Q Statements
QB
Q 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
0.44
0
0.45
0
-0.45
0
-0.28
0
—
0
-0.72
0
—
0
-0.83
0
-0.01
108.73
0.01
100
0.08
800
-0.07
-700.0000000000001
0.02
200
0.48
4800
0.49
4900
-0.56
-5600.000000000001
-0.27
-2700
—
0
2.3
23000
—
0
2.19
21900
0.03
71.39
0.03
100
0.07
233.3
-0.04
-133.3
0.02
66.7
0.72
2400
0.73
2433.3
-0.78
-2600
0.14
466.7
—
0
-0.8
-2666.7
—
0
-1.37
-4566.7
-0.03
44.9
0.17
100
0.07
41.2
0.1
58.8
0.01
5.9
1.02
600
1.03
605.9
-0.93
-547.06
-0.34
-200
—
0
-1.27
-747.06
—
0
-1.89
-1111.8
-0.06
33.01
0.08
100
0.07
87.5
—
0
0.07
87.5
1.1
1375
1.17
1462.5
-1.17
-1462.5
-0.65
-812.5
-0.24
-300
-2.29
-2862.5
—
0
-2.43
-3037.5
-0.08
32.16
0.1
100
0.09
90
0.02
20
0.41
410
1.23
1230
1.64
1640
-1.62
-1620
-0.45
-450
—
0
-2.07
-2070
—
0
-2.2
-2200
-0.08
28.49
0.05
100
0.07
140
-0.03
-60
0.2
400
1.37
2740
1.58
3160
-1.61
-3220.0000000000005
-0.2
-400
—
0
-1.79
-3580
—
0
-1.91
-3820
-0.07
27.66
0.05
100
0.05
100
—
0
0.29
580
1.52
3040
1.81
3620
-1.81
-3620
-0.1
-200
—
0
-1.91
-3820
—
0
-2.02
-4040
-0.08
26.28
—
100
0.04
0
-0.04
0
0.17
0
2.14
0
2.31
0
-2.35
0
-0.07
0
—
0
-2.48
0
—
0
-2.61
0
-0.11
24.64
—
100
0.13
0
-0.13
0
0.98
0
2.31
0
3.3
0
-3.43
0
—
0
—
0
-3.43
0
—
0
-3.57
0
-0.15
23.45
0.02
100
0.16
800
-0.14
-700.0000000000001
0.61
3050
1.49
7450
2.1
10500
-2.25
-11250
-0.01
-50
—
0
-2.26
-11300
—
0
-2.4
-12000
-0.11
22.43
0.02
100
0.03
150
-0.02
-100
0.02
100
1.6
8000
1.62
8100
-1.64
-8200
-0.19
-950
-0.108
-538.4
-1.86
-9300
—
0
-2.43
-12150
-0.11
22.17
—
100
—
0
—
0
0.26
0
5.57
0
5.83
0
-5.83
0
-0.11
0
0.089
0
-5.94
0
—
0
-5.94
0
-0.29
20.31
—
100
—
0
—
0
0.87
0
1.07
0
1.94
0
-1.94
0
-0.14
0
0.188
0
-2.47
0
—
0
-2.47
0
-0.15
16.42
—
100
—
0
—
0
0.79
0
0.97
0
1.75
0
-1.75
0
-0.59
0
-0.118
0
-2.55
0
—
0
-2.55
0
-0.17
14.76
—
100
—
0
—
0
1.07
0
1.2
0
2.27
0
-2.27
0
-0.62
0
-0.251
0
-2.89
0
—
0
-2.89
0
-0.2
14.58
—
100
—
0
—
0
0.81
0
1.24
0
2.06
0
-2.06
0
-0.32
0
-0.027
0
-2.38
0
—
0
-2.38
0
-0.16
14.4
—
100
—
0
—
0
0.61
0
1.23
0
1.85
0
-1.85
0
-0.25
0
-0.089
0
-2.1
0
—
0
-2.1
0
-0.15
14.2
—
100
—
0
—
0
0.99
0
2
0
2.99
0
-2.99
0
—
0
—
0
-2.99
0
—
0
-2.99
0
-0.21
14.02
—
100
—
0
—
0
0.78
0
1.23
0
2.01
0
-2.01
0
—
0
—
0
-2.01
0
—
0
-2.01
0
-0.14
13.98
—
100
—
0
—
0
0.85
0
1.32
0
2.17
0
-2.17
0
—
0
—
0
-2.17
0
—
0
-2.17
0
-0.17
12.73
—
—
—
0.8
3.15
3.95
-3.95
-0.12
—
-4.17
—
-4.17
-0.36
11.64
—
—
—
0.7
3.04
3.73
-3.73
-0.17
0.03
-3.98
—
-3.98
-0.37
10.82
—
—
—
1.01
1.68
2.69
-2.69
-0.16
0.06
-2.85
—
-2.85
-0.29
9.92
—
—
—
0.58
1.41
2
-2
-1.18
-0.91
-3.54
—
-3.54
-0.37
9.47
—
—
—
0.65
1.39
2.05
-2.05
-0.41
-0.24
-2.36
—
-2.36
-0.26
9.09
—
—
—
0.44
1.15
1.59
-1.59
-0.06
0.05
-1.72
—
-1.72
-0.19
8.91
—
—
—
0.07
0.71
0.78
-0.78
0.08
0.18
-0.78
—
-0.78
-0.09
8.78
—
—
—
0.15
1.78
1.94
-1.94
0.04
0.13
-2.31
—
-2.31
-0.27
8.67
—
—
—
0.56
0.35
0.91
-0.91
-0.11
-0.1
-1.04
—
-1.04
-0.11
9.09
—
—
—
—
0.03
0.03
-0.03
—
—
-0.03
—
-0.03
—
9.8
—
—
—
—
—
—
—
—
—
—
—
—
—
1.48
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
-0.01
1.3
—
—
—
—
0.02
0.02
-0.02
—
—
-0.02
—
-0.02
-0.02
1.3
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
-0.01
1.21
—
—
—
—
—
—
—
—
—
—
—
—
-0.01
0.8
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
-0.01
0.8