Morgan Group Statements
MG
Morgan Group 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
0.469
100
—
0
—
0
—
0
0.61
130.1
0.849
181
-0.38
-81.03
—
0
—
0
-0.38
-81.03
—
0
-0.38
-81.03
-0.633
0.6
0.497
100
—
0
—
0
—
0
0.512
102.9
0.774
155.6
-0.276
-55.6
—
0
—
0
-0.276
-55.6
—
0
-0.276
-55.6
-0.461
0.6
0.614
100
—
0
—
0
—
0
0.401
65.4
0.666
108.5
-0.052
-8.5
—
0
—
0
-0.052
-8.5
0.009
1.5
-0.062
-10.06
-0.103
0.6
0.413
100
—
0
—
0
—
0
0.466
112.7
0.602
145.7
-0.189
-45.7
—
0
—
0
-0.189
-45.7
—
0
-0.189
-45.7
-0.315
0.6
0.475
100
—
0
—
0
—
0
0.53
111.5
0.827
173.9
-0.351
-73.9
—
0
—
0
-0.351
-73.9
—
0
-0.351
-73.9
-0.585
0.6
0.509
100
—
0
—
0
—
0
0.553
108.7
0.856
168.2
-0.347
-68.2
—
0
—
0
-0.347
-68.2
—
0
-0.347
-68.2
-0.578
0.6
1.238
100
—
0
—
0
—
0
0.766
61.8
1.178
95.1
0.06
4.9
—
0
—
0
0.06
4.9
0.001
0.06
0.059
4.8
0.099
0.6
0.473
100
—
0
—
0
—
0
0.551
116.5
0.82
173.4
-0.347
-73.4
—
0
—
0
-0.347
-73.4
—
0
-0.347
-73.4
-0.579
0.6
0.584
100
—
0
—
0
—
0
1.056
180.7
1.305
223.3
-0.721
-123.3
—
0
—
0
-0.721
-123.3
—
0
-0.721
-123.3
-1.201
0.6
0.678
100
—
0
—
0
—
0
0.954
140.7
1.24
182.9
-0.562
-82.9
—
0
—
0
-0.562
-82.9
—
0
-0.562
-82.9
-0.937
0.6
0.801
100
—
0
—
0
—
0
0.849
106
1.249
155.9
-0.448
-55.9
—
0
—
0
-0.448
-55.9
0.125
15.6
-0.573
-71.5
-0.955
0.6
1.082
100
—
0
—
0
—
0
1.014
93.7
1.407
130.1
-0.325
-30.06
—
0
—
0
-0.325
-30.06
-0.061
-5.6
-0.264
-24.4
-0.44
0.6
1.11
100
—
0
—
0
—
0
1.184
106.6
1.552
139.8
-0.441
-39.8
—
0
—
0
-0.441
-39.8
-0.131
-11.8
-0.31
-28
-0.517
0.6
1.443
100
—
0
—
0
—
0
1.455
100.8
1.862
129
-0.419
-29.05
—
0
—
0
-0.419
-29.05
-0.137
-9.5
-0.282
-19.6
-0.471
0.6
9.245
100
—
0
—
0
—
0
9.529
103.1
11.585
125.3
-2.34
-25.3
-0.002
-0.02
—
0
-2.341
-25.3
-0.501
-5.4
-1.84
-19.9
-0.883
2.084
—
100
—
0
—
0
—
0
0.033
0
0.033
0
-0.033
0
0
0
—
0
-0.032
0
—
0
-0.032
0
-0.666
0.049
—
100
—
0
—
0
—
0
0.012
0
0.012
0
-0.012
0
0.001
0
—
0
-0.011
0
—
0
-0.011
0
-0.228
0.049
—
100
—
0
—
0
—
0
0.023
0
0.023
0
-0.023
0
0.001
0
—
0
-0.023
0
—
0
-0.023
0
-0.467
0.049
—
100
—
0
—
0
—
0
0.009
0
0.009
0
-0.009
0
0.001
0
—
0
-0.009
0
—
0
-0.009
0
-0.002
4.863
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
4.86
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
4.86
—
100
—
0
—
0
—
0
0.03
0
0.03
0
-0.03
0
—
0
—
0
-0.03
0
—
0
-0.03
0
-0.01
3.56
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.02
0.02
-0.02
—
—
-0.02
—
-0.02
-0.01
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.02
0.02
-0.02
—
—
-0.02
—
-0.02
-0.01
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.03
0.03
-0.03
—
—
-0.03
—
-0.03
-0.01
3.36
—
—
—
—
0.02
0.02
-0.02
—
—
-0.02
—
-0.02
-0.01
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.03
0.03
-0.03
—
—
-0.03
—
-0.03
-0.01
3.36
—
—
—
—
0.05
0.05
-0.05
—
—
-0.05
—
-0.05
-0.01
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
3.36