SCI Engineered Statements
SC
SCI Engineered 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
5.533
100
4.154
75.1
1.379
24.9
0.175
3.2
0.619
11.2
0.794
14.3
0.585
10.6
0.096
1.7
—
0
0.682
12.3
0.155
2.8
0.527
9.5
0.115
4.569
8.403
100
6.988
83.2
1.415
16.8
0.185
2.2
0.612
7.3
0.797
9.5
0.618
7.4
0.087
1
—
0
0.705
8.4
0.16
1.9
0.545
6.5
0.119
4.568
7.029
100
5.742
81.7
1.287
18.3
0.13
1.8
0.612
8.7
0.742
10.6
0.545
7.8
0.092
1.3
—
0
0.637
9.1
0.071
1
0.566
8
0.124
4.562
7.7
100
6.313
82
1.387
18
0.122
1.6
0.555
7.2
0.676
8.8
0.71
9.2
0.081
1.1
—
0
0.791
10.3
0.213
2.8
0.579
7.5
0.13
4.562
13.255
100
10.677
80.5
2.578
19.5
0.251
1.9
1.088
8.2
1.339
10.1
1.239
9.3
0.113
0.9
—
0
1.352
10.2
0.303
2.3
1.049
7.9
0.23
4.56
5.797
100
4.473
77.2
1.325
22.8
0.135
2.3
0.542
9.3
0.677
11.7
0.647
11.2
0.049
0.8
—
0
0.696
12
0.158
2.7
0.538
9.3
0.12
4.555
5.819
100
4.575
78.6
1.244
21.4
0.104
1.8
0.475
8.2
0.579
9.9
0.665
11.4
0.031
0.5
—
0
0.696
12
0.231
4
0.465
8
0.102
4.547
5.817
100
4.645
79.9
1.172
20.1
0.093
1.6
0.469
8.1
0.562
9.7
0.61
10.5
0
0.006
—
0
0.61
10.5
0.167
2.9
0.443
7.6
0.097
4.545
6.505
100
5.127
78.8
1.378
21.2
0.092
1.4
0.532
8.2
0.624
9.6
0.754
11.6
-0.006
-0.09
—
0
0.748
11.5
0.083
1.3
0.665
10.2
0.146
4.542
5.326
100
4.332
81.3
0.994
18.7
0.087
1.6
0.455
8.5
0.542
10.2
0.452
8.5
-0.006
-0.1
—
0
0.445
8.4
0.061
1.1
0.384
7.2
0.085
4.538
3.242
100
2.381
73.4
0.861
26.6
0.086
2.7
0.478
14.7
0.564
17.4
0.297
9.2
-0.007
-0.2
—
0
0.29
8.9
0.054
1.7
0.23
7.1
0.051
4.53
5.211
100
3.909
75
1.302
25
0.057
1.1
0.369
7.1
0.425
8.2
0.877
16.8
-0.008
-0.2
—
0
0.869
16.7
0.2
3.8
0.663
12.7
0.146
4.532
1.972
100
1.409
71.5
0.563
28.5
0.054
2.8
0.33
16.7
0.385
19.5
0.178
9
-0.009
-0.5
—
0
0.169
8.6
0.047
2.4
0.116
5.9
0.026
4.526
3.022
100
2.219
73.4
0.803
26.6
0.038
1.3
0.339
11.2
0.378
12.5
0.426
14.1
-0.008
-0.3
—
0
0.743
24.6
0.091
3
0.647
21.4
0.143
4.507
3.357
100
2.565
76.4
0.792
23.6
—
0
0.381
11.4
0.458
13.7
0.334
9.9
-0.012
-0.3
—
0
0.322
9.6
-1.019
-30.4
1.335
39.8
0.298
4.475
1.494
100
1.035
69.3
0.459
30.7
0.083
5.6
0.308
20.6
0.392
26.2
0.068
4.5
-0.009
-0.6
—
0
0.059
3.9
—
0
0.052
3.5
0.012
4.447
2.607
100
2.169
83.2
0.438
16.8
0.09
3.5
0.32
12.3
0.41
15.7
0.028
1.1
-0.007
-0.3
—
0
0.02
0.8
—
0
0.014
0.6
0.003
4.418
3.439
100
2.929
85.2
0.509
14.8
0.087
2.5
0.335
9.7
0.422
12.3
0.087
2.5
-0.004
-0.1
—
0
0.083
2.4
0.002
0.06
0.075
2.2
0.017
4.395
2.938
100
2.579
87.8
0.359
12.2
0.083
2.8
0.352
12
0.435
14.8
-0.076
-2.6
-0.004
-0.2
—
0
-0.081
-2.7
-0.002
-0.06
-0.085
-2.9
-0.019
4.36
3.255
100
2.797
85.9
0.459
14.1
0.08
2.5
0.311
9.6
0.392
12
0.067
2.1
-0.005
-0.1
—
0
0.062
1.9
—
0
0.056
1.7
0.013
4.357
2.742
100
2.047
74.7
0.695
25.3
0.095
3.5
0.419
15.3
0.514
18.7
0.181
6.6
-0.015
-0.5
—
0
0.166
6.1
—
0
0.16
5.8
0.037
4.363
4.015
100
3.319
82.7
0.696
17.3
0.109
2.7
0.428
10.7
0.537
13.4
0.159
4
0.001
0.03
—
0
0.16
4
0.005
0.1
0.149
3.7
0.034
4.35
4.318
100
3.331
77.1
0.987
22.9
0.1
2.3
0.517
12
0.617
14.3
0.37
8.6
0.002
0.04
—
0
0.372
8.6
0.007
0.2
0.359
8.3
0.083
4.342