hopTo Statements
HP
hopTo 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
1.07
100
0.07
6.5
1
93.5
0.45
42.1
0.43
40.2
0.88
82.2
0.12
11.2
—
0
0.07
6.5
0.19
17.8
—
0
0.19
17.8
0.01
18.98
1.06
100
0.08
7.5
0.98
92.5
0.42
39.6
0.74
69.8
1.16
109.4
-0.18
-17
—
0
0.04
3.8
-0.13
-12.3
—
0
-0.13
-12.3
-0.01
18.9
1.04
100
0.08
7.7
0.97
93.3
0.4
38.5
0.56
53.8
0.95
91.3
0.01
1
0.02
1.9
—
0
0.03
2.9
—
0
0.03
2.9
—
19.07
1.02
100
0.06
5.9
0.95
93.1
0.38
37.3
0.44
43.1
0.82
80.4
0.13
12.7
—
0
—
0
0.14
13.7
—
0
0.14
13.7
0.01
19.82
0.98
100
0.05
5.1
0.93
94.9
0.38
38.8
0.68
69.4
1.06
108.2
-0.13
-13.3
-0.02
-2.04
—
0
-0.14
-14.3
—
0
-0.14
-14.3
-0.01
18.85
0.96
100
0.05
5.2
0.91
94.8
0.38
39.6
0.48
50
0.86
89.6
0.05
5.2
-0.03
-3.1
—
0
0.02
2.1
—
0
0.02
2.1
—
19.09
0.95
100
0.08
8.4
0.87
91.6
0.38
40
0.33
34.7
0.71
74.7
0.16
16.8
-0.06
-6.3
—
0
0.11
11.6
—
0
0.11
11.6
0.01
19.09
0.93
100
0.04
4.3
0.89
95.7
0.35
37.6
0.33
35.5
0.68
73.1
0.21
22.6
-0.05
-5.4
—
0
0.16
17.2
—
0
0.16
17.2
0.01
19.09
0.92
100
0.04
4.3
0.88
95.7
0.35
38
0.31
33.7
0.66
71.7
0.21
22.8
0.15
16.3
—
0
0.36
39.1
—
0
0.36
39.1
0.02
19.09
0.9
100
0.05
5.6
0.85
94.4
0.36
40
0.35
38.9
0.71
78.9
0.14
15.6
0.01
1.1
—
0
0.15
16.7
—
0
0.15
16.7
0.01
19.09
0.86
100
0.04
4.7
0.82
95.3
0.36
41.9
0.36
41.9
0.73
84.9
0.1
11.6
0.01
1.2
0.27
31.4
0.38
44.2
—
0
0.38
44.2
0.02
19.09
0.84
100
0.04
4.8
0.8
95.2
0.35
41.7
0.35
41.7
0.7
83.3
0.1
11.9
—
0
—
0
0.1
11.9
-0.01
-1.2
0.1
11.9
0.01
18.85
0.89
100
0.04
4.5
0.85
95.5
0.36
40.4
0.34
38.2
0.69
77.5
0.16
18
—
0
—
0
0.16
18
—
0
0.16
18
0.01
15.71
1.07
100
0.04
3.7
1.03
96.3
0.36
33.6
0.39
36.4
0.75
70.1
0.28
26.2
—
0
0.05
4.7
0.33
30.8
0.01
0.9
0.32
29.9
0.03
11.9
0.84
100
0.04
4.8
0.81
96.4
0.36
42.9
0.33
39.3
0.7
83.3
0.11
13.1
—
0
—
0
0.11
13.1
—
0
0.11
13.1
0.01
9.94
0.8
100
0.04
5
0.75
93.8
0.41
51.2
0.32
40
0.74
92.5
0.02
2.5
—
0
—
0
0.02
2.5
—
0
0.02
2.5
—
10.31
0.95
100
0.04
4.2
0.91
95.8
0.36
37.9
0.26
27.4
0.62
65.3
0.29
30.5
—
0
—
0
0.29
30.5
—
0
0.29
30.5
0.03
10.3
0.73
100
