Galaxy Next Statements
GA
Galaxy Next 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
0.66
100
0.77
116.7
-0.12
-18.2
—
0
0.67
101.5
0.67
101.5
-0.78
-118.2
-0.7
-106.06
—
0
-1.48
-224.2
—
0
-1.48
-224.2
-0.07
21.35
0.43
100
0.33
76.7
0.1
23.3
—
0
1.56
362.8
1.56
362.8
-1.46
-339.5
-1.46
-339.5
—
0
-2.93
-681.4
—
0
-2.93
-681.4
-0.13
22.86
0.62
100
0.27
43.5
0.35
56.5
—
0
1.62
261.3
1.62
261.3
-1.27
-204.8
-0.28
-45.2
—
0
-1.55
-250
—
0
-1.55
-250
-0.07
21.73
0.08
100
0.5
625
-0.42
-525
—
0
1.54
1925
1.5
1875
-1.92
-2400
-0.46
-575
—
0
-2.37
-2962.5
—
0
-2.37
-2962.5
-0.12
19.17
1.27
100
1.02
80.3
0.25
19.7
—
0
1.2
94.5
1.2
94.5
-0.95
-74.8
-0.13
-10.2
—
0
-1.08
-85.04
—
0
-1.08
-85.04
-0.06
16.94
0.9
100
0.85
94.4
0.06
6.7
—
0
1
111.1
1.05
116.7
-0.99
-110
-1.43
-158.9
0.006
0.7
-2.42
-268.9
—
0
-2.42
-268.9
-0.15
14.41
1.68
100
1.02
60.7
0.67
39.9
—
0
1.53
91.1
1.53
91.1
-0.86
-51.2
0.48
28.6
—
0
-0.39
-23.2
—
0
-0.39
-23.2
-0.02
19.39
1.02
100
0.42
41.2
0.6
58.8
—
0
0.74
72.5
0.74
72.5
-0.14
-13.7
-0.82
-80.4
0.32
31.4
-0.64
-62.7
—
0
-0.64
-62.7
-0.04
15.42
0.78
100
0.36
46.2
0.42
53.8
—
0
1.7
217.9
1.7
217.9
-1.28
-164.1
-1.75
-224.4
0.14
17.9
-2.89
-370.5
—
0
-2.89
-370.5
-0.2
14.11
0.8
100
0.47
58.7
0.33
41.3
—
0
1.27
158.8
1.27
158.8
-0.94
-117.5
-6.82
-852.5
—
0
-7.77
-971.2
—
0
-7.77
-971.2
-0.67
11.57
1.18
100
0.83
70.3
0.35
29.7
—
0
4.16
352.5
4.16
352.5
-3.81
-322.9
-9.32
-789.8
—
0
-13.13
-1112.7
—
0
-13.13
-1112.7
-1.6
8.21
0.47
100
0.02
4.3
0.45
95.7
—
0
0.61
129.8
0.61
129.8
-0.16
-34.04
-1.77
-376.6
—
0
-3.93
-836.2
—
0
-3.93
-836.2
-2.48
1.58
0.35
100
0.13
37.1
0.22
62.9
—
0
1.71
488.6
1.71
488.6
-1.49
-425.7
-1.77
-505.7
—
0
-5.26
-1502.9
—
0
-5.26
-1502.9
-29.22
0.18
0.88
100
0.49
55.7
0.38
43.2
—
0
2.49
283
2.49
283
-2.1
-238.6
-0.72
-81.8
—
0
-2.82
-320.5
—
0
-2.82
-320.5
-31.33
0.09
0.62
100
0.49
79
0.13
21
—
0
2.12
341.9
2.13
343.5
-1.99
-321
-0.03
-4.8
—
0
-2.02
-325.8
—
0
-2.02
-325.8
-28.85
0.07
0.16
100
0.6
375
-0.44
-275
—
0
1.43
893.8
1.43
893.7
-1.87
-1168.8
-0.9
-562.5
-0.02
-12.5
-2.79
-1743.8
