Acorn Statements
AC
Acorn 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
2.275
100
0.61
26.8
1.665
73.2
0.226
9.9
1.181
51.9
1.407
61.8
0.258
11.3
0.018
0.8
—
0
0.276
12.1
—
0
0.271
11.9
0.108
2.507
2.132
100
0.541
25.4
1.591
74.6
0.238
11.2
1.275
59.8
1.513
71
0.078
3.7
0.015
0.7
—
0
0.093
4.4
0.025
1.2
0.065
3
0.026
2.494
2.25
100
0.602
26.8
1.648
73.2
0.261
11.6
1.309
58.2
1.57
69.8
0.078
3.5
0.018
0.8
—
0
0.096
4.3
0.009
0.4
0.084
3.7
0.034
2.494
2.09
100
0.54
25.8
1.55
74.2
0.21
10
1.33
63.6
1.54
73.7
0.01
0.5
0.02
1
—
0
0.03
1.4
—
0
0.02
1
0.01
2.53
1.97
100
0.48
24.4
1.49
75.6
0.19
9.6
1.22
61.9
1.41
71.6
0.08
4.1
0.02
1
—
0
0.1
5.1
—
0
0.1
5.1
0.04
2.49
1.75
100
0.43
24.6
1.32
75.4
0.21
12
1.2
68.6
1.41
80.6
-0.1
-5.7
—
0
0.01
0.6
-0.08
-4.6
—
0
-0.09
-5.1
-0.03
2.48
1.85
100
0.49
26.5
1.35
73
0.21
11.4
1.22
65.9
1.43
77.3
-0.08
-4.3
—
0
—
0
-0.08
-4.3
—
0
-0.08
-4.3
-0.03
2.48
1.78
100
0.57
32
1.22
68.5
0.23
12.9
1.2
67.4
1.42
79.8
-0.21
-11.8
—
0
—
0
-0.21
-11.8
—
0
-0.21
-11.8
-0.08
2.48
1.62
100
0.38
23.5
1.25
77.2
0.21
13
1.21
74.7
1.41
87
-0.17
-10.5
—
0
—
0
-0.22
-13.6
—
0
-0.22
-13.6
-0.09
2.48
1.75
100
0.49
28
1.26
72
0.2
11.4
1.18
67.4
1.38
78.9
-0.12
-6.9
—
0
—
0
-0.12
-6.9
—
0
-0.12
-6.9
-0.05
2.48
1.75
100
0.53
30.3
1.23
70.3
0.21
12
1.08
61.7
1.29
73.7
-0.06
-3.4
—
0
—
0
-0.06
-3.4
—
0
-0.07
-4
-0.03
2.48
1.71
100
0.46
26.9
1.24
72.5
0.18
10.5
1.04
60.8
1.22
71.3
0.03
1.8
—
0
—
0
0.03
1.8
—
0
0.02
1.2
0.01
2.5
1.61
100
0.39
24.2
1.22
75.8
0.18
11.2
1.04
64.6
1.22
75.8
0.01
0.6
—
0
—
0
—
0
—
0
—
0
—
2.5
1.71
100
0.5
29.2
1.21
70.8
0.18
10.5
1.01
59.1
1.18
69
0.03
1.8
—
0
—
0
0.02
1.2
—
0
0.02
1.2
0.01
2.49
1.6
100
0.49
30.6
1.11
69.4
0.17
10.6
0.94
58.7
1.1
68.7
0.01
0.6
-0.01
-0.6
—
0
0.42
26.2
—
0
0.42
26.2
0.17
2.49
1.52
100
0.44
28.9
1.08
71.1
0.16
10.5
0.94
61.8
1.1
72.4
-0.02
-1.3
-0.01
-0.7
—
0
-0.03
-2
—
0
-0.03
-2
-0.01
2.48
1.47
100
0.45
30.6
1.02
69.4
0.14
9.5
0.91
61.9
1.04
70.7
-0.02
-1.4
-0.01
-0.7
—
0
-0.03
-2.04
—
0
-0.03
-2.04
-0.01
2.48
1.34
100
0.42
31.3
0.92
68.7
0.16
11.9
1.04
77.6
1.19
88.8
-0.27
-20.1
-0.01
-0.7
—
0
-0.28
-20.9
—
0
-0.28
-20.9
-0.11
2.48
1.4
100
0.45
32.1
0.95
67.9
0.14
10
0.92
65.7
1.06
75.7
-0.11
-7.9
—
0
—
0
-0.11
-7.9
—
0
-0.06
-4.3
-0.02
2.53
1.39
100
0.46
33.1
