SeaChange Statements
SE
SeaChange 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
6.992
100
2.839
40.6
4.153
59.4
1.797
25.7
3.02
43.2
4.817
68.9
-0.664
-9.5
0.126
1.8
0.015
0.2
-0.665
-9.5
0.049
0.7
-0.714
-10.2
-0.283
2.521
10.158
100
2.765
27.2
7.393
72.8
2.312
22.8
3.775
37.2
6.087
59.9
1.306
12.9
0.289
2.8
0.009
0.09
1.538
15.1
-0.189
-1.9
1.727
17
0.688
2.51
8.288
100
3.133
37.8
5.155
62.2
2.012
24.3
3.171
38.3
5.183
62.5
-0.028
-0.3
-0.024
-0.3
0.004
0.05
-3.687
-44.5
-0.003
-0.04
-3.684
-44.4
-1.465
2.515
7.324
100
2.565
35
4.759
65
1.956
26.7
3.042
41.5
4.998
68.2
-0.239
-3.3
0.029
0.4
0.007
0.1
-6.456
-88.1
-0.005
-0.07
-6.451
-88.08
-2.608
2.473
6.723
100
3.503
52.1
3.22
47.9
1.707
25.4
3.268
48.6
4.975
74
-1.755
-26.1
-0.282
-4.2
0.023
0.3
-2.995
-44.5
0.001
0.01
-2.996
-44.6
-0.061
49.223
8.567
100
2.876
33.6
5.691
66.4
1.826
21.3
3.089
36.1
5.211
60.8
0.48
5.6
-0.427
-5
0.031
0.4
-1.476
-17.2
0.008
0.09
-1.484
-17.3
-0.03
49.118
7.151
100
3.439
48.1
3.712
51.9
1.976
27.6
3.375
47.2
5.649
79
-1.937
-27.09
-0.118
-1.7
0.051
0.7
-2.079
-29.07
0.026
0.4
-2.105
-29.4
-0.043
49.04
6.54
100
2.423
37
4.117
63
2.092
32
4.13
63.1
6.538
100
-2.421
-37.02
0.144
2.2
0.068
1
0.144
2.2
-0.083
-1.3
0.227
3.5
0.005
48.727
5.052
100
2.221
44
2.831
56
2.547
50.4
3.29
65.1
6.153
121.8
-3.322
-65.8
-0.237
-4.7
0.009
0.2
-4.034
-79.8
0.034
0.7
-4.068
-80.5
-0.098
41.307
5.12
100
2.29
44.7
2.83
55.3
3.14
61.3
3.42
66.8
6.87
134.2
-4.04
-78.9
0.09
1.8
0.07
1.4
-4.29
-83.8
0.08
1.6
-4.37
-85.4
-0.12
37.58
4.97
100
2.19
44.1
2.78
55.9
2.91
58.6
4.08
82.1
7.3
146.9
-4.52
-90.9
-0.57
-11.5
0.07
1.4
-5.07
-102.01
0.05
1
-5.12
-103.02
-0.14
37.56
5
100
3.18
63.6
1.81
36.2
3.43
68.6
3.73
74.6
7.46
149.2
-5.64
-112.8
0.35
7
0.02
0.4
-5.81
-116.2
-0.05
-1
-5.77
-115.4
-0.15
37.53
6.92
100
4.41
63.7
2.51
36.3
3.88
56.1
4.18
60.4
8.34
120.5
-5.83
-84.2
-0.21
-3.03
—
0
-6.53
-94.4
-0.02
-0.3
-6.51
-94.08
-0.17
37.52
19.31
100
5.3
27.4
14.01
72.6
3.77
19.5
6
31.1
10.05
52
3.97
20.6
1.55
8
0.49
2.5
0.22
1.1
0.26
1.3
-0.04
-0.2
—
36.98
20.54
100
4.85
23.6
15.69
76.4
3.92
19.1
6.94
33.8
11.16
54.3
4.53
22.1
0.08
0.4
-0.25
-1.2
2.09
10.2
-0.05
-0.2
2.15
10.5
0.06
37.75
18.81
100
7.92
42.1
10.89
57.9
3.66
19.5
6.93
36.8
10.89
57.9
—
0
-0.1
-0.5
0.02
0.1
-0.74
-3.9
-0.56
-3
-0.17
-0.9
—
36.6
8.49
100
5.58
65.7
2.91
34.3
4.14
48.8
6.92
81.5
11.35
133.7
-8.45
-99.5
-1.81
-21.3
0.02
0.2
-10.45
-123.09
