Biostem Statements
BS
Biostem 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
3.599
100
0.307
8.5
3.292
91.5
—
0
2.706
75.2
2.762
76.7
0.53
14.7
-0.163
-4.5
0
-0.01
0.367
10.2
—
0
0.367
10.2
0.027
13.493
1.07
100
0.2
18.7
0.86
80.4
—
0
3.28
306.5
3.34
312.1
-2.47
-230.8
-0.13
-12.1
—
0
-2.6
-243
—
0
-2.6
-243
-0.2
13.26
0.58
100
0.1
17.2
0.47
81
—
0
3.81
656.9
3.87
667.2
-3.4
-586.2
-0.12
-20.7
—
0
-3.51
-605.2
—
0
-3.51
-605.2
-0.27
13.09
1.15
100
0.3
26.1
0.84
73
—
0
2.41
209.6
2.48
215.7
-1.63
-141.7
-0.11
-9.6
—
0
-1.74
-151.3
—
0
-1.65
-143.5
-0.14
11.99
2.16
100
0.43
19.9
1.73
80.1
—
0
1.32
61.1
1.38
63.9
0.35
16.2
-0.12
-5.6
-0.01
-0.5
2.19
101.4
—
0
2.21
102.3
0.16
13.67
2.78
100
0.28
10.1
2.5
89.9
—
0
3.12
112.2
3.17
114
-0.68
-24.5
-0.12
-4.3
—
0
-2.77
-99.6
—
0
-2.89
-104
-0.3
9.56
1.22
100
0.38
31.1
0.84
68.9
0.02
1.6
1.06
86.9
1.15
94.3
-0.31
-25.4
—
0
-0.16
-13.1
-0.28
-23
—
0
-0.27
-22.1
-0.03
9.52
1.2
100
0.4
33.3
0.8
66.7
0.1
8.3
1.17
97.5
1.39
115.8
-0.59
-49.2
0.27
22.5
-0.44
-36.7
-0.46
-38.3
—
0
-0.45
-37.5
-0.05
9.25
0.97
100
0.51
52.6
0.46
47.4
—
0
0.55
56.7
0.65
67
-0.19
-19.6
-0.17
-17.5
—
0
-0.37
-38.1
—
0
-0.29
-29.9
-0.03
9.32
0.95
100
0.22
23.2
0.74
77.9
—
0
1.08
113.7
1.07
112.6
-0.34
-35.8
-0.1
-10.5
—
0
-0.29
-30.5
—
0
-0.36
-37.9
-0.04
9.19
0.24
100
0.21
87.5
0.03
12.5
—
0
0.6
250
0.6
250
-0.57
-237.5
-0.13
-54.2
—
0
-0.7
-291.7
—
0
-0.69
-287.5
-0.08
9.05
0.78
100
0.42
53.8
0.35
44.9
—
0
0.61
78.2
0.61
78.2
-0.26
-33.3
-0.13
-16.7
—
0
-0.39
-50
—
0
-0.42
-53.8
-0.05
9.14
0.04
100
0.02
50
0.02
50
—
0
0.9
2250
0.9
2250
-0.89
-2225
0.02
50
—
0
-0.87
-2175
—
0
-0.86
-2150
-0.11
7.52
0.06
100
0.03
50
0.04
66.7
—
0
1.3
2166.7
1.3
2166.7
-1.27
-2116.7
-0.08
-133.3
—
0
-1.34
-2233.3
—
0
-1.34
-2233.3
-0.18
7.29
0.07
100
0.04
57.1
0.03
42.9
—
0
0.39
557.1
0.39
557.1
-0.36
-514.3
-0.06
-85.7
—
0
-0.43
-614.3
—
0
-0.43
-614.3
-0.09
4.98
0.06
100
0.02
33.3
0.04
66.7
—
0
1.62
2700
1.62
2700
-1.59
-2650.0000000000005
-0.01
-16.7
—
0
-1.59
-2650.0000000000005
—
0
-1.58
-2633.3
-0.29
5.39
0.08
100
0.04
50
0.04
50
—
0
1.72
2150
1.73
2162.5
-1.68
-2100
0.02
25
—
0
-1.65
-2062.5
—
0
-1.65
-2062.5
-0.26
6.27
0.11