0.92
66.2
0.14
10.1
0.91
65.5
1.05
75.5
-0.13
-9.4
0.01
0.7
—
0
-0.12
-8.6
—
0
-0.12
-8.6
-0.05
2.53
1.38
100
0.48
34.8
0.9
65.2
0.14
10.1
0.97
70.3
1.1
79.7
-0.2
-14.5
—
0
—
0
-0.2
-14.5
—
0
-0.2
-14.5
-0.1
1.92
1.33
100
0.51
38.3
0.82
61.7
0.14
10.5
0.94
70.7
1.08
81.2
-0.26
-19.5
—
0
—
0
-0.26
-19.5
—
0
-0.24
-18.05
-0.13
1.85
1.31
100
0.5
38.2
0.81
61.8
0.14
10.7
0.93
71
1.08
82.4
-0.26
-19.8
—
0
—
0
-0.26
-19.8
—
0
-0.25
-19.08
-0.13
1.85
1.34
100
0.51
38.1
0.83
61.9
0.14
10.4
0.92
68.7
1.06
79.1
-0.23
-17.2
—
0
—
0
-0.23
-17.2
—
0
—
0
—
1.85
1.23
100
0.49
39.8
0.74
60.2
0.13
10.6
1.15
93.5
1.28
104.1
-0.54
-43.9
-0.03
-2.4
—
0
-0.57
-46.3
—
0
-0.54
-43.9
-0.29
1.85
1.21
100
0.46
38
0.75
62
0.13
10.7
0.98
81
1.12
92.6
-0.37
-30.6
-0.05
-4.1
—
0
-0.42
-34.7
—
0
-1.22
-100.8
-0.66
1.84
1.12
0.51
0.61
0.13
1.02
1.15
-0.54
-0.09
—
-0.63
—
-0.69
-0.38
1.84
1.09
0.46
0.63
0.12
1.04
1.16
-0.53
-0.05
—
-0.58
0.04
0.24
0.13
1.84
1.05
0.45
0.59
0.18
0.93
1.1
-0.51
-0.05
—
-0.56
—
-0.49
-0.27
1.84
1.1
0.48
0.61
0.09
0.86
0.95
-0.34
-0.03
—
-0.37
—
-0.22
-0.12
1.83
1.04
0.45
0.59
0.14
0.81
0.95
-0.35
3.53
—
3.18
—
0.03
0.01
1.83
0.94
0.42
0.52
0.13
1.02
1.15
-0.62
-0.01
—
-0.64
—
0.65
0.35
1.83
1.92
1.13
0.78
0.29
1.21
1.5
-0.72
-0.28
—
-0.99
0.01
2.44
1.39
1.75
4.76
3.13
1.63
0.37
2.63
2.99
-1.36
-0.27
—
-1.63
0.01
-2.98
-1.74
1.71
4.33
2.9
1.43
0.48
2.39
2.87
-1.44
-0.01
—
-1.45
0.16
-1.93
-1.12
1.71
4.4
2.58
1.82
0.32
2.45
2.77
-0.95
-0.25
—
-1.2
0.06
-2.76
-1.64
1.68
4.11
2.44
1.67
0.49
2.47
2.96
-1.29
-0.06
—
-1.36
0.02
-3.15
-1.9
1.65
3.71
2.47
1.24
0.41
2.32
2.73
-1.49
—
—
-1.49
-0.03
-2.77
-1.67
1.65
4.74
1.89
2.86
-2.43
0.03
-2.4
5.26
0.01
—
4.22
0.04
-13.47
-8.69
1.55
5.17
3.24
1.93
0.68
2.69
3.36
-1.43
0.08
—
-1.45
0.01
-3.85
-2.76
1.39
4.72
3.45
1.28
0.73
3.13
3.85
-2.58
-0.09
—
-3.52
0.17
-5.53
-3.97
1.39
4.45
3.02
1.43
0.73
3.32
4.05
-2.62
-0.06
—
-2.67
-0.06
-4.3
-3.09
1.39
4.36
1.31
3.05
-2.06
1.23
-0.8
3.85
0.08
—
3.93
-0.07
-5.25
-0.24
21.82
4.98
3.92
1.06
2.22
5
7.21
-6.15
-0.01
—
-12.55
0.14
-12.31
-0.68
18.09
5.23
3.96
1.27
2.12
4.97
7.09
-5.81
0.08
—
-7.45
0.02
-7.17
-0.4
18.09
5.72
3.59
2.13
2
5.26
7.26
-5.13
0.01
—
-5.12
0.07
-4.98
-0.28
18.08
4.8
3.77
1.03
1.82
5.47
7.29
-6.26
0.11
—
-6.15
-0.48
-5.38
-0.298
18.04