Cell Statements
CM
Cell 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
-0.021
0
0.079
0
0.058
0
-0.058
0
-0.01
0
—
0
0.12
0
—
0
0.12
0
0.001
220.86
—
100
—
0
—
0
0
0
0.042
0
0.043
0
-0.043
0
-0.018
0
—
0
-0.061
0
—
0
-0.061
0
-0.001
62.923
—
100
—
0
—
0
0
0
0.051
0
0.051
0
-0.051
0
-0.026
0
—
0
-0.077
0
—
0
-0.077
0
-0.001
62.923
0
100
0.001
785.7
0
-685.7
0
600
0.064
91257.1
0.064
91857.1
-0.065
-92542.9
-0.015
-20871.4
—
0
-0.079
-113400.00000000003
—
0
-0.079
-113400.00000000003
-0.001
62.923
0
100
0
-222.7
0.001
322.7
0.044
19795.5
0.063
28636.4
0.107
48427.3
-0.106
-48104.5
-0.012
-5604.5
—
0
-0.118
-53709.09
—
0
-0.118
-53709.09
-0.002
62.923
0.002
100
0.001
73.3
0.001
26.7
0.022
1149.2
0.11
5649.7
0.133
6798.5
-0.132
-6771.8
-0.011
-551.8
—
0
-0.143
-7323.6
—
0
-0.143
-7323.6
-0.002
62.923
0.001
100
0.001
153.8
0
-53.8
0.023
4392.3
0.122
23438.5
0.145
27830.8
-0.145
-27884.6
-0.01
-1861.5
—
0
-0.155
-29748.08
—
0
-0.155
-29748.08
-0.002
62.923
0.003
100
0.001
19.4
0.002
80.6
0.053
1889.6
0.104
3727
0.156
5623.7
-0.154
-5543.2
-0.008
-304.3
—
0
-0.163
-5847.5
—
0
-0.163
-5847.5
-0.003
62.924
0
100
0
73.8
0
26.2
0.031
7352.4
0.082
19445.2
0.113
26845.2
-0.113
-26819.05
-0.007
-1631
—
0
-0.119
-28450
—
0
-0.119
-28450
-0.002
62.923
0.002
100
0.001
51.5
0.001
48.5
0.031
1883.8
0.14
8364.1
0.171
10260.5
-0.171
-10212
-0.005
-325.7
—
0
-0.176
-10537.7
—
0
-0.176
-10537.7
-0.003
62.923
0.001
100
0
27.5
0.001
72.5
0.036
2986.7
0.199
16575
0.235
19606.7
-0.234
-19534.2
-0.005
-411.7
—
0
-0.239
-19945.8
—
0
-0.239
-19945.8
-0.004
62.43
0.007
100
0.003
47.9
0.004
52.1
0.23
3396.2
0.454
6717.3
0.686
10149.6
-0.683
-10097.5
-0.032
-473.7
—
0
-0.911
-13474
—
0
-0.911
-13474
-0.015
58.764
0.004
100
0.003
62
0.002
38
0.07
1605.3
0.101
2310.8
0.172
3927.7
-0.17
-3889.7
-0.009
-206.6
—
0
-0.179
-4096.3
—
0
-0.179
-4096.3
-0.003
59.389
0.002
100
0.001
52.9
0.001
47.1
0.039
2061
0.143
7656.1
0.182
9750.8
-0.181
-9703.7
-0.008
-421.4
—
0
-0.189
-10125.1
—
0
-0.189
-10125.1
-0.003
59.389
0.001
100
0
25.2
0.001
74.8
0.085
5791.8
0.11
7481.6
0.196
13323.1
-0.195
-13248.3
-0.006
-438.8
—
0
-0.201
-13687.07
—
0
-0.201
-13687.07
-0.004
56.735
0.056
100
0.003
4.4
0.054
95.6
0.127
226.3
0.172
305.2
0.3
532.3
-0.246
-436.8
-0.006
-10.2
—
0
-0.183
-324.8
—
0
-0.183
-324.8
-0.003
60.492
0.009
100
0.002
20.6
0.007
79.4
0.109
1220.6
0.152
1696.6
0.261
2923.3
-0.254
-2843.8
-0.005
-51.2
-0.102
-1141.9
-0.361
-4037.02
—
0
-0.361
-4037.02
-0.007
55.076
0.01
100
0.001
5.1
0.01
94.9
0.096
936.4
0.213
2079.9
0.309
3021.7
-0.3
-2926.8
-0.004
-36.9
—
0
-0.303
-2963.8
—
0
-0.303
-2963.8
-0.006
55.076
0.02
100
0.005
26.5
0.015
73.5
0.061
299.1
0.192
947.2
0.253
1247.6
-0.238
-1174.09
-0.007
-34.2
—
0
-0.245
-1208.3
—
0
-0.245
-1208.3
-0.005
47.246