Concrete Leveling Statements
CL
Concrete Leveling 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
0
100
0
33.3
0
66.7
—
0
0.008
4527.8
0.008
4527.8
-0.008
-4461.1
-0.003
-1450
—
0
-0.011
-5911.1
—
0
-0.011
-5911.1
-0.001
14.028
0
100
—
0
0
100
—
0
0.008
7750
0.008
7750
-0.008
-7650
-0.003
-2620
—
0
-0.01
-10270
—
0
-0.01
-10270
-0.001
14.028
0
100
0
33.3
0
66.7
—
0
0.024
13166.7
0.024
13166.7
-0.024
-13100
-0.003
-1444.4
—
0
-0.026
-14544.4
—
0
-0.026
-14544.4
-0.002
14.028
0
100
0
33.3
0
66.7
—
0
0.01
5650
0.01
5650
-0.01
-5583.3
-0.003
-1433.3
—
0
-0.013
-7016.7
—
0
-0.013
-7016.7
-0.001
14.028
0
100
0
37.5
0
62.5
—
0
0.008
2534.4
0.008
2534.4
-0.008
-2471.9
-0.003
-800
—
0
-0.01
-3271.9
—
0
-0.01
-3271.9
-0.001
14.028
0
100
0
33.3
0
66.7
—
0
0.007
4077.8
0.007
4077.8
-0.007
-4011.1
-0.003
-1427.8
—
0
-0.01
-5444.4
—
0
-0.01
-5444.4
-0.001
14.028
0
100
0
40
0
60
—
0
0.018
9210
0.018
9210
-0.018
-9150
-0.003
-1270
—
0
-0.021
-10420
—
0
-0.021
-10420
-0.001
14.028
0
100
0
50
0
50
—
0
0.007
2236.7
0.007
2236.7
-0.007
-2186.7
-0.002
-830.0000000000001
—
0
-0.009
-3016.7
—
0
-0.009
-3016.7
-0.001
14.028
0
100
0
28.9
0
71.1
—
0
0.006
1295.6
0.006
1297.8
-0.006
-1226.7
-0.002
-546.7
—
0
-0.008
-1773.3
—
0
-0.008
-1773.3
-0.001
14.028
0
100
0
37.5
0
62.5
—
0
0.006
3712.5
0.006
3712.5
-0.006
-3650
-0.002
-1543.7
—
0
-0.008
-5200
—
0
-0.008
-5200
-0.001
14.028
0
100
0
27.8
0
72.2
—
0
0.021
11822.2
0.021
11822.2
-0.021
-11750
-0.002
-1372.2
—
0
-0.024
-13122.2
—
0
-0.024
-13122.2
-0.002
14.028
0.001
100
0
48.8
0
51.2
—
0
0.006
754.8
0.006
754.8
-0.006
-703.6
-0.002
-294.05
—
0
-0.008
-997.6
—
0
-0.008
-997.6
-0.001
14.028
0.002
100
0.001
55.9
0.001
44.1
—
0
0.006
327.9
0.006
327.9
-0.005
-283.8
-0.002
-138
—
0
-0.008
-421.8
—
0
-0.008
-421.8
-0.001
14.028
0
100
0
40
0
60
—
0
0.006
4033.3
0.006
4033.3
-0.006
-3973.3
-0.001
-653.3
—
0
-0.007
-4633.3
—
0
-0.007
-4633.3
-0.001
14.028
0
100
0
33.3
0
66.7
—
0
0.023
6945.5
0.023
6948.5
-0.023
-6881.8
0
-69.7
—
0
-0.023
-6951.5
—
0
-0.023
-6951.5
-0.004
6.395
0
100
0
42.9
0
57.1
—
0
0.006
4150
0.006
4150
-0.006
-4092.9
0
-178.6
—
0
-0.006
-4271.4
—
0
-0.006
-4271.4
-0.001
6.395
0
100
0
23.3
0
76.7
—
0
0.008
2776.7
0.008
2776.7
-0.008
-2700
0
-86.7
—
0
-0.008
-2783.3
—
0
-0.008
-2783.3
-0.001
6.395
0
100
0
33.3
0
66.7
—
0
0.006
3700
0.006
3700
-0.005
-3633.3
0
-173.3
—
0
-0.006
-3806.7
—
0
-0.006
-3806.7
-0.001
6.395
0
100
0
38.5
0
61.5
—
0
0.02
15246.2
0.02
15246.2
-0.02
-15184.6
0
-207.7
—
0
-0.02
-15400
—
0
-0.02
-15400
-0.003
6.395
0.001
100
0
20
0.001
80
—
0
0.007
1055.7
0.007
1055.7
-0.007
-975.7
0
-38.6
—
0
-0.007
-1014.3
—
0
-0.007
-1014.3
-0.001
6.395
0
100
0
45.5
0
54.5
—
0
0.007
6027.3
0.007
6027.3
-0.007
-5972.7
0
-236.4
—
0
-0.007
-6209.09
—
0
-0.007
-6209.09
-0.001
6.395
0
100
0
33.3
0
66.7
—
0
0.007
2413.3
0.007
2413.3
-0.007
-2346.7
0
-86.7
—
0
-0.007
-2433.3
—
0
-0.007
-2433.3
-0.001
6.395
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
3.41
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
9.45
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
6.4
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
6.47
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
0.04
0
0.04
0
-0.04
0
—
0
—
0
-0.04
0
—
0
-0.04
0
-0.01
6.4
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
6.4