—
0
-2.79
-1743.8
-39.85
0.07
0.35
100
0.29
82.9
0.06
17.1
—
0
2.04
582.9
2.04
582.9
-1.98
-565.7
-0.1
-28.6
0.1
28.6
-1.98
-565.7
—
0
-1.98
-565.7
-39.59
0.05
0.65
100
0.4
61.5
0.25
38.5
—
0
1.5
230.8
1.5
230.8
-1.25
-192.3
-0.01
-1.5
0.01
1.5
-1.25
-192.3
—
0
-1.25
-192.3
-25
0.05
0.72
100
0.48
66.7
0.24
33.3
—
0
0.86
119.4
0.86
119.4
-0.62
-86.1
-0.05
-6.9
0.04
5.6
-0.63
-87.5
—
0
-0.63
-87.5
-12.6
0.05
0.45
100
0.5
111.1
-0.05
-11.1
—
0
1.71
380
1.63
362.2
-1.68
-373.3
-0.1
-22.2
—
0
-1.69
-375.6
—
0
-1.69
-375.6
-169
0.01
0.32
100
0.08
25
0.24
75
—
0
0.15
46.9
0.23
71.9
0.01
3.1
-0.08
-25
—
0
-0.07
-21.9
—
0
-0.07
-21.9
-25.35
—
0.23
0.12
0.11
—
0.16
0.25
-0.13
-0.06
—
-0.2
—
-0.2
-67.17
—
0.28
0.08
0.2
—
0.25
0.33
-0.13
-0.07
—
-0.2
—
-0.2
-75.41
—
0.29
0.14
0.15
—
0.26
0.34
-0.18
-0.13
0.11
-0.19
—
-0.19
-72.67
—
0.32
0.09
0.23
—
0.29
0.36
-0.13
-0.04
—
-0.17
—
-0.17
-63.38
—
0.27
0.09
0.18
—
0.21
0.28
-0.11
-0.09
—
-0.69
—
-0.69
-255.55
—
0.26
0.08
0.18
—
0.19
0.27
-0.09
-0.08
—
-0.17
—
-0.17
-62.54
—
0.3
0.09
0.21
—
0.1
0.18
0.03
-0.09
—
-0.06
—
-0.06
-21.83
—
0.26
0.06
0.19
—
0.19
0.27
-0.07
-0.09
—
-0.16
—
-0.16
-59.81
—
0.22
0.06
0.16
—
0.21
0.42
-0.26
-0.09
—
-0.34
—
-0.34
-133.4
—
0.29
0.08
0.21
—
—
0.07
0.14
-0.09
—
0.05
—
0.05
16.65
—
0.31
0.11
0.2
—
0.23
0.3
-0.09
-0.09
—
-0.19
—
-0.19
-76.04
—
0.32
0.11
0.21
—
0.27
0.33
-0.13
-0.09
—
-0.21
—
-0.21
-96.45
—
0.33
0.13
0.2
—
0.25
0.32
-0.12
-0.11
—
-0.23
—
-0.23
-115.51
—
0.4
0.15
0.25
—
0.27
0.33
-0.08
-0.08
—
-0.16
—
-0.16
-84.34
—
0.38
0.15
0.23
—
0.25
0.32
-0.09
-0.08
—
-0.17
—
-0.17
-84.18
—
0.39
0.15
0.24
—
0.19
0.26
-0.02
-0.08
—
-0.1
—
-0.1
-50.73
—
0.47
0.19
0.28
—
0.31
0.38
-0.1
-0.06
—
-0.16
—
-0.16
-88.19
—
0.49
0.21
0.28
—
0.22
0.28
—
-0.08
—
-0.08
—
-0.08
-44.81
—
0.47
0.2
0.27
—
0.28
0.36
-0.09
-0.09
—
-0.18
—
-0.18
-103.2
—
0.45
0.15
0.31
—
0.17
0.24
0.06
-0.09
—
-0.03
—
-0.03
-0.08
0.34
0.45
0.24
0.21
—
0.27
0.27
-0.06
-0.12
0.07
-0.11
—
-0.11
-0.344
0.32
0.5
100
0.23
46
0.27
54
—
0
0.23
46
0.31
62
-0.04
-8
-0.06
-12
—
0
-0.1
-20
—
0
-0.1
-20
-0.33
0.32