830.3
62.855
1795.9
-59.355
-1695.9
6.239
178.3
-0.086
-2.5
-53.202
-1520.06
—
0
-53.202
-1520.06
-0.624
85.275
—
100
—
0
—
0
42.151
0
23.022
0
65.173
0
-65.173
0
7.201
0
-0.087
0
-58.059
0
—
0
-58.059
0
-0.681
85.213
—
100
—
0
—
0
55.126
0
22.779
0
77.905
0
-77.905
0
5.487
0
-0.055
0
-72.473
0
—
0
-72.473
0
-0.999
72.544
—
100
—
0
—
0
39.1
0
17.3
0
56.4
0
-56.4
0
5.3
0
-0.1
0
-51.1
0
—
0
-51.1
0
-0.73
69.9
—
100
—
0
—
0
34.8
0
14.9
0
49.7
0
-49.7
0
5.2
0
-0.1
0
-44.6
0
—
0
-44.6
0
-0.64
69.6
—
100
—
0
—
0
34.1
0
12
0
46
0
-46
0
5
0
-0.1
0
-41.1
0
—
0
-41.1
0
-0.59
69.4
—
100
—
0
—
0
31.8
0
10.2
0
42
0
-42
0
2.9
0
-0.1
0
-39.2
0
—
0
-39.2
0
-0.62
63.2
—
100
—
0
—
0
26.9
0
8.2
0
35.1
0
-35.1
0
—
0
-0.3
0
-35.4
0
—
0
-35.4
0
-0.58
60.7
—
100
—
0
—
0
29.7
0
8
0
37.7
0
-37.7
0
0.2
0
—
0
-37.6
0
—
0
-37.6
0
-0.62
60.2
—
100
—
0
—
0
30
0
6.8
0
36.9
0
-36.9
0
-0.4
0
0.1
0
-37.2
0
—
0
-37.2
0
-0.63
59
126.6
100
—
0
—
0
23.9
18.9
6.9
5.5
30.8
24.3
95.7
75.6
0.1
0.08
0.4
0.3
96.2
76
—
0
96.2
76
1.62
59.4
12.4
100
—
0
—
0
25.6
206.5
6.8
54.8
32.4
261.3
-20
-161.3
-0.6
-4.8
—
0
-20.6
-166.1
—
0
-20.6
-166.1
-0.4
52
0.4
100
—
0
—
0
16.9
4225
5.8
1450
22.7
5675
-22.3
-5575
-0.5
-125
-0.1
-25
-22.9
-5725
—
0
-22.9
-5725
-0.44
51.6
0.4
100
—
0
—
0
21.9
5475
5.7
1425
27.5
6875
-27.2
-6800
-0.5
-125
-0.1
-25
-27.7
-6925
—
0
-27.7
-6925
-0.54
51.5
0.4
100
—
0
—
0
15.5
3875
4.7
1175
20.2
5050
-19.9
-4975
-0.5
-125
—
0
-20.4
-5100
—
0
-20.4
-5100
-0.44
46.1
0.4
100
—
0
—
0
14.4
3600
5.8
1450
20.2
5050
-19.9
-4975
-0.5
-125
-0.1
-25
-20.4
-5100
—
0
-20.4
-5100
-0.46
44.2
0.4
100
—
0
—
0
10.9
2725
6
1500
17
4250
-16.6
-4150
-0.4
-100
—
0
-17.1
-4275
—
0
-17.1
-4275
-0.42
40.6
0.4
100
—
0
—
0
9.6
2400
5.9
1475
15.5
3875
-15.1
-3775
-0.1
-25
—
0
-15.2
-3800
—
0
-19.1
-4775
-0.56
34.3
0.4
100
—
0
—
0
9.5
2375
5.1
1275
14.6
3650
-14.2
-3550
0.2
50
—
0
-14
-3500
—
0
-14
-3500
-0.44
31.7
0.4
100
—
0
—
0
9.9
2475
3.6
900
13.5
3375
-13.1
-3275
0.4
100
-0.1
-25
-12.8
-3200
—
0
-12.8
-3200
-0.41
31.6
0.4
100
—
0
—
0
12.3
3075
3.5
875
15.8
3950
-15.4
-3850
0.5
125
—
0
-14.9
-3725
—
0
-14.9
-3725
-0.47
31.6
0.4
100
—
0
—
0
11.3
2825
3.9
975
15.2
3800
-14.8
-3700
0.5
125
0.1
25
-14.3
-3575
