Sustainable Projects Statements
SP
Sustainable Projects 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
0.769
0
0.84
0
-0.84
0
-0.001
0
0.07
0
-0.771
0
—
0
-0.771
0
-0.003
287.19
—
100
—
0
—
0
—
0
0.414
0
0.415
0
-0.415
0
0.001
0
0.022
0
-0.392
0
—
0
-0.392
0
-0.002
252.58
—
100
—
0
—
0
—
0
0.054
0
0.034
0
-0.034
0
-0.004
0
—
0
-0.038
0
—
0
-0.038
0
-0.004
8.727
—
100
—
0
—
0
—
0
0.016
0
0.023
0
-0.023
0
-0.004
0
—
0
-0.027
0
—
0
0.013
0
-0.003
8.726
—
100
—
0
—
0
—
0
0.038
0
0.053
0
-0.053
0
-0.006
0
—
0
-0.059
0
—
0
-0.079
0
-0.007
8.639
—
100
—
0
—
0
—
0
0.023
0
0.03
0
-0.03
0
-0.003
0
—
0
-0.033
0
—
0
-0.031
0
-0.004
7.9
—
100
0
0
0
0
—
0
0.067
0
0.074
0
-0.075
0
-2.771
0
—
0
-2.845
0
—
0
-2.851
0
-0.003
938.26
—
100
—
0
—
0
—
0
0.009
0
0.017
0
-0.017
0
-0.002
0
—
0
-0.019
0
—
0
-0.019
0
-0.002
7.786
—
100
0
0
0
0
—
0
0.016
0
0.024
0
-0.024
0
-0.001
0
—
0
-0.024
0
—
0
-0.024
0
-0.003
7.786
0.002
100
0.003
132.4
-0.001
-32.4
—
0
0.011
499.5
0.018
854.5
-0.019
-886.9
-0.001
-27.2
—
0
-0.019
-914.08
—
0
-0.018
-829.6
-0.002
7.786
0.005
100
0.004
93.7
0
6.3
—
0
0.315
6888.4
0.357
7814.9
-0.357
-7808.5
-0.002
-51.6
0.054
1188.8
-0.45
-9849.7
—
0
-0.221
-4832.2
-0.026
7.734
0.003
100
—
0
—
0
—
0
0.026
935.9
0.034
1205.3
-0.031
-1105.3
-0.001
-21
—
0
-0.032
-1139.1
—
0
-0.035
-1230.6
-0.004
7.866
0.003
100
—
0
—
0
—
0
0.333
11538.4
0.089
3077.2
-0.086
-2977.2
-0.001
-40.5
—
0
-0.858
-29691.003
—
0
-0.402
-13916.3
-0.052
7.794
—
100
—
0
—
0
—
0
0.154
0
0.187
0
-0.187
0
-0.001
0
—
0
-0.188
0
—
0
-0.109
0
-0.014
7.648
—
100
—
0
—
0
—
0
-0.143
0
-0.143
0
0.143
0
-0.001
0
0.004
0
0.146
0
—
0
-0.422
0
-0.036
7.648
0.01
100
—
0
—
0
—
0
0.273
2807.4
0.304
3124
-0.295
-3024.02
-0.001
-5.9
0.001
9.7
-0.294
-3020.2
—
0
-0.157
-1608.008
-0.02
7.648
0.001
100
—
0
—
0
—
0
0.311
31446.5
0.342
34558.6
-0.341
-34458.6
0
-44.4
0.002
183.8
-0.34
-34319.2
—
0
-0.133
-13446.5
-0.017
7.648
0.095
100
—
0
—
0
—
0
0.227
239.2
0.258
271.6
-0.163
-171.6
0
-0.2
0.002
1.9
-0.161
-169.9
—
0
-0.06
-62.7
-0.008
7.648
0.279
100
—
0
—
0
—
0
0.54
193.8
0.545
195.6
-0.266
-95.6
—
0
0.004
1.5
-0.431
-154.8
—
0
-0.362
-130.01
-0.04
9.09
0.11
100
—
0
—
0
—
0
0.13
118.2
0.13
118.2
-0.03
-27.3
0.01
9.1
—
0
-0.01
-9.09
—
0
-0.01
-9.09
—
9.09
0.02
100
—
0
—
0
—
0
0.1
500
0.1
500
-0.08
-400
—
0
0.01
50
-0.16
-800
—
0
-0.16
-800
-0.02
8.97
0.02
100
—
0
—
0
—
0
-0.01
-50
-0.01
-50.00000000000004
0.03
150
—
0
—
0
-0.31
-1550
—
0
-0.31
-1550
-0.03
8.96
0.02
100
—
0
—
0
—
0
0.08
400
0.08
400
-0.07
-350.00000000000006
-0.01
-50
—
0
-0.07
-350.00000000000006
—
0
-0.07
-350.00000000000006
-0.01
8.94
0.02
100
—
0
—
0
—
0
0.1
500
0.1
500
-0.08
-400
—
0
—
0
-0.95
-4750
—
0
-0.95
-4750
-0.11
8.67
0.01
100
—
0
—
0
—
0
0.05
500
0.05
500
-0.04
-400
—
0
—
0
-0.05
-500
—
0
-0.05
-500
-0.01
7.99
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.03
0
—
0
-0.03
0
—
7
—
100
—
0
—
0
—
0
0.02
0
0.02
0
-0.02
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.02
0
—
0
-0.02
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
7
—
100
—
0
—
0
—
0
0.03
0
0.03
0
-0.03
0
—
0
—
0
-0.04
0
—
0
-0.04
0
-0.01
7
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
7