Brownie's Marine Statements
BW
Brownie's Marine 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
1.608
100
1.02
63.5
0.587
36.5
0.003
0.2
0.9
56
0.903
56.2
-0.316
-19.6
-0.02
-1.2
—
0
-0.336
-20.9
—
0
-0.336
-20.9
-0.001
437.86
1.588
100
1.257
79.2
0.331
20.8
0.003
0.2
1.058
66.6
0.94
59.2
-0.609
-38.4
-0.023
-1.4
—
0
-0.632
-39.8
—
0
-0.632
-39.8
-0.001
445.29
2.282
100
1.545
67.7
0.737
32.3
0.007
0.3
0.766
33.6
0.815
35.7
-0.078
-3.4
-0.021
-0.9
—
0
-0.099
-4.3
—
0
-0.099
-4.3
0
437.2
2.07
100
1.45
70
0.63
30.4
—
0
0.79
38.2
0.79
38.2
-0.17
-8.2
-0.02
-1
—
0
-0.19
-9.2
—
0
-0.19
-9.2
—
437.2
1.64
100
1.23
75
0.41
25
—
0
0.73
44.5
0.72
43.9
-0.31
-18.9
-0.02
-1.2
—
0
-0.33
-20.1
—
0
-0.33
-20.1
—
427.29
1.39
100
1.09
78.4
0.3
21.6
0.01
0.7
1.12
80.6
1.13
81.3
-0.82
-59
-0.01
-0.7
—
0
-0.84
-60.4
—
0
-0.84
-60.4
—
420.43
2.81
100
1.85
65.8
0.96
34.2
—
0
1.22
43.4
1.23
43.8
-0.27
-9.6
-0.01
-0.4
—
0
-0.28
-10
—
0
-0.28
-10
—
411.82
2.4
100
1.54
64.2
0.86
35.8
—
0
1.18
49.2
1.18
49.2
-0.32
-13.3
-0.01
-0.4
—
0
-0.33
-13.8
—
0
-0.33
-13.8
—
406.44
1.97
100
1.3
66
0.68
34.5
—
0
1.11
56.3
1.11
56.3
-0.43
-21.8
-0.01
-0.5
—
0
-0.44
-22.3
—
0
-0.44
-22.3
—
401.48
2
100
1.4
70
0.61
30.5
0.01
0.5
1.22
61
1.23
61.5
-0.63
-31.5
-0.01
-0.5
—
0
-0.52
-26
—
0
-0.52
-26
—
414.08
1.56
100
1.18
75.6
0.38
24.4
0.03
1.9
0.88
56.4
0.91
58.3
-0.53
-34
-0.01
-0.6
—
0
-0.54
-34.6
—
0
-0.54
-34.6
—
342.83
1.71
100
1.12
65.5
0.6
35.1
0.02
1.2
0.82
48
0.84
49.1
-0.25
-14.6
—
0
—
0
-0.09
-5.3
—
0
-0.09
-5.3
—
337.49
0.95
100
0.64
67.4
0.31
32.6
0.02
2.1
0.74
77.9
0.76
80
-0.45
-47.4
—
0
—
0
-0.44
-46.3
—
0
-0.44
-46.3
—
309.24
0.93
100
0.75
80.6
0.18
19.4
0.03
3.2
0.85
91.4
0.87
93.5
-0.69
-74.2
—
0
—
0
-0.7
-75.3
—
0
-0.7
-75.3
—
302.77
1.67
100
0.99
59.3
0.68
40.7
0.03
1.8
0.59
35.3
0.62
37.1
0.06
3.6
—
0
—
0
0.06
3.6
—
0
0.06
3.6
—
320.97
1.32
100
0.82
62.1
0.5
37.9
0.04
3
0.86
65.2
0.91
68.9
-0.41
-31.06
-0.01
-0.8
—
0
-0.41
-31.06
—
0
-0.41
-31.06
—
296.26
0.63
100
0.53
84.1
0.1
15.9
0.02
3.2
0.38
60.3
0.4
63.5
-0.29
-46.03
-0.01
-1.6
—
0
-0.3
-47.6
—
0
-0.3
-47.6
—
252.66
0.73
100
0.81
111
-0.07
-9.6
—
0
0.4
54.8
0.39
53.4
-0.46
-63.01
—
0
—
0
-0.6
-82.2
—
0
-0.6
-82.2
—
228.06
0.84
100
0.61
72.6
0.23
27.4
0.01
1.2
0.53
63.1
0.55
65.5
-0.32
-38.1
—
0
—
0
-0.32
-38.1
—
0
-0.32
-38.1
—
221.37
0.87
100
0.67
77
0.21
24.1
0.03
3.4
0.41
47.1
0.44
50.6
-0.24
-27.6
—
0
—
0
-0.24
-27.6
—
0
-0.24
-27.6
—
218.12
0.52
100
0.43
82.7
0.09
17.3
0.03
5.8
0.32
61.5
0.35
67.3
-0.26
-50
—
0
—
0
-0.26
-50
—
0
-0.26
-50
—
179.64
0.49
100
