Sunstock Statements
SS
Sunstock 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
3.003
100
2.972
98.9
0.032
1.1
—
0
0.015
0.5
0.022
0.7
0.009
0.3
-0.023
-0.8
—
0
-0.092
-3.05
—
0
-0.092
-3.05
-0.018
5.022
3.158
100
3.124
98.9
0.034
1.1
—
0
0.02
0.6
0.028
0.9
0.006
0.2
-0.043
-1.4
—
0
-0.161
-5.08
—
0
-0.161
-5.08
-0.033
4.836
3.34
100
3.293
98.6
0.046
1.4
—
0
0.062
1.9
0.07
2.1
-0.024
-0.7
0.012
0.4
—
0
-0.012
-0.3
—
0
-0.012
-0.3
-0.002
4.816
3.207
100
3.102
96.7
0.105
3.3
—
0
0.015
0.5
0.024
0.8
0.08
2.5
0.131
4.1
—
0
-3.6
-112.3
0.001
0.02
-3.601
-112.3
-0.808
4.459
3.287
100
3.257
99.1
0.03
0.9
—
0
0.013
0.4
0.021
0.6
0.009
0.3
-0.069
-2.09
—
0
-0.059
-1.8
—
0
-0.059
-1.8
-0.014
4.126
3.271
100
3.201
97.9
0.07
2.1
—
0
0.054
1.6
0.063
1.9
0.007
0.2
-0.102
-3.1
—
0
-0.095
-2.9
—
0
-0.095
-2.9
-0.023
4.126
3.249
100
3.175
97.7
0.074
2.3
—
0
0.033
1
0.042
1.3
0.032
1
0.041
1.3
—
0
0.103
3.2
—
0
0.103
3.2
0.025
4.126
3.818
100
3.67
96.1
0.148
3.9
—
0
0.04
1
0.053
1.4
0.095
2.5
0.029
0.8
—
0
0.208
5.5
0.002
0.04
0.207
5.4
0.05
4.129
4.135
100
4.069
98.4
0.066
1.6
—
0
0.077
1.9
0.086
2.1
-0.02
-0.5
-0.051
-1.2
—
0
-0.331
-8.003
—
0
-0.331
-8.003
-0.08
4.126
3.115
100
3.078
98.8
0.037
1.2
—
0
0.094
3
0.106
3.4
-0.069
-2.2
0.032
1
—
0
-0.467
-15.00005
—
0
-0.467
-15.00005
-0.115
4.079
2.948
100
2.915
98.9
0.034
1.1
—
0
0.072
2.4
0.088
3
-0.055
-1.9
-0.064
-2.2
—
0
-1.464
-49.7
0.001
0.03
-1.465
-49.7
-0.455
3.223
2.331
100
2.252
96.6
0.079
3.4
—
0
0.071
3
0.089
3.8
-0.01
-0.4
0.005
0.2
—
0
0.152
6.5
—
0
0.152
6.5
0.043
3.518
2.534
100
2.486
98.1
0.048
1.9
—
0
0.027
1.1
0.046
1.8
0.002
0.07
0.093
3.7
—
0
0.095
3.7
—
0
0.095
3.7
0.028
3.43
2.479
100
2.437
98.3
0.041
1.7
—
0
0.432
17.4
0.471
19
-0.43
-17.3
0.067
2.7
0.001
0.04
-0.362
-14.6
—
0
-0.362
-14.6
-0.156
2.317
2.729
100
2.668
97.8
0.061
2.2
—
0
1.003
36.8
1.032
37.8
-0.971
-35.6
3.17
116.2
—
0
2.794
102.4
0.001
0.03
2.793
102.3
0.002
1 806.07
2.219
100
2.182
98.4
0.037
1.6
—
0
2.101
94.7
2.118
95.5
-2.082
