Kinetic Statements
KN
Kinetic 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
0.028
0
0.028
0
-0.028
0
—
0
—
0
-0.028
0
—
0
-0.028
0
-0.001
26.32
—
100
—
0
—
0
—
0
0.032
0
0.032
0
-0.032
0
—
0
—
0
-0.032
0
—
0
-0.032
0
-0.001
26.32
—
100
—
0
—
0
—
0
0.052
0
0.052
0
-0.052
0
—
0
—
0
-0.052
0
—
0
-0.052
0
-0.002
26.32
—
100
—
0
—
0
—
0
0.021
0
0.021
0
-0.021
0
—
0
—
0
-0.021
0
—
0
-0.021
0
-0.001
26.32
—
100
—
0
—
0
—
0
0.016
0
0.016
0
-0.016
0
—
0
—
0
-0.016
0
—
0
-0.016
0
-0.001
26.32
—
100
—
0
—
0
—
0
0.028
0
0.028
0
-0.028
0
—
0
0.001
0
-0.017
0
—
0
-0.017
0
-0.001
27.25
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
-0.001
0
-0.035
0
—
0
-0.035
0
-0.001
26.01
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
26.01
—
100
—
0
—
0
—
0
0.003
0
0.003
0
-0.003
0
—
0
—
0
-0.003
0
—
0
-0.003
0
0
26.01
—
100
—
0
—
0
—
0
0.021
0
0.021
0
-0.021
0
—
0
—
0
-0.021
0
—
0
-0.021
0
-0.002
14
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
2.71
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
2.71
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
2.71
—
100
—
0
—
0
—
0
0
0
0
0
0
0
—
0
—
0
0.02
0
—
0
0.02
0
0.007
3.058
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
5.06
—
100
—
0
—
0
—
0
0.011
0
0.011
0
-0.011
0
—
0
—
0
-0.011
0
—
0
-0.011
0
-0.002
5.06
0.002
100
0.001
50
0.001
50
—
0
0.01
674.7
0.01
674.7
-0.009
-624.7
—
0
—
0
-0.009
-624.7
—
0
-0.009
-624.7
-0.002
5.06
0.003
100
0.002
44.4
0.002
55.6
—
0
0.009
255.3
0.009
255.3
-0.007
-199.7
—
0
—
0
-0.007
-200
—
0
-0.007
-200
-0.001
5.06
0.005
100
0.002
35.6
0.004
64.4
—
0
0.014
248.2
0.014
248.2
-0.01
-183.8
—
0
—
0
-0.01
-183.9
—
0
-0.01
-183.9
-0.002
5.06
0.014
100
0.002
13.9
0.012
86.1
—
0
0.056
401.1
0.056
401.1
-0.044
-315.07
—
0
—
0
-0.044
-315.07
—
0
-0.044
-315.07
-0.01
4.28