—
0
-14.3
-3575
-0.53
27
0.4
100
—
0
—
0
15.8
3950
3.9
975
19.7
4925
-19.3
-4825
0.5
125
—
0
-18.8
-4700
—
0
-18.8
-4700
-0.7
26.8
0.4
100
—
0
—
0
14.1
3525
4.1
1025
18.2
4550
-17.8
-4450
0.5
125
—
0
-17.3
-4325
—
0
-17.3
-4325
-0.68
25.5
0.4
100
—
0
—
0
14.9
3725
4.5
1125
19.3
4825
-19
-4750
0.5
125
0.1
25
-18.4
-4600
—
0
-18.4
-4600
-0.74
24.7
0.4
100
—
0
—
0
15.3
3825
4.8
1200
20.1
5025
-19.8
-4950
0.5
125
-0.1
-25
-19.4
-4850
—
0
-19.4
-4850
-0.79
24.5
1.2
100
—
0
—
0
16.6
1395
4.1
342.9
20.7
1737.8
-19.5
-1637.8
0.5
38.7
-0.1
-6.7
-19.1
-1605.04
—
0
-19.1
-1605.04
-0.8
24
0.3
100
—
0
—
0
12.2
3932.3
3.6
1148.4
15.8
5080.6
-15.4
-4983.9
0.4
132.3
-0.1
-16.1
-15.1
-4867.7
—
0
-15.1
-4867.7
-0.68
22.2
0.3
100
—
0
—
0
9.9
3180.6
4.3
1383.9
14.1
4564.5
-13.8
-4464.5
0.3
93.5
-0.1
-29.03
-13.6
-4400
—
0
-13.6
-4400
-0.7
19.5
0.3
100
—
0
—
0
9.6
3080.6
3.9
1267.7
13.5
4348.4
-13.2
-4251.6
0.3
83.9
-0.1
-16.1
-13
-4183.9
—
0
-13
-4183.9
-0.71
18.2
0.3
100
—
0
—
0
8.5
2732.3
3
958.1
11.4
3693.5
-11.1
-3593.5
0.3
87.1
0.1
19.4
-10.8
-3490.3
—
0
-10.8
-3490.3
-0.74
14.6
0.3
100
—
0
—
0
12.3
3958.1
3.3
1054.8
15.5
5012.9
-15.2
-4916.1
0.3
87.1
—
0
-15
-4829.03
—
0
-15
-4829.03
-0.84
17.9
0.3
100
—
0
—
0
6.1
1977.4
2.8
906.5
8.9
2883.9
-8.6
-2783.9
0.3
90.3
—
0
-8.4
-2696.8
—
0
-8.4
-2696.8
-0.47
17.8
0.3
100
—
0
—
0
4.8
1545.2
4.3
1377.4
9.1
2922.6
-8.8
-2822.6
0.1
45.2
-1.7
-554.8
-10.3
-3332.3
—
0
-12.9
-4171
-0.73
17.8
0.3
100
—
0
—
0
2.6
835.5
2.4
774.2
5
1606.5
-4.7
-1509.7
-0.5
-167.7
-0.1
-19.4
-5.3
-1696.8
—
0
-8.8
-2832.3
-0.51
17.4
0.3
100
—
0
—
0
3
958.1
3.2
1032.3
6.2
1987.1
-5.9
-1890.3
-0.2
-74.2
-1.6
-529.03
-7.7
-2493.5
—
0
-56.7
-18277.4
-3.26
17.4
—
100
—
0
—
0
2.3
11350
3.3
16450
5.6
27800
-5.5
-27700
-0.3
-1600
-0.4
-1750
-6.2
-31050
—
0
-26.3
-131700
-1.52
17.4
—
100
—
0
—
0
1.7
0
6
0
7.7
0
-7.7
0
—
0
—
0
-7.8
0
—
0
-9.4
0
-0.54
17.4
—
100
—
0
—
0
4.9
0
1.5
0
6.3
0
-6.3
0
—
0
1.8
0
-4.5
0
—
0
-6.1
0
-0.35
17.6
—
100
—
0
—
0
2.1
0
1.8
0
4
0
-4
0
—
0
—
0
-4
0
—
0
-5.6
0
-0.32
17.4
—
100
—
0
—
0
0.6
0
1.8
0
2.5
0
-2.5
0
—
0
-2.8
0
-5.3
0
—
0
-12.3
0
-0.71
17.4
—
100
—
0
—
0
1.3
0
1.4
0
2.7
0
-2.7
0
-0.1
0
-1.1
0
-3.9
0
—
0
-43.2
0
-2.49
17.4