Mirage Statements
MR
Mirage 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
—
100
—
0
—
0
—
0
0.263
0
0.263
0
-0.263
0
-0.287
0
—
0
-0.549
0
—
0
-0.549
0
-0.001
476.54
—
100
—
0
—
0
—
0
2.124
0
2.124
0
-2.124
0
0.177
0
—
0
-1.947
0
—
0
-1.947
0
-0.004
470.49
—
100
—
0
—
0
—
0
0.289
0
0.289
0
-0.289
0
-0.596
0
—
0
-0.885
0
—
0
-0.885
0
-0.002
470.3
—
100
—
0
—
0
—
0
0.542
0
0.542
0
-0.542
0
-0.3
0
—
0
-0.841
0
—
0
-0.841
0
-0.002
468.1
—
100
—
0
—
0
—
0
0.238
0
0.238
0
-0.238
0
-3.263
0
—
0
-3.501
0
—
0
-3.501
0
-0.008
443.1
—
100
—
0
—
0
—
0
0.249
0
0.249
0
-0.249
0
-0.411
0
—
0
-0.659
0
—
0
-0.659
0
-0.002
423.38
—
100
—
0
—
0
—
0
0.239
0
0.239
0
-0.239
0
-0.528
0
—
0
-0.767
0
—
0
-0.767
0
-0.002
417.85
—
100
—
0
—
0
—
0
0.303
0
0.303
0
-0.303
0
-0.124
0
—
0
-0.427
0
—
0
-0.427
0
-0.001
411.5
—
100
—
0
—
0
—
0
0.748
0
0.748
0
-0.748
0
-0.368
0
—
0
-1.116
0
—
0
-1.116
0
-0.003
398.45
—
100
—
0
—
0
—
0
0.246
0
0.246
0
-0.246
0
0.914
0
—
0
0.669
0
—
0
0.669
0
0.002
369.36
—
100
—
0
—
0
—
0
0.237
0
0.237
0
-0.237
0
-2.122
0
—
0
-2.36
0
—
0
-2.36
0
-0.007
354.82
—
100
—
0
—
0
—
0
0.252
0
0.252
0
-0.252
0
-0.155
0
—
0
-0.407
0
—
0
-0.407
0
-0.001
349.8
—
100
—
0
—
0
—
0
0.252
0
0.252
0
-0.252
0
-0.201
0
—
0
-0.452
0
—
0
-0.452
0
-0.001
331.97
—
100
—
0
—
0
—
0
0.23
0
0.23
0
-0.23
0
-0.12
0
—
0
-0.34
0
—
0
-0.34
0
—
316.57
—
100
—
0
—
0
—
0
0.33
0
0.33
0
-0.33
0
-0.11
0
—
0
-0.44
0
—
0
-0.44
0
—
310.9
—
—
—
—
0.26
0.26
-0.26
-0.01
—
-0.26
—
-0.26
—
310.19
—
—
—
—
0.4
0.4
-0.4
—
—
-0.4
—
-0.4
—
311.16
—
—
—
—
0.51
0.51
-0.51
—
—
-0.51
—
-0.51
—
310.15
—
—
—
—
0.27
0.27
-0.27
—
—
-0.27
—
-0.27
—
366.62
—
—
—
—
0.21
0.21
-0.21
—
—
-0.21
—
-0.21
—
138.26