Wellness Center Statements
WC
Wellness Center 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
0.107
100
0.01
9.7
0.097
90.3
—
0
—
0
0.43
400.2
-0.333
-309.9
-0.409
-380.04
—
0
-0.742
-689.9
—
0
-0.622
-578.7
-0.005
135.23
0.1
100
0.01
10.4
0.09
89.6
—
0
—
0
0.311
310.7
-0.221
-221.1
-0.049
-49.04
—
0
-0.265
-265.3
—
0
-0.178
-177.9
-0.001
125.75
0.165
100
0.026
15.8
0.139
84.2
—
0
—
0
0.288
174.9
-0.149
-90.7
-0.046
-27.9
—
0
-0.195
-118.6
—
0
-0.132
-80.3
-0.001
124.5
0.019
100
0.079
412.4
-0.06
-312.4
—
0
—
0
0.296
1541.5
-0.356
-1853.9
-0.04
-208.8
-0.002
-8.8
-0.36
-1877.7
—
0
-0.259
-1348.6
-0.002
123.01
0.079
100
0.01
13.2
0.068
86.8
—
0
—
0
0.273
346.8
-0.204
-260.05
-0.036
-46.08
—
0
-0.241
-306.1
—
0
-0.154
-195.4
-0.001
122.1
0.052
100
0.059
114.1
-0.007
-14.1
—
0
—
0
0.362
701.3
-0.37
-715.4
-0.032
-61.9
—
0
-0.402
-777.4
—
0
-0.213
-412.7
-0.002
120.33
0.09
100
0.08
88.5
0.01
11.5
—
0
—
0
0.309
340.9
-0.298
-329.4
-0.026
-28.9
—
0
-0.324
-358.3
—
0
-0.181
-199.7
-0.002
118.96
—
100
—
0
—
0
—
0
—
0
0.353
0
-0.353
0
-0.023
0
—
0
-0.319
0
—
0
-0.158
0
-0.001
116.04
—
100
—
0
—
0
—
0
—
0
0.813
0
-0.813
0
-0.064
0
-0.023
0
-0.896
0
—
0
-0.819
0
-0.007
110.91
0.005
100
—
0
0.005
100
—
0
—
0
0.423
8462.6
-0.418
-8362.6
-0.016
-324.2
-0.507
-10145.4
-0.942
-18832.2
—
0
-0.92
-18391.2
-0.009
107.5
—
100
—
0
—
0
—
0
—
0
0.337
0
-0.337
0
-0.009
0
—
0
-0.347
0
—
0
-0.324
0
-0.003
107.5
—
100
—
0
—
0
—
0
—
0
0.364
0
-0.364
0
-0.008
0
—
0
-0.372
0
—
0
-0.317
0
-0.003
101.96
0.008
100
0.005
60
0.003
40
—
0
—
0
0.404
5297.6
-0.401
-5257.7
-0.115
-1502.9
—
0
-0.516
-6760.6
—
0
-0.511
-6696.2
-0.005
107.43
0.013
100
0.008
60
0.005
40
—
0
—
0
0.536
4158.3
-0.53
-4118.3
-0.029
-224.2
-0.021
-166.07
-0.581
-4508.6
—
0
-0.58
-4503.6
-0.006
103.98
0.013
100
0.008
60
0.005
40
—
0
—
0
0.476
3694.6
-0.471
-3654.6
-0.056
-437
-0.051
-393.6
-0.578
-4485.2
—
0
-0.979
-7603.3
-0.01
100.95
0.07
100
0.03
42.9
0.05
71.4
—
0
—
0
0.49
700
-0.45
-642.9
-0.11
-157.1
-0.11
-157.1
-0.67
-957.1
—
0
-0.65
-928.6
-0.01
99.17
0.07
100
0.02
28.6
0.05
71.4
—
0
—
0
0.83
1185.7
-0.78
-1114.3
-0.73
-1042.9
-0.07
-100
-1.58
-2257.1
—
0
-2.02
-2885.7
-0.02
95.91
0.04
100
0.02
50
0.02
50
—
0
—
0
0.56
1400
-0.54
-1350
-0.08
-200
-0.23
-575
-0.85
-2125
—
0
-0.83
-2075
-0.01
91.55
0.03
0.02
0.01
—
—
0.33
-0.32
—
-0.07
-0.4
—
-0.35
—
90.34
-0.03
0.02
-0.05
—
—
0.37
-0.42
-0.05
—
-0.52
—
-0.32
-0.01
91.93
0.03
0.02
0.01
—
—
0.65
-0.64
—
—
-0.64
—
-0.59
-0.01
88.33
0.13
0.05
0.08
—
—
0.61
-0.53
—
—
-0.24
—
-0.27
—
84.64
0.14
0.06
0.08
—
—
0.5
-0.42
—
—
-0.42
—
-0.41
-0.01
81
-0.07
0.1
-0.18
—
—
0.54
-0.72
-0.02
—
-0.85
—
-0.86
-0.01
78.63
0.12
0.02
0.1
—
—
0.43
-0.33
—
—
-0.33
—
-0.28
—
74.76
0.17
0.04
0.14
—
—
0.67
-0.54
—
-0.15
-0.68
—
-0.67
-0.01
72.86
0.08
0.03
0.05
—
—
0.62
-0.58
—
—
-0.57
—
-0.54
-0.01
66.9
-0.06
0.12
-0.18
—
0.76
5.2
-5.38
-0.88
—
-6.19
—
-6.17
-0.11
64.65
0.12
—
0.12
—
0.58
0.65
-0.53
—
—
-0.53
—
-0.47
-0.01
58.42
0.12
—
0.12
—
0.4
0.57
-0.45
0.52
—
0.11
—
0.11
—
52.15
0.1
—
0.1
—
0.46
0.58
-0.48
0.06
—
-0.42
—
-0.42
-0.01
46.27
0.05
—
0.05
-0.01
0.09
0.15
-0.1
-0.01
0.11
—
—
0.1
—
50.7
0.07
—
0.07
0.01
0.46
0.53
-0.46
—
—
-0.46
—
-0.5
-0.01
50.79
—
—
—
—
0.49
0.56
-0.56
—
0.01
-3.87
—
-3.92
-0.08
47.39
—
—
—
—
0.32
0.39
-0.39
—
—
-0.39
—
-0.54
-0.01
45.13
-0.17
—
-0.17
—
-0.12
0.04
-0.21
-0.09
0.1
-0.2
—
-0.71
-0.01
55.09
0.08
—
0.08
—
0.43
0.54
-0.46
—
-0.09
-0.56
—
-0.56
-0.01
39.87
0.05
—
0.05
—
1.05
1.05
-1
—
—
-1
—
-1
-0.03
35.69
0.05
—
0.05
—
0.5
0.58
-0.54
-0.01
—
-0.54
—
-0.54
-0.03
20.1
0.09
0.02
0.07
0.01
0.33
0.33
-0.27
—
—
-0.27
—
-0.27
-0.01
23.46