Vado Statements
VA
Vado 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
4.35
100
2.599
59.8
1.75
40.2
—
0
2.222
51.1
2.222
51.1
-0.472
-10.8
-1.166
-26.8
—
0
-1.637
-37.6
—
0
-1.637
-37.6
-0.009
182.44
3.78
100
2.718
71.9
1.063
28.1
—
0
2.303
60.9
2.303
60.9
-1.24
-32.8
-0.25
-6.6
—
0
-2.385
-63.08
—
0
-2.385
-63.08
-0.013
182.44
3.535
100
2.34
66.2
1.196
33.8
—
0
2.556
72.3
2.556
72.3
-1.361
-38.5
-0.195
-5.5
—
0
-1.556
-44.02
—
0
-1.556
-44.02
-0.009
179.55
—
100
—
0
—
0
—
0
0.017
0
0.017
0
-0.017
0
—
0
—
0
-0.017
0
—
0
-0.017
0
0
99.986
—
100
—
0
—
0
—
0
0.019
0
0.019
0
-0.019
0
—
0
—
0
0.02
0
—
0
0.02
0
0
99.986
—
100
—
0
—
0
—
0
0.008
0
0.008
0
-0.008
0
—
0
—
0
-0.008
0
—
0
-0.008
0
0
99.986
—
100
—
0
—
0
—
0
0.029
0
0.029
0
-0.029
0
—
0
—
0
-0.029
0
—
0
-0.029
0
0
99.986
—
100
—
0
—
0
—
0
0.013
0
0.013
0
-0.013
0
—
0
—
0
-0.013
0
—
0
-0.113
0
-0.001
99.986
—
100
—
0
—
0
—
0
0.014
0
0.014
0
-0.014
0
—
0
—
0
-0.014
0
—
0
-0.014
0
0
99.986
—
100
—
0
—
0
—
0
0.057
0
0.057
0
-0.057
0
-0.001
0
—
0
-0.058
0
—
0
-0.058
0
-0.001
99.986
—
100
—
0
—
0
—
0
0.051
0
0.051
0
-0.051
0
0
0
—
0
-0.051
0
—
0
-0.051
0
-0.001
99.986
—
100
—
0
—
0
—
0
0.07
0
0.07
0
-0.07
0
—
0
—
0
-0.07
0
—
0
-0.07
0
-0.001
99.676
—
100
—
0
—
0
—
0
0.06
0
0.06
0
-0.06
0
—
0
—
0
-0.06
0
—
0
-0.26
0
-0.003
99.987
—
100
—
0
—
0
—
0
0.002
0
0.002
0
-0.002
0
0
0
—
0
-0.012
0
—
0
-0.012
0
-0.001
18.862
—
100
—
0
—
0
—
0
0.007
0
0.007
0
-0.007
0
—
0
—
0
-0.007
0
—
0
-0.007
0
-0.002
3.356
—
100
—
0
—
0
—
0
0.012
0
0.012
0
-0.012
0
—
0
—
0
-0.012
0
—
0
-0.012
0
-0.004
3.355
0.005
100
0
9
0.005
91
—
0
0.004
83.6
0.004
83.8
0
7.2
—
0
—
0
0
7.4
—
0
0
7.4
0
2.8