Bespoke Statements
BS
Data from Bespoke`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
14 Jan, 2025
Bespoke 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
0.277
-0.2 %
100
0.162
58.6
0.115
8.4 %
41.4
—
0
0.377
136
0.377
5.9 %
136
-0.262
-4.9 %
-94.6
-0.013
-4.7
—
0
-0.276
-5.6 %
-99.3
—
0
-0.276
-5.6 %
-99.3
-0.026
10.635
0.278
6.8 %
100
0.172
61.9
0.106
3.4 %
38.1
—
0
0.356
128.1
0.356
-12.1 %
128.1
-0.25
17.4 %
-90
-0.011
-3.8
—
0
-0.261
16.9 %
-93.8
—
0
-0.261
16.9 %
-93.8
-0.026
10.168
0.26
-1.3 %
100
0.158
60.6
0.103
-37.2 %
39.4
—
0
0.405
155.7
0.405
-5.3 %
155.7
-0.303
-14.3 %
-116.3
-0.011
-4.3
—
0
-0.314
-16.7 %
-120.6
—
0
-0.314
-16.7 %
-120.6
-0.031
10.168
0.264
7.9 %
100
0.1
38.1
0.163
66 %
61.9
—
0
0.428
162.4
0.428
8.5 %
162.4
-0.265
10.6 %
-100.4
-0.004
-1.6
—
0
-0.269
10.8 %
-102.01
—
0
-0.269
10.8 %
-102.01
-0.026
10.177
0.244
28.6 %
100
0.146
59.7
0.098
40.6 %
40.3
—
0
0.395
161.5
0.395
-26.9 %
161.5
-0.296
37 %
-121.2
-0.005
-2.2
—
0
-0.302
34.4 %
-123.4
—
0
-0.302
34.4 %
-123.4
-0.03
10.168
0.19
111.1 %
100
0.12
63.2
0.07
600 %
36.8
—
0
0.54
284.2
0.54
20 %
284.2
-0.47
-6.8 %
-247.4
—
0
—
0
-0.46
-4.5 %
-242.1
—
0
-0.46
-4.5 %
-242.1
-0.05
10.17
0.09
—
100
0.08
88.9
0.01
-80 %
11.1
—
0
0.45
500
0.45
-52.6 %
500
-0.44
51.1 %
-488.9
—
0
—
0
-0.44
56 %
-488.9
—
0
-0.44
56 %
-488.9
-0.04
10.11
—
—
100
-0.05
0
0.05
—
0
—
0
0.95
0
0.95
-15.9 %
0
-0.9
20.4 %
0
—
0
-0.1
0
-1
11.5 %
0
—
0
-1
11.5 %
0
-0.1
9.98
—
—
100
—
0
—
100 %
0
—
0
1.13
0
1.13
17.7 %
0
-1.13
-11.9 %
0
—
0
—
0
-1.13
-11.9 %
0
—
0
-1.13
-11.9 %
0
-0.14
8.35
—
—
100
0.05
0
-0.05
—
0
—
0
0.97
0
0.96
-2 %
0
-1.01
-4.1 %
0
—
0
—
0
-1.01
-4.1 %
0
—
0
-1.01
-4.1 %
0
-0.13
7.81
—
-100 %
100
—
0
—
-100 %
0
—
0
0.97
0
0.98
512.5 %
0
-0.97
-506.2 %
0
—
0
—
0
-0.97
-506.2 %
0
—
0
-0.97
-506.2 %
0
-0.14
6.99
0.01
—
100
0.01
100
0.01
—
100
—
0
0.17
1700
0.16
-48.4 %
1600
-0.16
46.7 %
-1600
—
0
—
0
-0.16
46.7 %
