Selectis Statements
GB
Selectis 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
9.492
100
—
0
—
0
—
0
9.765
102.9
10.189
107.3
-0.696
-7.3
-0.63
-6.6
0.292
3.1
-1.035
-10.9
—
0
-1.042
-11
-0.34
3.067
9.203
100
—
0
—
0
—
0
11.766
127.8
12.196
132.5
-2.993
-32.5
-0.68
-7.4
0.04
0.4
-3.633
-39.5
—
0
-3.641
-39.6
-1.192
3.055
9.05
100
—
0
—
0
—
0
11.1
122.7
11.46
126.6
-2.41
-26.6
-0.41
-4.5
0.56
6.2
-2.26
-25
—
0
-2.27
-25.08
-0.74
3.05
8.93
100
—
0
—
0
—
0
10.07
112.8
10.51
117.7
-1.58
-17.7
-0.57
-6.4
0.05
0.6
-2.1
-23.5
—
0
-2.11
-23.6
-0.69
3.05
9.61
100
—
0
—
0
—
0
11.14
115.9
11.58
120.5
-1.97
-20.5
-0.52
-5.4
6.51
67.7
4.03
41.9
—
0
4.02
41.8
1.32
3.05
10.8
100
—
0
—
0
—
0
11.79
109.2
12.23
113.2
-1.43
-13.2
-0.79
-7.3
0.03
0.3
-2.19
-20.3
—
0
-2.2
-20.4
-0.72
3.05
9.58
100
—
0
—
0
—
0
9.45
98.6
9.9
103.3
-0.32
-3.3
-0.72
-7.5
0.05
0.5
-0.99
-10.3
—
0
-1
-10.4
-0.33
3.05
10.13
100
—
0
—
0
—
0
8.83
87.2
9.27
91.5
0.85
8.4
-0.33
-3.3
0.04
0.4
0.56
5.5
—
0
0.54
5.3
0.18
3.09
10.09
100
—
0
—
0
—
0
9.03
89.5
9.47
93.9
0.62
6.1
-0.38
-3.8
0.04
0.4
0.23
2.3
—
0
0.23
2.3
0.07
3.05
10.19
100
—
0
—
0
—
0
10.91
107.1
11.36
111.5
-1.17
-11.5
-0.82
-8.05
0.09
0.9
-1.77
-17.4
—
0
-1.78
-17.5
-0.62
2.85
7.32
100
—
0
—
0
—
0
6.15
84
6.59
90
0.73
10
-0.49
-6.7
0.05
0.7
-0.05
-0.7
—
0
-0.06
-0.8
-0.02
2.82
6.01
100
—
0
—
0
—
0
5.56
92.5
6.01
100
—
0
-0.65
-10.8
-0.03
-0.5
-0.68
-11.3
—
0
-0.69
-11.5
-0.26
2.69
5.76
100
—
0
—
0
—
0
5.67
98.4
6.07
105.4
-0.31
-5.4
-0.11
-1.9
—
0
0.26
4.5
—
0
0.24
4.2
0.09
2.76
5.63
100
—
0
—
0
—
0
5.05
89.7
5.46
97
0.17
3
-0.51
-9.06
—
0
1.31
23.3
—
0
1.3
23.1
0.32
4.11
6.32
100
—
0
—
0
—
0
4.75
75.2
5.15
81.5
1.17
18.5
-0.52
-8.2
—
0
0.47
7.4
—
0
0.46
7.3
0.17
2.72
5.13
100
—
0
—
0
—
0
3.08
60
3.47
67.6
1.66
32.4
-0.61
-11.9
—
0
1.12
21.8
—
0
1.12
21.8
0.4
2.78
3.85
100
—
0
—
0
—
0
2.88
74.8
3.27
84.9
0.58
15.1
-0.51
-13.2
—
0
0.06
1.6
—
0
0.05
1.3
0.02
2.74
2.05
100
—
0
—
0
—
0
1.73
84.4
2.1
102.4
-0.05
-2.4
-0.68
-33.2
-0.25
-12.2
-1.04
-50.7
—
0
-1.05
-51.2
-0.38
2.74
1.99
100
—
0
—
0
—
0
1.02
51.3
1.34
67.3
0.64
32.2
-0.45
