Broad Street Statements
BR
Broad Street 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
10.131
100
3.378
33.3
6.753
66.7
—
0
3.09
30.5
6.88
67.9
-0.127
-1.3
-4.227
-41.7
0.184
1.8
-4.501
-44.4
—
0
-7.575
-74.8
-0.211
35.905
10.071
100
3.427
34
6.644
66
—
0
3.622
36
7.441
73.9
-0.797
-7.9
-3.227
-32.04
2.337
23.2
-1.804
-17.9
0.134
1.3
-5.639
-56
-0.157
35.875
10.017
100
2.995
29.9
7.022
70.1
—
0
2.719
27.1
6.653
66.4
0.369
3.7
-4.275
-42.7
1.058
10.6
-2.924
-29.2
0.34
3.4
-7.672
-76.6
-0.215
35.703
10.05
100
3.57
35.5
6.48
64.5
—
0
3.18
31.6
7.16
71.2
-0.69
-6.9
-4.51
-44.9
-0.87
-8.7
-7.36
-73.2
-2.28
-22.7
-7.87
-78.3
-0.22
35.69
10.97
100
3.54
32.3
7.43
67.7
—
0
2.98
27.2
8.27
75.4
-0.83
-7.6
-4.52
-41.2
-1.14
-10.4
2.98
27.2
-0.01
-0.09
-1.33
-12.1
-0.04
35.66
11.13
100
3.48
31.3
7.66
68.8
—
0
3.71
33.3
9.28
83.4
-1.63
-14.6
-4.95
-44.5
3.23
29
-3.34
-30.009
-1.68
-15.09
-4.6
-41.3
-0.13
35.37
9.33
100
3.08
33
6.25
67
—
0
3.55
38
8.74
93.7
-2.5
-26.8
-5.55
-59.5
-3.19
-34.2
-11.29
-121.008
-3.55
-38.05
-7.48
-80.2
-0.22
33.42
7.93
100
2.24
28.2
5.69
71.8
—
0
3.07
38.7
7.1
89.5
-1.4
-17.7
-1.82
-23
-0.01
-0.1
-3.24
-40.9
-0.8
-10.09
-2.24
-28.2
-0.07
32.08
8.39
100
2.81
33.5
5.58
66.5
—
0
2.58
30.8
6.67
79.5
-1.09
-13
-1.87
-22.3
—
0
-3.79
-45.2
-0.89
-10.6
-2.63
-31.3
-0.08
32.04
7.3
100
2.46
33.7
4.84
66.3
—
0
3.73
51.1
7.84
107.4
-3
-41.1
-0.81
-11.1
-0.01
-0.1
-3.82
-52.3
-0.63
-8.6
-2.94
-40.3
-0.09
31.97
7.73
100
2.3
29.8
5.43
70.2
—
0
3.54
45.8
7.62
98.6
-2.2
-28.5
-2.56
-33.1
-0.09
-1.2
-4.85
-62.7
-1.22
-15.8
-3.28
-42.4
-0.1
31.52
7.01
100
1.98
28.2
5.02
71.6
—
0
2.75
39.2
6.18
88.2
-1.15
-16.4
-2.34
-33.4
—
0
-2.72
-38.8
-0.67
-9.6
-1.82
-26
-0.06
28.83
5.7
100
1.64
28.8
4.06
71.2
—
0
2.47
43.3
5.15
90.4
-1.09
-19.1
-3.05
-53.5
-0.01
-0.2
-4.15
-72.8
-1.02
-17.9
-2.73
-47.9
-0.11
24.83
4.92
100
1.59
32.3
3.33
67.7
—
0
2.64
53.7
4.96
100.8
-1.63
-33.1
-1.69
-34.3
-0.01
-0.2
-2.57
-52.2
-0.62
-12.6
-1.68
-34.1
-0.07
22.47
5.12
100
1.84
35.9
3.28
64.1
—
0
2.67
52.1
5.12
100
-1.85
-36.1
-1.7
-33.2
—
0
-3.54
-69.1
-0.84
-16.4
-2.33
-45.5
-0.1
22.47
5.23
100
1.32
25.2
3.92
75
—
0
2.25
43
4.74
90.6
-0.83
-15.9