0.4
4.7
-10.85
-127.8
-0.3
36.46
16.96
100
6.11
36
10.85
64
3.86
22.8
8.96
52.8
12.97
76.5
-2.12
-12.5
0.64
3.8
0.04
0.2
-19.22
-113.3
0.4
2.4
-19.62
-115.7
-0.55
35.76
18.61
100
7.32
39.3
11.29
60.7
4.84
26
7.73
41.5
12.78
68.7
-1.49
-8.006
-2.03
-10.9
-0.06
-0.3
-4.6
-24.7
-0.78
-4.2
-3.83
-20.6
-0.11
35.75
11.9
100
5.62
47.2
6.29
52.9
5.16
43.4
8.63
72.5
14.01
117.7
-7.73
-65
-1.93
-16.2
-0.03
-0.3
-10.23
-86
-1.15
-9.7
-9.08
-76.3
-0.25
35.65
14.94
100
6.03
40.4
8.91
59.6
5.48
36.7
8.26
55.3
13.97
93.5
-5.07
-33.9
-0.86
-5.8
0.01
0.07
-5.97
-40
-0.49
-3.3
-5.47
-36.6
-0.15
35.61
22.95
100
6.66
29
16.29
71
5.75
25.1
7.87
34.3
13.99
61
2.29
10
5.68
24.7
-0.01
-0.04
6.89
30
-17.61
-76.7
20.62
89.8
0.56
36.6
23.43
7.07
16.36
5.63
8.48
14.48
1.88
-0.05
0.07
0.93
1.15
-0.22
-0.01
35.48
17.23
5.81
11.42
6.4
6.18
12.94
-1.52
0.64
-0.05
-1.49
0.04
-1.53
-0.04
35.35
16.67
6.79
9.88
5.38
7.48
13.2
-3.32
0.27
0.1
-5.1
0.27
-5.37
-0.15
35.31
23.81
8.05
15.76
6.34
8.61
15.4
0.36
-2.68
-0.02
-27.16
0.22
-27.38
-0.78
35.21
19.96
9.58
10.38
7.33
8.48
16.35
-5.97
-0.06
—
-8.5
-0.42
-8.08
-0.23
35.19
18.45
10.43
8.02
7.73
9.29
17.6
-9.58
-0.64
—
-12.3
14.58
-26.88
-0.77
35.12
21.57
11.91
9.66
8.7
8.31
17.46
-7.8
0.91
0.01
-8.65
0.25
-8.91
-0.26
34.93
27.2
11.78
15.42
7.52
8.98
17.54
-2.12
-0.16
-0.01
-22.31
-0.03
-22.28
-0.66
33.7
28.75
21.87
6.88
8.27
8.72
18.03
-11.15
0.03
—
-11.8
-1.23
-10.57
-0.31
33.64
27.87
13.44
14.43
8.37
8.69
18.08
-3.65
-0.21
0.01
-4.95
0.08
-5.03
-0.15
33.35
23.18
13.06
10.12
9.53
8.39
18.87
-8.76
-0.25
0.02
-9.7
0.15
-9.83
-0.29
33.33
31.28
15.24
16.04
10.44
8.36
19.55
-3.51
-1.54
-0.03
-6.83
-0.69
-6.14
-0.19
32.67
29.97
15.18
14.79
9.93
8.55
19.47
-4.68
-0.68
—
-6.54
-0.35
-6.31
-0.19
32.63
29.85
14.46
15.39
10.87
8.67
20.36
-4.97
-0.33
—
-5.52
0.17
-5.57
-0.17
32.81
24.34
13.45
10.89
10.93
8.12
20.55
-9.67
0.42
—
-9.72
-0.23
-9.47
-0.29
32.99
35.62
17.75
17.87
9.65
8.25
18.75
-0.89
0.42
-0.05
-0.51
0.84
-1.41
-0.04
32.96
37.77
16.88
20.89
10.21
9.32
20.38
0.51
-0.13
-0.05
0.35
-0.42
0.58
0.02
33.6
37.38
16.02
21.36
10.1
9.26
20.2
1.17
-0.26
-0.06
0.22
-0.12
-0.22
0.01
32.58
35.55
16.47
19.08
9.69
10.12
20.65
-1.57
-0.52
0.05
-2.28
-0.24
-1.99
-0.06
32.51
44.58
18.33
26.25
10.22
9.06
20.35
5.9
0.05
0.02
5.02
-0.79
6.54
0.2
32.31
39.25
100
19.45
49.6
19.8
50.4
9.2
23.4
9.7
24.7
19.86
50.6
-0.07
-0.2
0.38
1
-0.04
-0.1
-1.27
-3.2
-0.88
-2.2
-0.13
-0.3
-0.01
32.47