-1600
—
0
-0.16
46.7 %
-1600
-0.03
5.62
0.01
—
100
—
0
0.01
—
100
—
0
0.31
3100
0.31
—
3100
-0.3
—
-3000
—
0
—
0
-0.3
—
-3000
—
0
-0.3
—
-3000
-0.05
5.49
—
-100 %
100
—
0
—
-100 %
0
—
0
0.31
0
0.31
47.6 %
0
-0.3
-50 %
0
—
0
—
0
-0.3
-50 %
0
—
0
-0.3
-50 %
0
-0.06
5.21
0.01
—
100
—
0
0.01
—
100
—
0
0.21
2100
0.21
133.3 %
2100
-0.2
-122.2 %
-2000
—
0
—
0
-0.2
-122.2 %
-2000
—
0
-0.2
-122.2 %
-2000
-0.05
4.32
0.01
—
100
—
0
—
—
0
—
0
0.09
900
0.09
-97.2 %
900
-0.09
97.2 %
-900
—
0
—
0
-0.09
97.4 %
-900
—
0
-0.09
97.4 %
-900
-0.02
3.54
—
—
100
—
0
—
—
0
—
0
3.21
0
3.21
903.1 %
0
-3.21
-903.1 %
0
-0.24
0
—
0
-3.45
-407.4 %
0
—
0
-3.45
-407.4 %
0
-1.39
2.49
—
—
100
—
0
—
—
0
—
0
0.32
0
0.32
-20 %
0
-0.32
20 %
0
-0.28
0
—
0
-0.68
-61.9 %
0
—
0
-0.68
-61.9 %
0
-0.28
2.42
—
-100 %
100
—
0
—
100 %
0
—
0
0.4
0
0.4
48.1 %
0
-0.4
-25 %
0
-0.02
0
—
0
-0.42
-31.2 %
0
—
0
-0.42
-31.2 %
0
-0.21
2
0.01
—
100
0.05
500
-0.05
—
-500
—
0
0.1
1000
0.27
-15.6 %
2700
-0.32
—
-3200
—
0
—
0
-0.32
28.9 %
-3200
—
0
-0.32
28.9 %
-3200
-0.18
1.74
—
-100 %
100
—
0
—
-100 %
0
—
0
0.32
0
0.32
-13.5 %
0
-0.32
11.1 %
0
-0.12
0
—
0
-0.45
11.8 %
0
—
0
-0.45
11.8 %
0
-0.3
1.48
0.01
-75 %
100
—
0
0.01
-66.7 %
100
—
0
0.37
3700
0.37
109.3 %
3700
-0.36
-109 %
-3600
-0.15
-1500
—
0
-0.51
-113.2 %
-5100
—
0
-0.51
-113.2 %
-5100
-0.44
1.16
0.04
100 %
100
0.01
25
0.03
400 %
75
—
0
0.09
225
-3.98
-279.3 %
-9950
4.01
279.8 %
10025
-0.08
-200
-0.08
-200
3.85
265.9 %
9625
—
0
3.85
265.9 %
9625
3.75
1.03
0.02
—
100
0.02
100
-0.01
—
-50
—
0
2.22
11100
2.22
-1.3 %
11100
-2.23
0.9 %
-11150
-0.09
-450
—
0
-2.32
2.9 %
-11600
—
0
-2.32
2.9 %
-11600
-2.45
0.95
—
—
100
—
0
—
—
0
—
0
2.25
0
2.25
33.9 %
0
-2.25
-33.9 %
0
-0.14
0
—
0
-2.39
-35.8 %
0
—
0
-2.39
-35.8 %
0
-2.95
0.81
—
—
100
—
0
—
—
0
—
0
1.68
0
1.68
63.1 %
0
-1.68
-63.1 %
0
-0.08
0
—
0
-1.76
-50.4 %
0
—
0
-1.76
-50.4 %
0
-2.43
0.72
—
—
100
—
0
—
—
0
—
0
1.03
0
1.03
-20.2 %
0
-1.03
20.2 %