-93.8
5.003
225.5
—
0
2.903
130.8
0.001
0.04
2.902
130.8
0.003
1 159.03
2.003
100
1.93
96.3
0.073
3.7
—
0
1.905
95.1
1.93
96.3
-1.857
-92.7
-5.054
-252.3
-0.027
-1.3
-6.938
-346.3
—
0
-6.938
-346.3
-0.01
725
1.059
100
1.015
95.9
0.043
4.1
—
0
0.179
16.9
0.199
18.8
-0.156
-14.7
5.331
503.5
—
0
5.176
488.8
—
0
5.176
488.8
0.005
1 041.41
0.867
100
0.814
93.8
0.054
6.2
—
0
4.485
517
4.517
520.7
-4.463
-514.6
-6.801
-784.02
—
0
-11.264
-1298.6
0.001
0.09
-11.265
-1298.7
-0.023
495.06
0.402
100
0.368
91.7
0.033
8.3
—
0
4.674
1163.6
4.707
1171.9
-4.674
-1163.6
18.315
4559.7
—
0
12.836
3195.5
0.001
0.2
12.835
3195.3
0.062
205.85
—
100
—
0
—
0
—
0
0.31
0
0.33
0
-0.33
0
-18.56
0
—
0
-18.88
0
—
0
-18.88
0
-0.22
84.76
—
100
—
0
—
0
—
0
0.2
0
0.23
0
-0.22
0
-2.92
0
—
0
-3.15
0
—
0
-3.15
0
-0.05
67.33
0.01
100
—
0
—
0
—
0
0.06
600
0.09
900
-0.08
-800
-0.16
-1600
—
0
-0.25
-2500
—
0
-0.25
-2500
-0.01
48.87
—
0.01
-0.01
—
35.17
6.55
-6.55
-0.49
-0.01
-7.05
—
-7.05
-0.15
47.5
—
—
—
—
—
10.3
-10.29
-0.27
—
-10.56
—
-10.56
-0.24
43.11
—
—
—
—
6.06
6.19
-6.19
0.02
—
-6.17
—
-6.17
-0.18
34.27
—
—
—
—
—
12.56
-12.55
0.05
—
-12.5
—
-12.5
-0.52
23.98
0.02
0.02
—
—
—
4.69
-4.69
-0.07
—
-4.77
—
-4.77
-0.24
19.48
0.01
0.01
—
—
—
1.06
-1.06
—
—
-1.06
—
-1.06
-0.09
11.44
0.01
0.01
—
—
—
0.56
-0.56
0.08
—
-0.48
—
-0.48
-0.04
11
0.01
0.01
0.01
—
—
0.08
-0.08
0.04
—
-0.03
—
-0.03
—
10.64
0.02
0.01
0.01
—
—
0.04
-0.03
-0.02
—
-0.05
—
-0.05
—
10.41
0.01
0.01
0.01
—
—
0.04
-0.03
-0.04
—
-0.07
—
-0.07
-0.01
10.34
0.02
0.01
0.01
—
—
0.05
-0.04
0.01
—
-0.04
—
-0.04
—
10.27
0.02
0.01
0.01
—
—
0.06
-0.05
—
—
-0.05
—
-0.05
-0.01
9.47
0.02
—
0.02
—
—
0.27
-0.25
—
—
-0.25
—
-0.25
-0.03
9.23
0.05
0.03
0.03
—
—
0.04
-0.01
—
—
-0.01
—
-0.01
—
9.23
0.07
0.05
0.02
—
—
-0.01
0.03
—
—
0.03
—
0.03
—
9.94
0.02
0.01
0.01
—
—
0.12
-0.11
—
—
-0.11
—
-0.11
-0.01
8.3
—
—
—
—
—
0.01
-0.01
—
—
-0.07
—
-0.07
-0.01
5.98
—
—
—
—
—
0.09
-0.09
—
—
-0.09
—
-0.09
-0.05
1.82
—
—
—
—
—
—
—
—
—
—
—
—
—
20
—
—
—
—
—
—
—
—
—
—
—
—
—
20