Surge Statements
SP
Surge 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
7.345
100
5.342
72.7
2.003
27.3
—
0
1.873
25.5
1.89
25.7
0.113
1.5
—
0
0.129
1.8
0.241
3.3
0.043
0.6
0.198
2.7
0.034
5.764
7.054
100
5.012
71
2.042
29
—
0
2.109
29.9
2.127
30.1
-0.085
-1.2
0.024
0
0.024
0.3
-0.06
-0.9
0.012
0.2
-0.074
-1.06
-0.013
5.578
8.028
100
5.966
74.3
2.062
25.7
—
0
1.982
24.7
2
24.9
0.062
0.8
—
0
0.053
0.7
0.115
1.4
0.196
2.4
-0.081
-1.004
-0.014
5.57
8.858
100
6.562
74.1
2.296
25.9
—
0
2.066
23.3
2.083
23.5
0.213
2.4
—
0
0.033
0.4
0.246
2.8
0.113
1.3
0.131
1.5
0.023
5.766
10.199
100
7.278
71.4
2.922
28.6
—
0
2.229
21.8
2.246
22
0.675
6.6
—
0
0.017
0.2
0.692
6.8
0.168
1.6
0.524
5.1
0.091
5.754
9.192
100
6.543
71.2
2.649
28.8
—
0
2.072
22.5
2.089
22.7
0.56
6.1
—
0
0.012
0.1
0.572
6.2
0.177
1.9
0.393
4.3
0.068
5.737
11.535
100
8.181
70.9
3.354
29.1
—
0
2.248
19.5
2.267
19.7
1.087
9.4
0
-0.0002
0.157
1.4
1.244
10.8
0.277
2.4
0.967
8.4
0.168
5.739
13.956
100
10.327
74
3.629
26
—
0
2.219
15.9
2.239
16
1.389
10
0
-0.0005
0.027
0.2
1.417
10.2
0.181
1.3
1.233
8.8
0.215
5.743
15.903
100
11.532
72.5
4.37
27.5
—
0
3.046
19.2
3.065
19.3
1.306
8.2
0.001
0.004
—
0
1.306
8.2
0.444
2.8
0.862
5.4
0.15
5.747
10.517
100
7.553
71.8
2.964
28.2
—
0
2.005
19.1
2.024
19.2
0.94
8.9
0.001
0.005
—
0
0.941
8.9
0.269
2.6
0.669
6.4
0.117
5.72
11.447
100
8.505
74.3
2.942
25.7
—
0
1.998
17.5
2.015
17.6
0.926
8.1
0
0.001
—
0
0.927
8.1
0.279
2.4
0.648
5.7
0.113
5.713
10.632
100
7.546
71
3.087
29
—
0
1.815
17.1
1.833
17.2
1.254
11.8
0
0.00009
—
0
1.254
11.8
0.373
3.5
0.879
8.3
0.154
5.696
9.592
100
7.035
73.3
2.557
26.7
—
0
1.923
20
1.94
20.2
0.617
6.4
0
-0.0004
—
0
1.066
11.1
0.362
3.8
0.704
7.3
0.124
5.67
8.156
100
5.856
71.8
2.3
28.2
—
0
1.927
23.6
1.944
23.8
0.356
4.4
0
-0.0009
—
0
0.356
4.4
0.078
1
0.275
3.4
0.049
5.622
9.613
100
7.049
73.3
2.564
26.7
—
0
1.765
18.4
1.774
18.5
0.79
8.2
0
0.0005
—
0
0.79
8.2
-0.224
-2.3
1.013
10.5
0.181
5.591
8.667
100
6.405
73.9
2.262
26.1
—
0
1.721
19.9
1.731
20
0.531
6.1
0
0.0009
—
0
0.531
6.1
-0.158
-1.8
0.686
7.9
0.123
5.563
6.647
100
4.604
69.3
2.043
30.7
—
0
1.9
28.6
1.909
28.7
0.133
2
0.02
0.3
—
0
0.153
2.3
0.075
1.1
0.078
1.2
0.014
5.485
6.789
100
4.903
72.2
1.886
27.8
—
0
1.846
27.2
1.855
27.3
0.03
0.4
0
-0.0007
—
0
0.03