0.65
132.7
-0.16
-32.7
0.04
8.2
0.47
95.9
0.51
104.1
-0.68
-138.8
-0.26
-53.06
—
0
-0.92
-187.8
—
0
-0.93
-189.8
-0.01
113.84
0.89
100
0.66
74.2
0.23
25.8
0.03
3.4
0.24
27
0.27
30.3
-0.04
-4.5
-0.01
-1.1
—
0
-0.05
-5.6
—
0
-0.05
-5.6
—
104.4
0.65
100
0.46
70.8
0.19
29.2
0.04
6.2
0.25
38.5
0.28
43.1
-0.09
-13.8
-0.02
-3.08
—
0
-0.11
-16.9
—
0
-0.11
-16.9
—
103.79
0.51
100
0.45
88.2
0.06
11.8
0.01
2
0.26
51
0.27
52.9
-0.2
-39.2
-0.02
-3.9
—
0
-0.22
-43.1
—
0
-0.22
-43.1
—
102.13
0.29
100
0.29
100
—
0
—
0
0.25
86.2
0.25
86.2
-0.25
-86.2
-0.01
-3.4
—
0
-0.26
-89.7
—
0
-0.26
-89.7
—
91.67
0.8
100
0.52
65
0.28
35
0.01
1.3
0.23
28.7
0.23
28.7
0.04
5
-0.01
-1.3
—
0
0.03
3.8
—
0
0.03
3.8
—
136.87
0.49
100
0.36
73.5
0.13
26.5
—
0
0.18
36.7
0.18
36.7
-0.05
-10.2
-0.01
-2.04
—
0
-0.06
-12.2
—
0
-0.06
-12.2
—
73.49
0.45
100
0.25
55.6
0.2
44.4
—
0
0.15
33.3
0.15
33.3
0.04
8.9
-0.01
-2.2
—
0
0.04
8.9
—
0
0.04
8.9
—
105.91
0.39
100
0.34
87.2
0.05
12.8
—
0
0.14
35.9
0.14
35.9
-0.09
-23.08
-0.01
-2.6
—
0
-0.09
-23.08
—
0
-0.09
-23.08
—
65.5
0.84
100
0.54
64.3
0.3
35.7
—
0
0.16
19
0.16
19
0.14
16.7
-0.01
-1.2
—
0
0.13
15.5
—
0
0.13
15.5
—
63.62
0.65
100
0.45
69.2
0.19
29.2
—
0
0.16
24.6
0.16
24.6
0.03
4.6
-0.01
-1.5
0.01
1.5
0.18
27.7
—
0
0.18
27.7
—
68.79
0.39
100
0.33
84.6
0.06
15.4
—
0
0.15
38.5
0.16
41
-0.09
-23.08
-0.01
-2.6
0.03
7.7
0.01
2.6
—
0
0.01
2.6
—
74.76
0.48
100
0.34
70.8
0.14
29.2
0.01
2.1
0.14
29.2
0.14
29.2
-0.01
-2.08
-0.01
-2.08
0.02
4.2
—
0
—
0
—
0
—
84.56
1.11
100
0.66
59.5
0.45
40.5
—
0
0.19
17.1
0.2
18
0.25
22.5
-0.01
-0.9
0.01
0.9
0.25
22.5
—
0
0.25
22.5
—
127.33
0.71
100
0.48
67.6
0.24
33.8
—
0
0.17
23.9
0.16
22.5
0.07
9.9
-0.01
-1.4
—
0
0.06
8.5
—
0
0.06
8.5
—
116.87
0.46
100
0.36
78.3
0.11
23.9
0.01
2.2
0.16
34.8
0.17
37
-0.07
-15.2
-0.01
-2.2
—
0
-0.08
-17.4
—
0
-0.08
-17.4
—
71.74
0.48
100
0.42
87.5
0.05
10.4
—
0
0.14
29.2
0.14
29.2
-0.08
-16.7
-0.01
-2.08
0.01
2.1
-0.08
-16.7
—
0
-0.08
-16.7
—
55.87
0.81
100
0.54
66.7
0.27
33.3
—
0
0.15
18.5
0.15
18.5
0.12
14.8
-0.01
-1.2
0.03
3.7
0.13
16
—
0
0.13
16
—
195.46
0.87
100
0.56
64.4
0.3
34.5
—
0
0.16
18.4
0.16
18.4
0.14
16.1
-0.02
-2.3
-0.04
-4.6
0.09
10.3
—
0
0.09
10.3
—
69.03
0.59
100
0.47
79.7
0.12
20.3
—
0
0.18
30.5
0.18
30.5
-0.06
-10.2
-0.02
-3.4
0.04
6.8
-0.04
-6.8
—
0
-0.04
-6.8
-0.01
7.2
0.8
100
0.59
73.8
0.21
26.2
0.05
6.3
0.13
16.3
0.18
22.5
0.03
3.8
-0.02
-2.5
-0.02
-2.5
-0.02
-2.5
—
0
-0.02
-2.5
-0.01
3.66
0.89
100
0.58
65.2
0.31
34.8
0.01
1.1
0.42
47.2
0.43
48.3
-0.12
-13.5
-0.06
-6.7
0.07
7.9
-0.11
-12.4
—
0
-0.11
-12.4
-0.04
3.12