Company Analysis

Natera, Inc. (NTRA)

Nasdaq: NTRA · Services-Medical Laboratories · Austin, TX · filing with the SEC since 2014
Grade6.6
◀ Past 5.8● Present 6.5▶ Future 7.5

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 27, 2026Feb 28, 2025Feb 29, 2024Mar 1, 2023Feb 25, 2022Feb 26, 2021Mar 2, 2020Mar 15, 2019Mar 15, 2018Mar 16, 2017
Revenue2,306,1131,696,9111,082,571820,222625,486391,005302,328257,654209,625212,512
For lenders
Provision for credit losses····156·····
Cost of revenue·······158,081135,508134,494
Research and development624,110404,138320,678316,415264,208100,03551,35751,35550,06441,862
Selling, general and administrative1,177,261841,314618,307588,591511,034303,627206,176154,872155,306136,126
Total costs and expenses2,616,0241,919,2051,528,8161,361,2621,093,660607,282418,615372,282344,966313,562
Operating income-309,911-222,294-446,245-541,040-468,174-216,277-116,287-114,628-135,341r-101,050r
Interest expense4,06910,68512,6389,3198,30515,08210,69310,4764,213533
Interest income (expense), net45,89143,24824,3533,5385,3817,5624,152-2,7292,3801,398
Income before income taxes-268,089-189,731-434,530-546,821-471,098-229,645-122,828-127,833-137,174r-100,185r
Income tax expense-59,929695271978618981,999321454142
Net income including non-controlling interests-208,160-190,426-434,801-547,799-471,716-229,743-124,827-128,154-137,628r-100,327r
Net income-208,160-190,426-434,801-547,799-471,716-229,743-124,827-128,154-137,628r-100,327r
Net income to common shareholders···-547,799-471,716-229,743-124,827-128,154-137,628r-100,327r
Earnings per share, basic-1.52-1.53-3.78-5.57-5.21-2.84-1.79-2.22-2.58r-1.95r
Earnings per share, diluted-1.52-1.53-3.78-5.57-5.21-2.84-1.79-2.22-2.59r-1.95r
Earnings per share, basic and diluted·····-2.84-1.79-2.22·-1.86
Weighted average shares, basic136,721124,718114,99798,40890,55881,01169,55557,84853,31251,576
Weighted average shares, diluted136,721124,718114,99798,40890,55881,01169,55557,84853,60451,576
Weighted average shares, basic and diluted·····81,01169,55557,848·51,576
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
Provision for credit losses set aside for loans that may not be repaidus-gaap:ProvisionForLoanLeaseAndOtherLosses
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfGoodsSold
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpense
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton NTRA · research, not advice