Nate's Statements
NH
Nate's 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
0.009
2386.1
-0.008
-2286.1
—
0
0.032
8777.8
0.032
8775
-0.04
-11061.1
-0.142
-39344.4
—
0
-0.181
-50408.3
—
0
-0.181
-50408.3
0
3 151.16
0.008
100
0.024
286.6
-0.016
-186.6
—
0
0.024
289.1
0.024
289.1
-0.04
-475.7
-0.036
-428.4
0
1.5
-0.076
-900.4
—
0
-0.076
-900.4
0
3 445.8
0.013
100
0.021
163.5
-0.008
-63.5
—
0
0.024
194.3
0.024
194.3
-0.032
-257.8
-0.021
-166.003
—
0
-0.053
-423.9
—
0
-0.053
-423.9
0
2 867.16
0.005
100
0.011
234.2
-0.006
-134.2
—
0
0.002
34.7
0.002
34.7
-0.008
-168.9
0.012
274
0
-9.05
0.004
96
—
0
0.004
96
—
2 584.68
0.003
100
0.008
265.6
-0.005
-165.6
—
0
0.058
2007.6
0.058
2007.6
-0.063
-2173.3
-0.077
-2678.8
0.003
119.4
-0.141
-4879.5
—
0
-0.141
-4879.5
0
581.45
0.005
100
0.016
315.2
-0.011
-215.2
—
0
0.028
547.7
0.028
547.7
-0.04
-762.9
-0.014
-266.7
-0.006
-110.4
-0.061
-1177.7
—
0
-0.061
-1177.7
0
560.95
0.022
100
0.066
301.5
-0.044
-201.5
—
0
0.019
84.5
0.019
84.5
-0.063
-285.9
0.056
252.6
-0.01
-44.5
0.058
263.9
—
0
0.058
263.9
0
770.33
0.027
100
0.086
317.1
-0.059
-217.07
—
0
0.007
25.5
0.007
25.5
-0.066
-242.6
-0.184
-676.6
—
0
-0.254
-932.6
—
0
-0.254
-932.6
0
545.36
0.021
100
0.045
210.7
-0.023
-110.7
—
0
0.037
174.2
0.037
174.2
-0.06
-284.8
-0.013
-62.4
—
0
-0.075
-351.7
—
0
-0.075
-351.7
0
540.6
—
100
—
0
—
0
—
0
0.009
0
0.009
0
-0.009
0
0.399
0
—
0
0.39
0
—
0
0.39
0
0.001
598.26
0
100
—
0
0
100
—
0
0.009
47400
0.009
47400
-0.009
-47300
-0.1
-500550
—
0
-0.11
-547850
—
0
-0.11
-547850
0
466.67
0.001
100
—
0
0.001
100
—
0
0.115
18796.7
0.115
18796.7
-0.114
-18696.7
-0.045
-7403.3
—
0
-0.159
-26101.6
—
0
-0.159
-26101.6
0
490.47
0.002
0
0.002
—
0.004
0.004
-0.002
-0.29
—
-0.293
—
-0.293
-0.001
443.12
0
—
0
—
0.198
0.208
-0.208
-0.036
—
-0.599
—
-0.893
-0.002
366.25
—
—
—
—
0.1
0.11
-0.1
0.12
—
0.02
—
0.02
—
456.86
—
—
—
—
0.07
0.08
-0.08
-0.33
—
-0.41
—
-0.41
—
299.08
—
—
—
—
0.04
0.05
-0.05
1.56
—
1.51
—
1.51
—
563.86
—
—
—
—
0.01
0.01
-0.01
-1.74
—
-1.75
—
-1.75
-0.01
237.08
—
—
—
—
0.19
0.19
-0.19
-0.52
—
-0.71
—
-0.71
-0.01
127.05
0.01
—
—
—
0.07
0.07
-0.07
-0.24
—
-0.33
—
-0.33
—
81.59
0.02
0.01
0.01
—
0.07
0.07
-0.06
-0.07
—
-0.13
—
-0.13
—
77.2
—
—
—
—
0.03
0.03
-0.03
-0.13
—
-0.16
—
-0.16
—
88.74
—
—
—
0.02
0.36
0.38
-0.38
—
—
-0.38
—
-0.38
-0.01
66.51
—
—
—
0.01
0.59
0.57
-0.57
—
—
-0.57
—
-0.6
-0.01
66.05
—
—
—
0.07
—
0.1
-0.1
—
—
-0.1
—
-0.1
—
65.33
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
61.2
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
45.9
—
—
—
—
—
—
—
—
—
—
—
—
—
61.2
—
—
—
—
—
—
—
—
—
—
—
—
—
51.15
—
—
—
0.01
0.01
0.02
-0.02
—
—
-0.03
—
-0.03
—
55.2
—
—
—
—
—
—
—
—
—
—
—
—
—
13.5
—
—
—
—
—
—
—
—
—
—
—
—
—
13.5