Merion Statements
EW
Merion 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
0.081
100
0.059
72.9
0.022
27.1
—
0
0.323
396.9
0.323
396.9
-0.301
-369.8
-0.01
-12.7
0
0.6
-0.395
-484.5
—
0
-0.395
-484.5
-0.006
62.287
0.146
100
0.057
39.1
0.089
60.9
—
0
0.321
219.9
0.321
219.9
-0.232
-159.003
-0.004
-2.9
0.006
3.8
-0.235
-161.4
—
0
-0.235
-161.4
-0.004
62.287
0.115
100
0.102
88.6
0.013
11.4
—
0
0.303
264.3
0.303
264.3
-0.29
-252.9
-0.003
-3.006
0.002
1.5
-0.157
-136.8
0.001
0.7
-0.158
-137.5
-0.003
62.965
0.17
100
0.061
36
0.109
64
—
0
0.328
193.3
0.328
193.3
-0.22
-129.3
-0.002
-1.4
0.002
0.9
-0.22
-129.8
—
0
-0.22
-129.8
-0.004
61.52
0.761
100
0.632
83
0.129
17
—
0
0.406
53.4
0.406
53.4
-0.277
-36.4
-0.003
-0.4
0.029
3.8
-0.52
-68.4
—
0
-0.52
-68.4
-0.008
61.52
0.435
100
0.233
53.6
0.202
46.4
—
0
0.497
114.1
0.497
114.1
-0.295
-67.7
-0.004
-0.9
0.005
1.2
-0.298
-68.4
—
0
-0.298
-68.4
-0.005
61.518
0.302
100
0.228
75.3
0.075
24.7
—
0
0.444
146.9
0.444
146.9
-0.37
-122.3
-0.029
-9.7
0.001
0.4
-0.316
-104.6
0.001
0.3
-0.317
-104.8
-0.005
61.426
0.042
100
0.057
135.9
-0.015
-35.9
—
0
0.394
944.7
0.394
944.7
-0.409
-980.5
-0.042
-100.5
0.008
19.6
-0.443
-1061.4
—
0
-0.443
-1061.4
-0.007
59.284
0.029
100
0.073
250.6
-0.044
-150.6
—
0
0.391
1341.3
0.391
1341.3
-0.434
-1491.9
-0.043
-148.7
0.012
39.9
-0.466
-1600.7
—
0
-0.466
-1600.7
-0.008
59.188
0.066
100
0.048
72.3
0.018
27.7
—
0
0.586
887.5
0.586
887.5
-0.567
-859.8
-0.042
-63.02
0
0.3
-0.593
-898.3
—
0
-0.593
-898.3
-0.003
177.53
0.084
100
0.124
147.8
-0.04
-47.8
—
0
0.64
760.5
0.64
760.5
-0.68
-808.3
-0.043
-51.5
0.003
3.2
-0.721
-856.6
0.001
1
-0.721
-857.6
-0.004
177.3
0.098
100
0.049
50
0.049
50
—
0
0.583
596.2
0.583
596.2
-0.534
-546.3
-0.023
-23.3
0.001
1.1
-0.556
-568.5
—
0
-0.556
-568.5
-0.003
177.26
1.478
100
0.074
5
1.403
95
—
0
0.368
24.9
0.621
42.1
0.782
52.9
-0.016
-1.09
0.011
0.8
0.777
52.6
—
0
0.777
52.6
0.004
178.29
0.148
100
0.04
27.2
0.108
72.8
0.001
0.6
0.413
278.6
0.589
397
-0.481
-324.2
-0.015
-10.3
0.033
22.1
-0.222
-149.7
—
0
-0.222
-149.7
-0.001
175.05
0.129
100
0.08
62.2
0.049
37.8
—
0
0.347
269.4
0.421
327.3
-0.373
-289.5
-0.02
-15.2
0.003
2.2
-1.199
-931.8
0.001
0.6
-1.2
-932.4
-0.007
173.18
0.054
100
0.092
171.9
-0.038
-71.9
—
0
0.469
876.1
0.528
985.6
-0.566
-1057.5
-0.018
-34.1
0.004
6.7
-0.581
-1084.9
—
0
-0.581
-1084.9
-0.003
172.4