0.4
0.294
4.3
-0.266
-3.9
-0.05
5.32
7.534
100
5.494
72.9
2.039
27.1
—
0
1.798
23.9
1.808
24
0.231
3.1
0
-0.002
—
0
0.231
3.1
0.031
0.4
0.2
2.7
0.036
5.498
8.086
100
5.67
70.1
2.416
29.9
—
0
1.805
22.3
1.814
22.4
0.601
7.4
0
-0.005
—
0
0.601
7.4
-0.078
-1
0.677
8.4
0.123
5.493
8.465
100
5.995
70.8
2.47
29.2
—
0
1.936
22.9
1.945
23
0.524
6.2
-0.001
-0.008
—
0
0.524
6.2
0.062
0.7
0.462
5.5
0.09
5.424
8.407
100
6.084
72.4
2.324
27.6
—
0
1.73
20.6
1.74
20.7
0.584
6.9
-0.001
-0.009
—
0
0.583
6.9
-0.11
-1.3
0.691
8.2
0.129
5.362
8.846
100
6.404
72.4
2.442
27.6
—
0
1.543
17.4
1.555
17.6
0.887
10
0.601
6.8
—
0
1.488
16.8
0.068
0.8
1.42
16.1
0.272
5.294
9.28
100
7.17
77.3
2.11
22.7
—
0
1.73
18.6
1.74
18.8
0.37
4
—
0
—
0
0.36
3.9
0.03
0.3
0.34
3.7
0.06
5.36
7.26
100
5.34
73.6
1.92
26.4
—
0
1.73
23.8
1.75
24.1
0.17
2.3
—
0
—
0
0.17
2.3
—
0
0.17
2.3
0.03
5.36
6.98
100
5.17
74.1
1.81
25.9
—
0
1.72
24.6
1.73
24.8
0.09
1.3
-0.01
-0.1
—
0
0.08
1.1
0.04
0.6
0.03
0.4
0.01
5.35
7.98
5.92
2.06
—
1.68
1.7
0.36
-0.01
—
0.36
-0.04
0.4
0.09
4.47
8.7
6.45
2.25
—
1.69
1.7
0.55
-0.01
—
0.54
0.13
0.41
0.08
5.38
7.43
5.64
1.79
—
1.88
1.88
-0.09
-0.01
—
-0.1
0.01
-0.1
-0.02
5.39
5.67
4.26
1.41
—
1.89
1.89
-0.49
—
—
-0.49
-0.14
-0.35
-0.03
10.22
7.92
5.88
2.03
—
2.96
2.98
-0.94
—
—
-0.94
—
-0.94
-0.09
10.17
8.24
6.1
2.14
—
1.66
1.67
0.47
—
—
0.47
0.08
0.39
0.04
10.32
7.08
5.44
1.64
—
1.76
1.77
-0.13
—
—
-0.12
-0.02
-0.11
-0.01
10.12
6.32
4.66
1.66
—
1.52
1.53
0.12
—
—
0.12
0.03
0.09
0.01
10.12
7.31
5.59
1.72
—
1.63
1.64
0.08
—
—
0.08
0.01
0.07
0.01
10.11
8.35
6.34
2.01
—
1.54
1.55
0.46
—
—
0.46
0.09
0.37
0.04
10.1
7.12
5.26
1.86
—
1.58
1.58
0.28
—
—
0.28
0.06
0.22
0.02
9.65
6.96
5.11
1.84
—
1.55
1.57
0.28
—
—
0.28
0.08
0.19
0.02
9.74
6.73
5.45
1.28
—
1.64
1.65
-0.37
—
—
-0.37
-0.05
-0.32
-0.04
9.07
7.56
5.6
1.96
—
1.4
1.41
0.55
—
—
0.55
0.12
0.42
0.04
9.72
6.71
4.98
1.73
—
1.47
1.48
0.25
—
—
0.25
0.1
0.15
0.02
9.83
6.22
4.52
1.71
—
1.4
1.41
0.29
—
—
0.29
0.11
0.18
0.02
9.72
7.26
5.39
1.86
—
1.63
1.65
0.22
—
—
0.22
0.1
0.12
0.01
9.61
6.96
5.08
1.88
—
1.32
1.33
0.54
—
—
0.54
—
0.53
0.06
9.67
5.89
4.22
1.67
—
1.3
1.32
0.36
—
—
0.36
0.03
0.32
0.03
9.67
5.19
3.63
1.55
—
1.27
1.29
0.27
—
—
0.27
0.01
0.25
0.03
9.67
5.43
3.55
1.88
—
1.4
1.41
0.47
—
—
0.47
-0.26
0.73
0.08
9.63