Cell Source Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Selling, General & Admin	2.13	2.6	2.18	2.7	2.64	1.17	Upgrade
Research & Development	1.9	1.58	2	1.32	1	2.63	Upgrade
Operating Expenses	4.03	4.18	4.18	4.02	3.64	3.81	Upgrade
Operating Income	-4.03	-4.18	-4.18	-4.02	-3.64	-3.81	Upgrade
Interest Expense	-1.01	-1.05	-0.99	-1.36	-0.94	-0.31	Upgrade
Other Non Operating Income (Expenses)	-0.07	0.01	-	-	0.02	-0.14	Upgrade
EBT Excluding Unusual Items	-5.11	-5.22	-5.17	-5.38	-4.56	-4.25	Upgrade
Legal Settlements	-0.14	-0.14	-	-	-	-	Upgrade
Other Unusual Items	0.02	0.04	-	-0.09	-0	-0.23	Upgrade
Pretax Income	-5.23	-5.32	-5.17	-5.47	-4.56	-4.48	Upgrade
Net Income	-5.23	-5.32	-5.17	-5.47	-4.56	-4.48	Upgrade
Preferred Dividends & Other Adjustments	1.34	1.23	1.16	0.97	0.88	0.74	Upgrade
Net Income to Common	-6.57	-6.55	-6.33	-6.45	-5.44	-5.22	Upgrade
Shares Outstanding (Basic)	41	38	35	33	29	28	Upgrade
Shares Outstanding (Diluted)	41	38	35	33	29	28	Upgrade
Shares Change (YoY)	10.08%	8.47%	5.19%	13.81%	2.72%	2.83%	Upgrade
EPS (Basic)	-0.16	-0.17	-0.18	-0.19	-0.19	-0.18	Upgrade
EPS (Diluted)	-0.16	-0.17	-0.18	-0.19	-0.19	-0.18	Upgrade
Free Cash Flow	-2.66	-2.35	-3.14	-3.38	-2.77	-2.59	Upgrade
Free Cash Flow Per Share	-0.07	-0.06	-0.09	-0.10	-0.10	-0.09	Upgrade
EBIT	-4.03	-4.18	-4.18	-4.02	-3.64	-3.81	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.