Stem Statements
ST
Stem 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
3.83
100
2.787
72.8
1.043
27.2
—
0
2.219
57.9
2.475
64.6
-1.432
-37.4
0.066
1.7
-0.026
-0.7
-1.077
-28.1
—
0
-1.11
-29
-0.43
2.603
3.894
100
3.31
85
0.584
15
—
0
2.062
53
2.371
60.9
-1.787
-45.9
-0.55
-14.1
0.068
1.7
-3.233
-83.03
—
0
-3.233
-83.03
-1.33
2.438
4.059
100
4.006
98.7
0.053
1.3
—
0
2.379
58.6
2.731
67.3
-2.678
-66
-0.36
-8.9
-0.041
-1.01
-3.079
-75.9
—
0
-3.066
-75.5
-1.34
2.288
4.046
100
3.749
92.7
0.297
7.3
—
0
2.25
55.6
2.56
63.3
-2.263
-55.9
-0.102
-2.5
-0.113
-2.8
-11.184
-276.4
—
0
-10.371
-256.3
-4.58
2.261
4.171
100
3.5
83.9
0.671
16.1
—
0
2.81
67.4
3.21
77
-2.539
-60.9
0.199
4.8
2.009
48.2
0.472
11.3
—
0
0.54
12.9
0.24
2.246
4.135
100
3.796
91.8
0.339
8.2
—
0
3.363
81.3
3.805
92
-3.466
-83.8
1.682
40.7
-1.677
-40.6
-4.292
-103.8
—
0
-3.472
-84
-1.53
2.263
4.211
100
3.395
80.6
0.816
19.4
—
0
4.496
106.8
4.905
116.5
-4.089
-97.1
-0.137
-3.3
1.748
41.5
-2.442
-58
—
0
-4.064
-96.5
-1.76
2.302
4.751
100
3.418
71.9
1.333
28.1
—
0
3.702
77.9
4.232
89.1
-2.899
-61.02
2.01
42.3
0.218
4.6
-2.906
-61.2
—
0
-55.218
-1162.2
-24.74
2.231
5.428
100
3.948
72.7
1.48
27.3
—
0
4.452
82
4.952
91.2
-3.472
-64
6.428
118.4
0.715
13.2
3.671
67.6
—
0
2.654
48.9
0.92
2.854
5.489
100
3.562
64.9
1.927
35.1
—
0
3.626
66.1
4.126
75.2
-2.199
-40.06
-6.868
-125.1
1.17
21.3
-7.897
-143.9
—
0
-8.611
-156.9
-6.25
1.378
5.269
100
3.459
65.6
1.81
34.4
—
0
4.233
80.3
4.72
89.6
-2.91
-55.2
-0.455
-8.6
0.2
3.8
-3.165
-60.07
—
0
-3.188
-60.5
-4.57
0.697
5.157
100
4.244
82.3
0.913
17.7
—
0
3.289
63.8
3.289
63.8
-2.376
-46.07
-0.084
-1.6
—
0
-2.46
-47.7
—
0
-2.435
-47.2
-3.79
0.643
5.198
100
3.42
65.8
1.778
34.2
—
0
2.557
49.2
2.557
49.2
-0.779
-15
-0.168
-3.2
—
0
-0.947
-18.2
—
0
-0.826
-15.9
-1.24
0.664
2.298
100
1.573
68.5
0.725
31.5
—
0
4.35
189.3
4.35
189.3
-3.625
-157.7
-1.15
-50.04
—
0
-4.775
-207.8
—
0
-4.665
-203.003
-8.15
0.572
1.321
100
1.069
80.9
0.252
19.1
—
0
3.138
237.5
3.138
237.5
-2.886
-218.5
-0.426
-32.2
—
0
-3.312
-250.7
—
0
-3.077
-232.9
-5.87
0.524
1.137
100
1.859
163.5
-0.722
-63.5
—
0
10.027
881.6
10.027
881.6
-10.748
-945.09
-5.309
-466.8
0.824
72.4
-18.605
-1635.9
—
0
-18.214
-1601.5
-37.96
0.48
0.622
100
0.258
41.5
0.364
58.5
—
0
3.482
559.9
3.482
559.9
-3.118
-501.4
-0.615
-98.9
—
0
-3.693
-593.8
—
0
-3.693
-593.8
-10.19
0.362
0.354
100
—
0
0.354
100
—
0
2.748
776.3
2.748
776.3
-2.394
-676.3
-0.399
-112.7
—
0
-2.793
-789
—
0
-2.793
-789
-18.14
0.154
0.338
100
—
0
0.338
100
—
0
3.123
924
3.123
924
-2.785
-824
-0.558
-165.09
-0.824
-243.8
-4.167
-1232.8
—
0
-4.167
-1232.8
-29.91
0.139
0.352
100
—
0
—
0
—
0
7.461
2119
2.476
703.2
-2.124
-603.3
-0.134
-38.09
0.045
12.8
-2.213
-628.6
—
0
-2.213
-628.6
-22.51
0.098
0.324
100
—
0
—
0
—
0
5.147
1587.7
5.147
1587.7
-4.823
-1487.7
-0.066
-20.2
—
0
-4.889
-1508
—
0
-4.889
-1508
-55.23
0.088
0.31
100
—
0
—
0
—
0
1.082
348.9
1.082
348.9
-0.772
-248.9
-0.137
-44.06
—
0
-0.908
-293
—
0
-0.908
-293
-11.41
0.08
0.31
100
—
0
—
0
—
0
0.988
318.9
0.988
318.9
-0.678
-218.9
-0.01
-3.1
—
0
-0.688
-222.01
—
0
-0.688
-222.01
-10.43
0.066
0.326
100
—
0
—
0
—
0
0.952
291.9
0.952
291.9
-0.625
-191.9
-0.001
-0.3
—
0
-0.626
-192.1
—
0
-0.626
-192.1
-10.5
0.06
—
100
—
0
—
0
—
0
1.238
0
1.238
0
-1.238
0
0
0
—
0
-1.238
0
—
0
-1.238
0
-20.66
0.06
—
100
—
0
—
0
—
0
0.34
0
0.34
0
-0.34
0
0.005
0
—
0
-0.335
0
—
0
-0.335
0
-6.36
0.053
—
100
—
0
—
0
—
0
0.547
0
0.547
0
-0.547
0
—
0
—
0
-0.547
0
—
0
-0.547
0
-11.49
0.048