Westell Statements
WS
Westell 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
8.914
100
5.508
61.8
3.406
38.2
1.035
11.6
2.113
23.7
3.148
35.3
0.258
2.9
—
0
0.277
3.1
0.535
6
0.022
0.2
0.513
5.8
0.044
11.655
6.892
100
4.6
66.7
2.292
33.3
0.973
14.1
1.902
27.6
2.875
41.7
-0.583
-8.5
—
0
0.386
5.6
-0.197
-2.9
0.02
0.3
-0.217
-3.1
-0.019
11.465
6.851
100
4.04
59
2.811
41
0.866
12.6
1.809
26.4
2.675
39
0.136
2
—
0
0.239
3.5
0.375
5.5
0.007
0.1
0.368
5.4
0.032
11.656
10.549
100
6.476
61.4
4.073
38.6
1.079
10.2
2.364
22.4
3.443
32.6
0.63
6
—
0
0.191
1.8
0.821
7.8
0.025
0.2
0.796
7.5
0.068
11.732
10.676
100
6.7
62.8
3.976
37.2
0.918
8.6
2.358
22.1
3.276
30.7
0.7
6.6
—
0
0.172
1.6
0.872
8.2
0.025
0.2
0.847
7.9
0.072
11.746
10.79
100
6.811
63.1
3.979
36.9
1.099
10.2
2.609
24.2
3.802
35.2
0.177
1.6
—
0
0.119
1.1
0.296
2.7
-0.09
-0.8
0.386
3.6
0.033
11.749
14.298
100
9.744
68.1
4.554
31.9
0.939
6.6
2.35
16.4
3.383
23.7
1.171
8.2
—
0
0.038
0.3
1.209
8.5
0.075
0.5
1.134
7.9
0.097
11.666
11.082
100
7.056
63.7
4.026
36.3
1.112
10
2.4
21.7
3.606
32.5
0.42
3.8
—
0
0.031
0.3
0.451
4.1
0.063
0.6
0.388
3.5
0.033
11.651
11.09
100
7.11
64.1
3.98
35.9
1.024
9.2
2.357
21.3
3.475
31.3
0.505
4.6
—
0
1.456
13.1
1.961
17.7
0.053
0.5
1.908
17.2
0.164
11.657
9.529
100
6.279
65.9
3.25
34.1
1.031
10.8
2.223
23.3
3.446
36.2
-0.196
-2.06
—
0
0.009
0.09
-0.187
-2
0.083
0.9
-0.278
-2.9
-0.024
11.168
28.457
100
18.074
63.5
10.383
36.5
2.748
9.7
6.495
22.8
9.817
34.5
0.566
2
—
0
1.681
5.9
3.884
13.6
0.006
0.02
4.151
14.6
0.36
11.347
9.118
100
5.823
63.9
3.295
36.1
0.867
9.5
2.226
24.4
3.285
36
0.01
0.1
—
0
1.368
15
1.378
15.1
-0.003
-0.03
1.573
17.3
0.121
11.411
8.136
100
4.899
60.2
3.237
39.8
0.957
11.8
2.082
25.6
3.23
39.7
0.007
0.09
—
0
0.301
3.7
0.308
3.8
0.005
0.06
0.386
4.7
0.027
11.296
6.628
100
4.395
66.3
2.233
33.7
1.167
17.6
2.094
31.6
3.487
52.6
-1.254
-18.9
—
0
0.065
1
-0.077
-1.2
0.013
0.2
-0.09
-1.4
-0.008
10.985
7.65
100
5.44
71.1
2.21
28.9
1.01
13.2
2.06
26.9
3.3
43.1
-1.09
-14.2
—
0
0.18
2.4
-0.91
-11.9
0.02
0.3
-0.93
-12.2
-0.09
10.98
8.32
100
5.529
66.5
2.791
33.5
—
0
2.55
30.6
3.689
44.3
-0.898
-10.8
—
0
0.015
0.2
-0.883
-10.6
0.002
0.02
-0.885
-10.6
-0.056
15.726
7.35
100
4.508
61.3
2.842
38.7
0.945
12.9
2.586
35.2
3.757
51.1
-0.915
-12.4
—
0
0.03
0.4
-0.885
-12.04
-0.06
-0.8
-0.825
-11.2
-0.053
15.665
6.226
100
4.184
67.2
2.042
32.8
1.119
18
2.496
40.1
3.924
63
-1.882
-30.2
—
0
0.058
0.9
-2.831
-45.5
0.009
0.1
-2.84
-45.6
-0.182
15.578
7.159
100
4.379
61.2
2.78
38.8
1.222
17.1
2.649
37
4.179
58.4
-1.399
-19.5
—
0
0.109
1.5
-1.524
-21.3
0.02
0.3
-1.544
-21.6
-0.099
15.575
7.569
100
5.99
79.1
1.579
20.9
1.449
19.1
3.508
46.3
5.265
69.6
-3.686
-48.7
—
0
0.125
1.7
-3.561
-47.05
—
0
-3.561
-47.05
-0.23
