Evolutionary Statements
FN
Evolutionary 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
—
100
—
0
—
0
0.094
0
0.318
0
0.412
0
-0.412
0
0
0
0.078
0
-0.334
0
—
0
-0.415
0
-0.062
6.657
—
100
—
0
—
0
0.118
0
0.428
0
0.546
0
-0.546
0
0
0
—
0
-0.545
0
—
0
-0.626
0
-0.094
6.655
—
100
—
0
—
0
0.106
0
0.425
0
0.531
0
-0.531
0
0
0
—
0
-0.531
0
—
0
-0.611
0
-0.092
6.632
—
100
—
0
—
0
0.099
0
0.426
0
0.525
0
-0.525
0
0
0
—
0
-0.525
0
—
0
-0.596
0
-0.101
5.89
—
100
—
0
—
0
0.257
0
0.411
0
0.668
0
-0.668
0
0
0
—
0
-0.668
0
—
0
-0.739
0
-0.126
5.882
—
100
—
0
—
0
0.745
0
0.398
0
1.142
0
-1.142
0
0
0
—
0
-1.059
0
—
0
-1.13
0
-0.192
5.882
—
100
—
0
—
0
0.136
0
0.418
0
0.554
0
-0.554
0
0
0
—
0
-0.554
0
—
0
-0.625
0
-0.106
5.882
—
100
—
0
—
0
0.097
0
0.417
0
0.514
0
-0.514
0
0
0
—
0
-0.514
0
—
0
-0.585
0
-0.099
5.882
—
100
—
0
—
0
—
0
0.471
0
1.865
0
-1.865
0
0.079
0
—
0
-1.711
0
—
0
-1.783
0
-0.303
5.882
—
100
—
0
—
0
0.138
0
0.336
0
0.475
0
-0.475
0
0.023
0
—
0
-0.451
0
-0.987
0
0.464
0
0.077
6.069
—
100
—
0
—
0
0.168
0
0.143
0
0.311
0
-0.311
0
0.016
0
—
0
-0.295
0
—
0
-0.366
0
-0.062
5.882
0.013
100
—
0
—
0
0.093
745.8
0.149
1192.8
0.242
1938.6
-0.23
-1838.6
-0.012
-96
—
0
-0.242
-1934.6
—
0
-0.313
-2505.7
-0.053
5.882
0.007
100
—
0
—
0
0.112
1627.7
0.124
1809.9
0.235
3437.7
-0.229
-3337.7
0.006
85.7
—
0
-0.223
-3252.1
0.032
465.8
-0.326
-4760.1
-0.055
5.882
0.033
100
—
0
—
0
0.116
353.8
0.079
242.8
0.195
596.7
-0.163
-496.7
0.006
18.9
—
0
-0.156
-477.8
—
0
-0.228
-695.9
-0.039
5.882
0.051
100
—
0
—
0
0.114
224
0.108
213.6
0.222
437.6
-0.171
-337.6
-0.01
-20.5
—
0
-0.182
-358.1
—
0
-0.248
-488.2
-0.042
5.882
0.032
100
—
0
—
0
0.132
406.8
0.113
349.2
0.245
756
-0.212
-656.009
0.012
36.9
—
0
-0.2
-619.09
—
0
-0.261
-806.3
-0.044
5.882
0.038
100
—
0
—
0
0.099
257.7
0.117
303.1
0.216
560.8
-0.177
-460.8
-0.008
-20.9
—
0
-0.185
-481.8
—
0
-0.246
-639.4
-0.042
5.882
0.076
100
—
0
—
0
0.115
150.2
0.106
139.2
0.221
289.4
-0.145
-189.4
-0.121
-158
—
0
-0.265
-347.3
—
0
-0.326
-426.7
-0.055
5.882
—
100
—
0
—
0
0.15
0
0.12
0
0.27
0
-0.27
0
-0.09
0
—
0
-0.36
0
—
0
-0.42
0
-0.07
5.88
—
100
—
0
—
0
0.11
0
0.14
0
0.24
0
-0.24
0
-0.05
0
—
0
-0.29
0
—
0
-0.35
0
-0.06
5.88
—
100
—
0
—
0
0.14
0
0.12
0
0.26
0
-0.26
0
0.25
0
—
0
-0.01
0
—
0
0.46
0
0.07
5.88
—
100
—
0
—
0
0.15
0
0.12
0
0.27
0
-0.27
0
0.02
0
—
0
-0.25
0
—
0
-0.31
0
-0.05
5.88
0.01
100
—
0
—
0
0.14
1400
0.12
1200
0.26
2600
-0.25
-2500
-0.02
-200
—
0
-0.27
-2700
—
0
-0.33
-3300
-0.06
5.95
0.03
100
—
0
—
0
0.37
1233.3
0.18
600
0.55
1833.3
-0.52
-1733.3
-0.01
-33.3
—
0
-0.53
-1766.7
—
0
-0.59
-1966.7
-0.1
5.88
0.07
100
—
0
—
0
0.28
400
0.13
185.7
0.42
600
-0.35
-500
0.08
114.3
—
0
-0.27
-385.7
—
0
-0.34
-485.7
-0.06
5.88
0.03
100
—
0
—
0
0.13
433.3
0.14
466.7
0.27
900
-0.23
-766.7
-0.04
-133.3
—
0
-0.27
-900.0000000000002
—
0
-0.33
-1100.0000000000002
-0.06
5.88
0.05
100
—
0
—
0
0.14
280
0.16
320
0.3
600
-0.25
-500
-0.07
-140
—
0
-0.32
-640
—
0
-0.38
-760
-0.06
5.88
0.07
100
—
0
—
0
0.17
242.9
0.12
171.4
0.29
414.3
-0.22
-314.3
-0.07
-100
—
0
-0.29
-414.3
—
0
-0.3
-428.6
-0.05
5.88