100
0.05
45.5
0.07
63.6
—
0
1.27
1154.5
1.27
1154.5
-1.2
-1090.9
0.01
9.1
—
0
-1.19
-1081.8
—
0
-1.18
-1072.7
-0.38
3.12
0.25
100
0.15
60
0.1
40
—
0
0.57
228
0.56
224
-0.46
-184
-0.03
-12
0.01
4
-0.52
-208
—
0
-0.52
-208
-0.13
3.83
0.21
100
0.08
38.1
0.13
61.9
—
0
2.31
1100
2.31
1100
-2.18
-1038.1
-0.01
-4.8
—
0
-2.19
-1042.9
—
0
-2.19
-1042.9
-0.7
3.15
—
100
0.13
0
-0.13
0
—
0
-0.13
0
-0.13
0
—
0
—
0
—
0
—
0
—
0
—
0
—
5.17
0.15
100
0.03
20
0.12
80
—
0
0.6
400
0.61
406.7
-0.49
-326.7
-0.01
-6.7
—
0
-0.5
-333.3
—
0
-0.5
-333.3
-0.42
1.17
—
100
—
0
—
0
—
0
0.38
0
0.38
0
-0.38
0
—
0
—
0
-0.37
0
—
0
-0.37
0
-0.18
2.03
—
100
—
0
—
0
—
0
0.74
0
0.74
0
-0.74
0
-0.01
0
—
0
-0.75
0
—
0
-0.75
0
-0.35
2.12
—
100
—
0
—
0
—
0
0.27
0
0.27
0
-0.27
0
—
0
—
0
-0.27
0
—
0
-0.27
0
-0.18
1.46
0.02
100
—
0
—
0
—
0
0.01
50
0.01
50
—
0
—
0
—
0
—
0
—
0
—
0
—
0.03
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0.03
—
100
—
0
—
0
—
0
0.05
0
0.08
0
-0.08
0
—
0
—
0
-0.16
0
—
0
-0.16
0
-5.33
0.03
0.13
100
0.02
15.4
0.11
84.6
—
0
0.17
130.8
0.28
215.4
-0.17
-130.8
—
0
—
0
-0.17
-130.8
—
0
-0.17
-130.8
-5.66
0.03
0.25
100
0.05
20
0.2
80
—
0
0.11
44
0.22
88
-0.02
-8
—
0
—
0
-0.02
-8
—
0
-0.02
-8
-1
0.02
0.43
100
0.1
23.3
0.33
76.7
—
0
0.26
60.5
0.43
100
-0.1
-23.3
—
0
—
0
-0.1
-23.3
—
0
-0.1
-23.3
-5
0.02
0.48
100
0.12
25
0.35
72.9
—
0
0.32
66.7
0.44
91.7
-0.08
-16.7
—
0
—
0
-0.08
-16.7
—
0
-0.08
-16.7
-2.66
0.03
0.26
100
0.05
19.2
0.21
80.8
—
0
0.24
92.3
0.3
115.4
-0.1
-38.5
—
0
—
0
-0.1
-38.5
—
0
-0.1
-38.5
-5
0.02
0.23
100
0.06
26.1
0.17
73.9
—
0
0.25
108.7
0.37
160.9
-0.2
-87
—
0
—
0
-0.2
-87
—
0
-0.2
-87
-10
0.02
0.41
100
0.08
19.5
0.32
78
—
0
0.36
87.8
0.47
114.6
-0.15
-36.6
—
0
—
0
-0.15
-36.6
—
0
-0.15
-36.6
-7.5
0.02
0.22
100
0.08
36.4
0.14
63.6
—
0
0.25
113.6
0.33
150
-0.18
-81.8
0.03
13.6
—
0
-0.15
-68.2
—
0
-0.15
-68.2
-3.75
0.04
0.31
100
0.06
19.4
0.25
80.6
—
0
0.19
61.3
0.28
90.3
-0.02
-6.5
0.02
6.5
—
0
—
0
—
0
—
0
—
0.01
0.29
100
0.04
13.8
0.25
86.2
—
0
0.29
100
0.39
134.5
-0.14
-48.3
0.08
27.6
—
0
-0.07
-24.1
—
0
-0.07
-24.1
-7
0.01
0.44
100
0.05
11.4
0.39
88.6
—
0
0.3
68.2
0.43
97.7
-0.04
-9.09
0.02
4.5
—
0
-0.02
-4.5
—
0
-0.02
-4.5
-2
0.01