0.04
5.5
0.69
94.5
0.38
52.1
0.31
42.5
0.69
94.5
—
0
—
0
—
0
—
0
—
0
—
0
—
9.81
1.05
100
0.03
2.9
1.02
97.1
0.37
35.2
0.41
39
0.79
75.2
0.24
22.9
—
0
0.01
1
0.25
23.8
—
0
0.25
23.8
0.02
10.3
0.63
100
0.04
6.3
0.59
93.7
0.38
60.3
0.33
52.4
0.72
114.3
-0.12
-19.05
—
0
—
0
-0.12
-19.05
—
0
-0.12
-19.05
-0.01
9.5
0.83
100
0.03
3.6
0.8
96.4
0.35
42.2
0.47
56.6
0.83
100
-0.03
-3.6
—
0
—
0
-0.03
-3.6
—
0
-0.03
-3.6
—
9.8
0.87
100
0.04
4.6
0.83
95.4
0.36
41.4
0.44
50.6
0.79
90.8
0.03
3.4
—
0
0.13
14.9
0.16
18.4
—
0
0.16
18.4
0.02
10.48
0.82
100
0.03
3.7
0.79
96.3
0.43
52.4
0.41
50
0.83
101.2
-0.04
-4.9
—
0
—
0
-0.04
-4.9
—
0
-0.04
-4.9
—
9.8
0.96
0.02
0.94
0.38
0.39
0.76
0.18
0.32
—
0.5
-0.01
0.51
0.05
9.8
1.03
0.02
1.01
0.38
0.29
0.67
0.33
-0.06
—
0.27
0.01
0.25
0.03
9.8
0.92
0.02
0.91
0.36
0.5
0.86
0.05
-0.06
—
-0.01
—
-0.01
—
9.8
0.98
0.02
0.96
0.39
0.73
1.11
-0.15
—
—
-0.15
—
-0.15
-0.02
9.8
1.14
0.03
1.1
0.33
0.75
1.08
0.02
—
—
0.02
—
0.02
—
9.79
0.9
0.01
0.89
0.49
0.92
1.41
-0.52
0.06
—
-0.46
—
-0.46
-0.05
9.78
0.96
0.07
0.89
0.48
0.87
1.35
-0.46
0.02
—
-0.44
—
-0.44
-0.04
9.75
1.01
0.05
0.95
0.89
1
1.88
-0.93
-0.05
—
-0.97
—
-0.97
-0.1
9.74
1.02
0.29
0.73
0.92
0.9
1.82
-1.09
0.06
—
-1.02
—
-1.02
-0.11
9.73
1.13
0.11
1.02
1.04
1.19
2.23
-1.21
—
—
-1.21
—
-1.21
-0.14
8.94
1.36
0.11
1.25
1.1
1.22
2.32
-1.07
0.18
—
-0.89
—
-0.89
-0.12
7.56
1.47
0.1
1.37
1.16
1.41
2.58
-1.21
-0.06
—
-1.26
—
-1.26
-0.17
7.52
1.52
0.1
1.41
1.04
1.32
2.36
-0.95
-0.04
—
-0.99
—
-0.99
-0.13
7.48
1.29
0.1
1.19
1.2
1
2.19
-1.01
0.05
—
-0.95
—
-0.95
-0.13
7.47
1.41
0.11
1.29
1.33
1.42
2.75
-1.46
0.48
—
-0.98
—
-0.98
-0.13
7.63
1.34
0.13
1.21
1.35
1.66
3.01
-1.8
1.13
—
-0.67
—
-0.67
-0.09
7.35
1.34
0.16
1.18
1.47
1.34
2.81
-1.62
0.73
—
-0.9
—
-0.9
-0.14
6.51
1.53
0.1
1.43
1.44
1.6
3.04
-1.61
-0.64
—
-2.25
—
-2.25
-0.36
6.32
1.39
0.14
1.26
1.38
1.34
2.71
-1.46
4.77
—
3.31
—
3.31
0.49
6.75
1.62
0.11
1.51
0.71
1.25
1.96
-0.45
-3.45
—
-3.9
—
-3.9
-0.7
5.54
1.63
0.17
1.46
0.9
1.22
2.12
-0.67
-1.2
—
-1.87
—
-1.87
-0.34
5.51