Nuvalent Inc
NASDAQ:NUVL
Income Statement
Earnings Waterfall
Nuvalent Inc
Income Statement
Nuvalent Inc
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(17)
|
(19)
|
(25)
|
(34)
|
(46)
|
(57)
|
(66)
|
(74)
|
(86)
|
(99)
|
(114)
|
(132)
|
(149)
|
(172)
|
(203)
|
(241)
|
(280)
|
(323)
|
(362)
|
(398)
|
(414)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(4)
|
(7)
|
(10)
|
(15)
|
(18)
|
(20)
|
(22)
|
(25)
|
(28)
|
(32)
|
(36)
|
(42)
|
(50)
|
(57)
|
(63)
|
(69)
|
(77)
|
(90)
|
(107)
|
|
| Research & Development |
(15)
|
(18)
|
(22)
|
(27)
|
(36)
|
(43)
|
(49)
|
(54)
|
(64)
|
(73)
|
(86)
|
(101)
|
(113)
|
(130)
|
(153)
|
(184)
|
(218)
|
(254)
|
(285)
|
(309)
|
(307)
|
|
| Operating Income |
(17)
N/A
|
(19)
-15%
|
(25)
-30%
|
(34)
-33%
|
(46)
-36%
|
(57)
-25%
|
(66)
-15%
|
(74)
-12%
|
(86)
-16%
|
(99)
-15%
|
(114)
-16%
|
(132)
-16%
|
(149)
-13%
|
(172)
-15%
|
(203)
-18%
|
(241)
-19%
|
(280)
-17%
|
(323)
-15%
|
(362)
-12%
|
(398)
-10%
|
(414)
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
23
|
17
|
25
|
33
|
38
|
42
|
45
|
46
|
45
|
|
| Total Other Income |
2
|
(7)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
9
|
14
|
18
|
0
|
10
|
5
|
(17)
|
(18)
|
(19)
|
(25)
|
(29)
|
(55)
|
|
| Pre-Tax Income |
(15)
N/A
|
(27)
-83%
|
(28)
-5%
|
(36)
-27%
|
(46)
-30%
|
(57)
-23%
|
(66)
-15%
|
(73)
-11%
|
(82)
-12%
|
(90)
-9%
|
(100)
-12%
|
(114)
-14%
|
(126)
-11%
|
(145)
-15%
|
(173)
-19%
|
(224)
-29%
|
(260)
-16%
|
(300)
-16%
|
(343)
-14%
|
(381)
-11%
|
(425)
-12%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(15)
|
(27)
|
(28)
|
(36)
|
(46)
|
(57)
|
(66)
|
(73)
|
(82)
|
(90)
|
(100)
|
(114)
|
(126)
|
(146)
|
(174)
|
(224)
|
(261)
|
(301)
|
(343)
|
(381)
|
(425)
|
|
| Net Income (Common) |
(15)
N/A
|
(27)
-83%
|
(28)
-5%
|
(36)
-27%
|
(46)
-30%
|
(57)
-23%
|
(66)
-15%
|
(73)
-11%
|
(82)
-12%
|
(90)
-9%
|
(100)
-12%
|
(114)
-14%
|
(126)
-11%
|
(146)
-15%
|
(174)
-19%
|
(224)
-29%
|
(261)
-16%
|
(301)
-15%
|
(343)
-14%
|
(381)
-11%
|
(425)
-12%
|
|
| EPS (Diluted) |
-0.31
N/A
|
-0.56
-81%
|
-0.59
-5%
|
-0.75
-27%
|
-0.96
-28%
|
-1.19
-24%
|
-1.36
-14%
|
-1.51
-11%
|
-1.65
-9%
|
-1.57
+5%
|
-1.76
-12%
|
-1.99
-13%
|
-2.17
-9%
|
-2.26
-4%
|
-2.68
-19%
|
-3.41
-27%
|
-3.93
-15%
|
-4.2
-7%
|
-4.77
-14%
|
-5.28
-11%
|
-5.85
-11%
|
|