0
-0.14
0
—
0
-1.17
12 %
0
—
0
-1.17
12 %
0
-1.67
0.7
—
—
100
—
0
—
—
0
—
0
1.29
0
1.29
-75.3 %
0
-1.29
75.3 %
0
-0.02
0
-0.02
0
-1.33
74.7 %
0
—
0
-1.33
74.7 %
0
-1.95
0.68
—
—
100
—
0
—
—
0
—
0
5.23
0
5.23
10360 %
0
-5.23
-10360 %
0
-0.01
0
-0.01
0
-5.25
-10400 %
0
—
0
-5.25
-10400 %
0
-12.8
0.41
—
—
100
—
0
—
—
0
—
0
0.05
0
0.05
25 %
0
-0.05
-25 %
0
—
0
—
0
-0.05
-25 %
0
—
0
-0.05
-25 %
0
-0.83
0.06
—
—
100
—
0
—
—
0
—
0
0.04
0
0.04
-33.3 %
0
-0.04
33.3 %
0
—
0
—
0
-0.04
33.3 %
0
—
0
-0.04
33.3 %
0
-0.65
0.06
—
—
100
—
0
—
—
0
—
0
0.06
0
0.06
-14.3 %
0
-0.06
14.3 %
0
—
0
—
0
-0.06
14.3 %
0
—
0
-0.06
14.3 %
0
-1
0.06
—
—
100
—
0
—
—
0
—
0
0.07
0
0.07
-61.1 %
0
-0.07
61.1 %
0
—
0
—
0
-0.07
61.1 %
0
—
0
-0.07
61.1 %
0
-1.16
0.06
—
—
100
—
0
—
—
0
—
0
0.18
0
0.18
200 %
0
-0.18
-200 %
0
—
0
—
0
-0.18
-200 %
0
—
0
-0.18
-200 %
0
-3
0.06
—
—
100
—
0
—
—
0
—
0
0.06
0
0.06
-68.4 %
0
-0.06
68.4 %
0
—
0
—
0
-0.06
88.5 %
0
—
0
-0.06
88.5 %
0
-1
0.06
—
—
100
—
0
—
—
0
—
0
0.18
0
0.19
216.7 %
0
-0.19
-216.7 %
0
—
0
—
0
-0.52
-766.7 %
0
—
0
-0.52
-766.7 %
0
-10.4
0.05
—
—
100
—
0
—
—
0
—
0
0.06
0
0.06
-40 %
0
-0.06
40 %
0
—
0
—
0
-0.06
40 %
0
—
0
-0.06
40 %
0
-1.2
0.05
—
—
100
—
0
—
—
0
—
0
0.1
0
0.1
66.7 %
0
-0.1
-66.7 %
0
—
0
—
0
-0.1
-66.7 %
0
—
0
-0.1
-66.7 %
0
-2
0.05
—
—
100
—
0
—
—
0
—
0
0.05
0
0.06
-25 %
0
-0.06
25 %
0
—
0
—
0
-0.06
25 %
0
—
0
-0.06
25 %
0
-1.2
0.05
—
—
100
—
0
—
—
0
—
0
0.08
0
0.08
-11.1 %
0
-0.08
11.1 %
0
—
0
—
0
-0.08
11.1 %
0
—
0
-0.08
11.1 %
0
-1.6
0.05
—
—
100
—
0
—
—
0
—
0
0.08
0
0.09
-35.7 %
0
-0.09
35.7 %
0
—
0
—
0
-0.09
35.7 %
0
—
0
-0.09
35.7 %
0
-2.25
0.04
—
—
100
—
0
—
—
0
—
0
0.14
0
0.14
55.6 %
0
-0.14
-55.6 %
0
—
0
—
0
-0.14
-55.6 %
0
—
0
-0.14
-55.6 %
0
-4.66
0.03
—
—
100
—
0
—
—
0
—
0
0.09
0
0.09
12.5 %
0
-0.09
-12.5 %
0
—
0
—
0
-0.09
-12.5 %
0
—
0
-0.09
-12.5 %
0
-3
0.03
—
—
100
—
0
—
—
0
—
0
0.08
0
0.08
—
0
-0.08
—
0
—
0
—
0
-0.08
—
0
—
0
-0.08
—
0
-2.66
0.03