Nuvera Statements
NU
Nuvera 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
17.178
100
7.99
46.5
9.188
53.5
—
0
2.756
16
7.206
41.9
1.982
11.5
-2.619
-15.2
0.035
0.2
-0.602
-3.5
-0.169
-1
-0.434
-2.5
-0.084
5.163
16.945
100
7.796
46
9.149
54
—
0
2.874
17
7.229
42.7
1.92
11.3
-0.959
-5.7
0.061
0.4
1.022
6
0.286
1.7
0.736
4.3
0.14
5.257
16.774
100
7.488
44.6
9.286
55.4
—
0
2.329
13.9
6.398
38.1
2.888
17.2
-1.848
-11.02
0.202
1.2
-8.058
-48.04
0.311
1.9
-8.369
-49.9
-1.632
5.129
16.37
100
7.7
47
8.67
53
—
0
2.37
14.5
6.32
38.6
2.35
14.4
-1.74
-10.6
0.07
0.4
0.67
4.1
0.19
1.2
0.48
2.9
0.09
5.21
16.28
100
8.08
49.6
8.2
50.4
—
0
2.66
16.3
6.39
39.3
1.81
11.1
-1.39
-8.5
0.06
0.4
0.49
3
0.14
0.9
0.35
2.1
0.07
5.18
16.36
100
7.91
48.3
8.45
51.7
—
0
2.58
15.8
6.26
38.3
2.19
13.4
3.72
22.7
0.09
0.6
6
36.7
1.68
10.3
4.32
26.4
0.84
5.14
16.32
100
7.53
46.1
8.79
53.9
—
0
2.35
14.4
5.94
36.4
2.85
17.5
-1.29
-7.9
0.11
0.7
1.67
10.2
0.39
2.4
1.27
7.8
0.25
5.13
16.48
100
7.57
45.9
8.91
54.1
—
0
2.26
13.7
5.79
35.1
3.12
18.9
-0.73
-4.4
0.14
0.8
2.53
15.4
0.71
4.3
1.82
11
0.36
5.12
16.44
100
7.7
46.8
8.74
53.2
—
0
2.65
16.1
6.14
37.3
2.6
15.8
-0.41
-2.5
0.16
1
2.36
14.4
0.66
4
1.7
10.3
0.33
5.1
16.47
100
7.38
44.8
9.09
55.2
—
0
2.66
16.2
6.16
37.4
2.93
17.8
0.28
1.7
0.12
0.7
3.34
20.3
0.93
5.6
2.4
14.6
0.47
5.12
16.49
100
6.98
42.3
9.51
57.7
—
0
2.65
16.1
5.81
35.2
3.69
22.4
-0.48
-2.9
0.19
1.2
3.4
20.6
1.02
6.2
2.38
14.4
0.46
5.22
16.38
100
7.24
44.2
9.14
55.8
—
0
2.51
15.3
5.69
34.7
3.46
21.1
-0.48
-2.9
0.14
0.9
3.12
19
0.87
5.3
2.25
13.7
0.43
5.22
16.49
100
7.31
44.3
9.18
55.7
—
0
2.55
15.5
5.68
34.4
3.5
21.2
-0.46
-2.8
0.04
0.2
3.08
18.7
0.64
3.9
2.44
14.8
0.47
5.22
16.48
100
7.51
45.6
8.97
54.4
—
0
2.66
16.1
5.73
34.8
3.24
19.7
0.17
1
0.07
0.4
6.39
38.8
1.21
7.3
5.18
31.4
0.99
5.21
16.26
100
7.03
43.2
9.23
56.8
—
0
2.32
14.3
5.34
32.8
3.89
23.9
-0.46
-2.8
0.16
1
3.58
22
1.17
7.2
2.41
14.8
0.46
5.21
16.34
100
7.05
43.1
9.29
56.9
—
0
2.31
14.1
5.33
32.6
3.96
24.2
-0.58
-3.5
0.04
0.2
3.42
20.9
0.96
5.9
2.46
15.1
0.47
5.21
16.14
100
6.88
42.6
9.26
57.4
—
0
2.56
15.9
5.61
34.8
3.66
22.7
-0.48
-3
0.08
0.5
3.26
20.2
0.91
5.6
2.34
14.5
0.45
5.2
16.17
100
6.94
42.9
9.23
57.1
—
0
2.67
16.5
5.72
35.4
3.51
21.7
0.05
0.3
0.08
0.5
3.64
22.5
1.02
6.3
2.62
16.2
0.5
5.19
16.35
100
7.31
44.7
9.04
55.3
—
0
3.12
