Financial Gravity Statements
FG
Financial Gravity 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
1.347
100
0.01
0.7
1.338
99.3
—
0
1.449
107.6
1.629
121
-0.292
-21.7
0
-0.02
0.339
25.2
0.047
3.5
—
0
0.047
3.5
0.001
91.807
1.575
100
0.275
17.4
1.301
82.6
—
0
1.597
101.4
1.698
107.8
-0.397
-25.2
-0.001
-0.04
—
0
-0.398
-25.3
—
0
-0.398
-25.3
-0.004
91.807
1.596
100
0.019
1.2
1.577
98.8
—
0
1.628
102
1.65
103.4
-0.073
-4.6
-0.002
-0.1
—
0
-0.075
-4.7
—
0
-0.075
-4.7
-0.001
91.806
1.606
100
0.019
1.2
1.587
98.8
—
0
1.58
98.4
1.602
99.7
-0.015
-0.9
-0.005
-0.3
-0.661
-41.1
-0.02
-1.3
-0.004
-0.2
-0.017
-1.05
0
88.952
1.677
100
0.029
1.7
1.647
98.3
—
0
2.024
120.7
2.046
122
-0.398
-23.8
-0.002
-0.09
0.661
39.4
-7.119
-424.6
-0.008
-0.5
-7.112
-424.2
-0.085
83.618
3.39
100
0.058
1.7
3.331
98.3
—
0
3.552
104.8
3.62
106.8
-0.289
-8.5
-0.002
-0.07
—
0
-0.291
-8.6
0.004
0.1
-0.294
-8.7
-0.004
83.618
1.708
100
0.036
2.1
1.672
97.9
—
0
1.825
106.9
1.86
108.9
-0.188
-11.01
-0.001
-0.07
—
0
-0.189
-11.08
0.005
0.3
-0.194
-11.4
-0.002
83.618
1.438
100
0.029
2
1.409
98
—
0
1.662
115.6
1.742
121.2
-0.333
-23.2
-0.022
-1.5
0.001
0.04
-0.354
-24.6
—
0
-0.354
-24.6
-0.005
73.546
0.947
100
0.018
1.9
0.93
98.1
—
0
1.154
121.8
1.193
125.9
-0.263
-27.7
0.012
1.3
-0.021
-2.2
-0.271
-28.6
—
0
-0.271
-28.6
-0.004
72.019
1.302
100
0.027
2
1.275
98
—
0
1.543
118.5
1.591
122.2
-0.316
-24.3
0
-0.04
0.15
11.5
-0.166
-12.8
—
0
-0.166
-12.8
-0.003
61.844
0.691
100
0.012
1.7
0.679
98.3
—
0
0.814
117.8
0.84
121.5
-0.161
-23.3
-0.002
-0.2
0.151
21.8
-0.012
-1.7
—
0
-0.012
-1.7
0
41.495
0.988
100
0.01
1
0.978
99
—
0
1.157
117.1
1.057
107
-0.079
-8
-0.008
-0.8
—
0
-0.087
-8.8
—
0
-0.087
-8.8
-0.002
40.452
0.927
100
0.015
1.7
0.911
98.3
—
0
0.853
92.1
0.884
95.4
0.027
3
-0.044
-4.8
—
0
-0.017
-1.8
—
0
-0.017
-1.8
0
38.993
1.161
100
0.016
1.3
1.146
98.7
—
0
1.31
112.8
1.341
115.4
-0.195
-16.8
-0.052
-4.5
—
0
-0.316
-27.2
—
0
-0.316
-27.2
-0.009
35.838
0.894
100
0.014
1.5
0.88
98.5
—
0
1.014
113.3
1.043
116.6
-0.162
-18.1
-0.041
-4.6
—
0
-0.204
-22.8
—
0
-0.204
-22.8
-0.006
35.838
0.55
100
0.02
3.6
0.53
96.4
—
0
0.91
165.5
0.95
172.7
-0.41
-74.5
-0.06
-10.9
—
0
-0.47
-85.5
—
0
-0.47
-85.5
-0.01
35.84
1.09
100
0.01
0.9
1.08
99.1
—
0
1.12
102.8
1.16
106.4
-0.08
-7.3
-0.03
-2.8
—
0
-0.1
-9.2
—
0
-0.1
-9.2
—
35.84
1.32
100
0.04
3
1.28
97
—
0
1.94
147
1.97
149.2
-0.68
-51.5
—
0
—
0
-0.68
-51.5
—
0
-0.68
-51.5
-0.02
36.23
0.92
0.01
0.91
—
1.13
1.15
-0.24
-0.02
—
-0.26
—
-0.26
-0.01
35.83
0.97
0.02
0.95
—
1.17
1.2
-0.25
-0.01
—
-0.26
—
-0.26
-0.01
35.29
0.82
0.01
0.81
—
1.14
1.17
-0.36
-0.01
—
-0.38
—
-0.38
-0.01
34.97
0.97
0.02
0.95
—
1.04
1.07
-0.12
-0.02
—
-0.14
—
-0.14
—
34.89
0.77
0.02
0.75
—
0.92
0.95
-0.2
-0.01
—
-0.21
—
-0.21
-0.01
35.04