15.512
9.002
100
5.756
63.9
3.246
36.1
1.556
17.3
3.696
41.1
5.56
61.8
-2.314
-25.7
—
0
0.164
1.8
-2.15
-23.9
0.007
0.08
-2.157
-24
-0.14
15.455
9.705
100
6.059
62.4
3.646
37.6
1.779
18.3
4.357
44.9
6.919
71.3
-3.273
-33.7
—
0
0.184
1.9
-7.811
-80.5
0.028
0.3
-8.046
-82.9
-0.511
15.34
10.722
100
6.132
57.2
4.59
42.8
1.736
16.2
3.737
34.9
6.303
58.8
-1.713
-16
—
0
0.158
1.5
-1.555
-14.5
0.001
0.009
-1.556
-14.5
-0.1
15.524
10.1
100
5.9
58.4
4.2
41.6
1.8
17.8
3.3
32.7
6
59.4
-1.8
-17.8
—
0
0.2
2
-1.6
-15.8
—
0
-1.7
-16.8
-0.1
15.6
13
100
7.1
54.6
5.9
45.4
1.4
10.8
3.7
28.5
6.1
46.9
-0.2
-1.5
—
0
0.1
0.8
—
0
—
0
—
0
—
15.6
11.1
100
6
54.1
5
45
1.4
12.6
3.6
32.4
6
54.1
-0.9
-8.1
—
0
0.1
0.9
-0.9
-8.1
0.1
0.9
-0.9
-8.1
-0.06
15.5
13.7
100
7.6
55.5
6.1
44.5
1.5
10.9
3.5
25.5
6
43.8
—
0
—
0
0.1
0.7
0.1
0.7
—
0
0.8
5.8
0.05
15.8
17.2
100
10
58.1
7.3
42.4
2.2
12.8
3.8
22.1
7
40.7
0.3
1.7
—
0
0.7
4.1
0.7
4.1
—
0
0.7
4.1
0.05
15.7
16.6
100
9.8
59
6.8
41
2.3
13.9
4
24.1
7.4
44.6
-0.6
-3.6
—
0
—
0
-0.6
-3.6
—
0
-0.6
-3.6
-0.04
15.5
15.4
100
8.6
55.8
6.8
44.2
2.3
14.9
3.8
24.7
7.3
47.4
-0.5
-3.2
—
0
0.1
0.6
-0.5
-3.2
—
0
-0.6
-3.9
-0.04
15.4
15
100
8.9
59.3
6.1
40.7
2.4
16
3.7
24.7
7.4
49.3
-1.3
-8.7
—
0
—
0
-1.8
-12.000000000000002
—
0
-1.8
-12.000000000000002
-0.12
15.4
17.8
100
11.4
64
6.4
36
3.3
18.5
5.1
28.7
9.7
54.5
-3.3
-18.5
—
0
0.1
0.6
-5.8
-32.6
—
0
-5.8
-32.6
-0.38
15.3
14.8
100
10.3
69.6
4.6
31.1
4.3
29.1
5.7
38.5
11.2
75.7
-6.7
-45.3
—
0
—
0
-7.8
-52.7
—
0
-7.8
-52.7
-0.51
15.3
20.9
100
13
62.2
7.9
37.8
4.7
22.5
6.4
30.6
12.4
59.3
-4.5
-21.5
—
0
0.1
0.5
-5.1
-24.4
—
0
-5.1
-24.4
-0.33
15.2
20.2
100
12.3
60.9
8
39.6
4.9
24.3
6.5
32.2
12.8
63.4
-4.9
-24.3
—
0
0.1
0.5
-4.8
-23.8
—
0
-4.8
-23.8
-0.32
15.2
25.5
100
15.3
60
10.2
40
4.6
18
6.6
25.9
12.6
49.4
-2.4
-9.4
—
0
-0.1
-0.4
-2.5
-9.8
—
0
-2.5
-9.8
-0.16
15.2
21.6
100
13.1
60.6
8.4
38.9
5.1
23.6
6.2
28.7
12.7
58.8
-4.2
-19.4
—
0
—
0
-4.2
-19.4
-0.1
-0.5
-3.9
-18.06
-0.27
15.2
18.6
100
13.9
74.7
4.7
25.3
4.2
22.6
8.9
47.8
14.7
79
-9.9
-53.2
—
0
—
0
-14.1
-75.8
—
0
-13.9
-74.7
-0.93
15.1
14
100
9.6
68.6
4.4
31.4
4.4
31.4
5.5
39.3
11.5
82.1
-7.1
-50.7
—
0
—
0
-27.6
-197.1
-0.1
-0.7
-27.5
-196.4
-1.8
15.2
23.6
100
15.6
66.1
8.1
34.3
4.3
18.2
6.2
26.3
12.2
51.7
-4.2
-17.8
—
0
—
0
-15.6
-66.1
-0.1
-0.4
-15.5
-65.7
-1.04
15
27.8
100
18.1
65.1
9.7
34.9
4.5
16.2
6.5
23.4
12.5
45
-2.8
-10.07
—
0
0.1
0.4
-2.8
-10.07
—
0
-2.8
-10.07
-0.19
14.9
24.4
100
16.3
66.8
8.1
33.2
3.5
14.3
7.4
30.3
12.2
50
-4
-16.4
—
0
—
0
-4.1
-16.8
-8.6
-35.2
4.4
18
0.29
15.2
25.2
100
13.3
52.8
11.9
47.2
2.5
9.9
6.6
26.2
9.9
39.3
2
7.9
—
0
—
0
2
7.9
—
0
1.9
7.5
0.13
15.2
30
100
17.9
59.7
12
40
2.6
8.7
6.7
22.3
10.6
35.3
1.5
5
—
0
0.1
0.3
1.4
4.7
0.1
0.3
1.3
4.3
0.09
14.9