-1.72
-32.9
—
0
-2.54
-48.6
-0.64
-12.2
-1.63
-31.2
-0.07
22.46
4.19
100
1.05
25.1
3.14
74.9
—
0
2.06
49.2
4.56
108.8
-1.42
-33.9
-1.68
-40.1
-0.17
-4.06
-3.27
-78.04
-0.78
-18.6
-2.11
-50.4
-0.1
21.59
5.12
100
1.4
27.3
3.72
72.7
—
0
2.26
44.1
4.74
92.6
-1.02
-19.9
-2.17
-42.4
-0.02
-0.4
-3.21
-62.7
-0.77
-15.04
-2.08
-40.6
-0.1
21.59
7.24
100
2.698
37.3
4.544
62.8
—
0
5.73
79.1
9.41
130
-2.16
-29.8
-3.24
-44.8
-0.092
-1.3
-5.5
-76
-0.704
-9.7
-1.61
-22.2
-7.02
-6.76
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
2.61
—
100
—
0
—
0
—
0
0.14
0
0.14
0
-0.14
0
—
0
—
0
-0.15
0
—
0
-0.15
0
-0.06
2.61
—
100
—
0
—
0
—
0
0.12
0
0.12
0
-0.12
0
—
0
—
0
-0.12
0
—
0
-0.12
0
-0.05
2.61
—
100
—
0
—
0
—
0
0.17
0
0.17
0
-0.17
0
—
0
—
0
-0.17
0
—
0
-0.17
0
-0.07
2.61
—
100
—
0
—
0
—
0
0.13
0
0.13
0
-0.13
0
—
0
—
0
-0.13
0
—
0
-0.13
0
-0.05
2.61
—
100
—
0
—
0
—
0
0.09
0
0.09
0
-0.09
0
—
0
—
0
-0.09
0
—
0
-0.09
0
-0.03
2.61
—
100
—
0
—
0
—
0
0.21
0
0.21
0
-0.21
0
—
0
—
0
-0.21
0
—
0
-0.21
0
-0.08
2.61
—
—
—
—
0.33
0.33
-0.33
—
—
-0.33
—
-0.34
-0.13
2.51
—
—
—
—
0.26
0.26
-0.26
—
—
-0.26
—
-0.26
-0.18
1.44
—
—
—
—
0.11
0.11
-0.11
—
—
-0.12
—
-0.27
-0.25
1.06
—
—
—
—
-0.01
-0.01
0.01
-0.01
—
-0.01
—
-0.01
-0.01
1.06
—
—
—
—
0.21
0.21
-0.21
-0.01
—
-0.22
—
-0.25
-0.24
1.04
—
—
—
—
0.34
0.34
-0.34
—
—
-0.34
—
-0.37
-0.35
1.05
—
—
—
—
0.14
0.14
-0.14
—
—
-0.14
—
-0.16
-0.16
1.03
—
—
—
—
0.17
0.17
-0.17
—
—
-0.17
—
-0.17
-0.16
1.03
—
—
—
—
0.14
0.14
-0.14
—
—
-0.14
—
-0.16
-0.16
1.03
—
—
—
—
0.68
0.68
-0.68
—
—
-0.68
—
-0.7
-0.72
0.98
—
—
—
—
0.16
0.16
-0.16
—
—
-0.16
—
-0.18
-0.23
0.79
—
—
—
—
0.13
0.13
-0.13
—
—
-0.13
—
-0.16
-0.34
0.47
—
—
—
—
6.7
6.7
-6.7
-3.93
—
-10.63
—
-10.66
-53.3
0.2
—
—
—
—
0.06
0.06
-0.06
-0.01
—
-0.07
—
-0.19
-1.74
0.11
—
—
—
—
0.12
0.12
-0.12
-0.1
—
-0.22
—
-0.34
-2.83
0.12
—
—
—
—
0.12
0.12
-0.12
-0.05
—
-0.17
—
-0.29
-2.63
0.11
—
—
—
—
0.12
0.12
-0.12
-0.16
—
-0.28
—
-0.41
-2.92
0.14
—
—
—
—
0.11
0.11
-0.11
—
—
-0.11
—
-0.27
-3
0.09
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.27
-3.01
0.09
—
—
—
—
0.18
0.18
-0.18
—
—
-0.18
—
1.48
21.14
0.07
1.49
2.83
-1.34
—
0.48
0.51
-1.85
-0.16
—
-6.75
—
-6.91
-69.09
0.1