19.1
6.15
37.6
2.89
17.7
-0.66
-4.04
0.06
0.4
2.3
14.1
0.69
4.2
1.6
9.8
0.31
5.22
16.15
100
7.13
44.1
9.02
55.9
—
0
2.69
16.7
5.73
35.5
3.29
20.4
-0.76
-4.7
0.07
0.4
2.61
16.2
0.73
4.5
1.88
11.6
0.36
5.19
16.47
100
6.83
41.5
9.64
58.5
—
0
2.4
14.6
5.41
32.8
4.23
25.7
-0.76
-4.6
0.09
0.5
3.55
21.6
0.99
6
2.56
15.5
0.49
5.19
15.97
100
6.55
41
9.42
59
—
0
2.72
17
5.76
36.1
3.67
23
-0.58
-3.6
0.1
0.6
3.18
19.9
0.89
5.6
2.29
14.3
0.44
5.18
15.82
100
6.92
43.7
8.9
56.3
—
0
2.63
16.6
5.69
36
3.21
20.3
-0.8
-5.06
0.1
0.6
2.51
15.9
1.01
6.4
1.51
9.5
0.29
5.19
17.21
100
6.11
35.5
11.1
64.5
—
0
3.07
17.8
5.82
33.8
5.28
30.7
-0.61
-3.5
0.09
0.5
4.76
27.7
1.33
7.7
3.43
19.9
0.66
5.18
11.71
100
5.52
47.1
6.19
52.9
—
0
2.2
18.8
4.48
38.3
1.71
14.6
-0.16
-1.4
0.09
0.8
1.64
14
0.46
3.9
1.18
10.1
0.23
5.17
11.61
100
5.24
45.1
6.37
54.9
—
0
1.97
17
4.23
36.4
2.15
18.5
0.09
0.8
0.05
0.4
2.29
19.7
0.64
5.5
1.65
14.2
0.32
5.16
11.69
5.17
6.52
—
1.84
4.21
2.32
-0.25
0.12
2.18
0.82
5.91
1.14
5.16
11.85
5.18
6.67
—
1.66
4.07
2.6
-0.25
0.09
2.44
1.03
1.42
0.27
5.16
11.72
5.1
6.62
—
1.78
4.21
2.4
-0.27
0.15
2.29
0.96
1.33
0.26
5.15
11.63
5.15
6.48
—
1.9
4.33
2.14
0.09
0.01
2.24
0.94
1.3
0.25
5.14
10.69
5.05
5.64
—
1.8
4.24
1.4
-0.34
-0.01
1.06
0.43
0.63
0.12
5.14
10.77
4.99
5.78
—
1.78
4.23
1.56
-0.33
0.07
1.3
0.55
0.75
0.15
5.14
10.42
5.08
5.33
—
1.67
4.12
1.21
-0.31
0.32
1.22
0.51
0.71
0.14
5.14
10.44
4.96
5.48
—
1.8
4.24
1.24
0.06
0.01
1.31
0.55
0.76
0.15
5.12
10.58
4.95
5.63
—
1.71
4.12
1.52
-0.37
-0.03
1.12
0.49
0.63
0.12
5.12
10.37
4.92
5.45
—
1.7
4.14
1.31
-0.26
0.1
1.15
0.48
0.67
0.13
5.12
10.25
4.9
5.35
—
1.81
4.28
1.07
-0.33
0.09
0.82
0.29
0.53
0.1
5.11
10.49
4.97
5.51
—
1.94
4.37
1.14
0.11
0.05
1.3
0.47
0.83
0.16
5.1
10.06
4.67
5.39
—
1.73
4.14
1.25
-0.23
0.06
1.07
0.41
0.66
0.13
5.1
10.07
4.73
5.34
—
1.76
4.2
1.14
-0.21
0.05
0.98
0.41
0.57
0.11
5.1
9.88
4.6
5.27
—
1.77
4.15
1.13
-0.21
0.07
0.99
0.42
0.57
0.11
5.1
9.98
4.54
5.44
—
1.83
4.16
1.28
0.29
0.05
1.62
0.68
0.94
0.18
5.09
9.78
4.43
5.34
—
1.78
4.29
1.06
-0.21
0.06
0.92
0.33
0.58
0.11
5.11
9.93
4.4
5.53
—
1.58
3.8
1.73
-0.23
0.05
1.55
0.65
0.9
0.18
5.12
9.6
4.33
5.27
—
1.67
3.9
1.37
-0.28
0.03
1.11
0.47
0.64
0.13
5.11
9.41
4.22
5.2
—
1.8
4.01
1.19
0.02
0.04
1.25
0.52
0.73
0.14
5.1
8.12
3.74
4.39
—
1.7
3.82
0.57
-0.5
0.01
-0.03
-1.56
1.52
0.3
5.12