Netpay Statements
NT
Netpay 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
0.057
0
0.057
0
-0.057
0
-0.005
0
—
0
-0.062
0
—
0
-0.062
0
-0.002
27.634
0.082
100
0.057
69.8
0.025
30.2
—
0
0.031
38.3
0.031
38.3
-0.007
-8.1
-0.005
-5.7
—
0
-0.011
-13.8
—
0
-0.011
-13.8
0
27.634
0.169
100
0.186
110.3
-0.017
-10.3
—
0
0.087
51.6
0.087
51.6
-0.105
-61.9
-0.005
-3.03
-0.025
-14.9
-0.135
-79.8
—
0
-0.135
-79.8
-0.005
27.634
0.131
100
0.083
63.7
0.047
36.3
—
0
0.172
131.3
0.172
131.4
-0.124
-95.06
-0.036
-27.4
—
0
-0.16
-122.4
—
0
-0.16
-122.4
-0.02
8.025
—
100
—
0
—
0
—
0
0.106
0
0.106
0
-0.106
0
-0.006
0
—
0
-0.112
0
0.001
0
-0.113
0
-0.014
8.025
—
100
—
0
—
0
—
0
0.044
0
0.044
0
-0.044
0
-0.012
0
—
0
-0.056
0
—
0
-0.056
0
-0.007
8.025
—
100
—
0
—
0
—
0
0.021
0
0.021
0
-0.021
0
—
0
—
0
-0.021
0
—
0
-0.021
0
-0.003
8.025
—
100
—
0
—
0
—
0
0.035
0
0.035
0
-0.035
0
—
0
—
0
-0.035
0
—
0
-0.035
0
-0.004
8.025
—
100
—
0
—
0
—
0
0.014
0
0.014
0
-0.014
0
—
0
—
0
-0.014
0
0.001
0
-0.014
0
-0.002
8.025
—
100
—
0
—
0
—
0
0.009
0
0.009
0
-0.009
0
—
0
—
0
-0.009
0
—
0
-0.009
0
-0.001
8.025