-22.6
—
0
0.18
9
—
0
0.18
9
0.06
2.74
1.61
100
—
0
—
0
—
0
0.92
57.1
1.24
77
0.37
23
-0.54
-33.5
—
0
-0.17
-10.6
—
0
-0.18
-11.2
-0.06
2.73
1.28
100
—
0
—
0
—
0
0.54
42.2
0.87
68
0.41
32
-0.25
-19.5
—
0
0.16
12.5
—
0
0.16
12.5
0.06
2.69
1.02
100
—
0
—
0
—
0
0.76
74.5
1.07
104.9
-0.05
-4.9
-0.13
-12.7
—
0
-0.88
-86.3
—
0
-0.89
-87.3
-0.33
2.7
0.89
100
—
0
—
0
—
0
0.41
46.1
0.73
82
0.16
18
-0.57
-64.04
—
0
-0.42
-47.2
—
0
-0.43
-48.3
-0.16
2.71
0.9
100
—
0
—
0
—
0
0.5
55.6
0.82
91.1
0.08
8.9
-0.56
-62.2
—
0
-0.5
-55.6
—
0
-0.49
-54.4
-0.18
2.7
0.81
100
—
0
—
0
—
0
0.23
28.4
0.54
66.7
0.28
34.6
-0.56
-69.1
—
0
-0.21
-25.9
—
0
-0.21
-25.9
-0.08
2.67
0.83
100
—
0
—
0
—
0
0.17
20.5
0.49
59
0.33
39.8
-0.54
-65.06
—
0
-1.63
-196.4
—
0
-1.65
-198.8
-0.63
2.63
0.75
100
—
0
—
0
—
0
0.34
45.3
0.66
88
0.09
12
-0.54
-72.00000000000001
—
0
-0.45
-60
—
0
-0.46
-61.3
-0.18
2.59
0.77
100
—
0
—
0
—
0
0.33
42.9
0.64
83.1
0.13
16.9
-0.51
-66.2
—
0
-0.34
-44.2
—
0
-0.35
-45.5
-0.13
2.57
0.78
100
—
0
—
0
—
0
0.58
74.4
0.87
111.5
-0.09
-11.5
-0.53
-67.9
—
0
-0.58
-74.4
—
0
-0.57
-73.08
-0.23
2.53
0.55
100
—
0
—
0
—
0
0.56
101.8
0.85
154.5
-0.3
-54.5
-0.68
-123.6
—
0
-0.88
-160
—
0
-0.86
-156.4
-0.34
2.5
0.85
100
—
0
—
0
—
0
0.78
91.8
1.06
124.7
-0.21
-24.7
-0.63
-74.1
—
0
0.31
36.5
—
0
0.35
41.2
0.15
2.38
0.74
100
—
0
—
0
—
0
0.48
64.9
0.8
108.1
-0.06
-8.1
-0.48
-64.9
—
0
0.39
52.7
—
0
0.42
56.8
0.18
2.31
0.72
100
—
0
—
0
—
0
0.56
77.8
1.14
158.3
-0.42
-58.3
-0.69
-95.8
—
0
-1.12
-155.6
—
0
-1.08
-150.00000000000003
-0.48
2.25
0.14
100
—
0
—
0
—
0
0.42
300
0.58
414.3
-0.44
-314.3
-0.1
-71.4
—
0
-2.34
-1671.4
—
0
-2.27
-1621.4
-1.04
2.18
0.98
100
—
0
—
0
—
0
0.66
67.3
1
102
-0.02
-2.04
-0.72
-73.5
—
0
-0.73
-74.5
—
0
-0.73
-74.5
-0.33
2.23
1.16
100
—
0
—
0
—
0
0.32
27.6
0.62
53.4
0.54
46.6
-0.63
-54.3
—
0
-0.09
-7.8
—
0
-0.12
-10.3
-0.06
2.2
1.12
100
—
0
—
0
—
0
0.44
39.3
0.75
67
0.37
33
-0.59
-52.7
—
0
-0.22
-19.6
—
0
-0.24
-21.4
-0.11
2.18
0.86
100
—
0
—
0
—
0
0.67
77.9
0.95
110.5
-0.1
-11.6
-0.4
-46.5
—
0
-0.49
-57
—
0
-0.57
-66.3
-0.27
2.1
0.45
100
—
0
—
0
—
0
0.19
42.2
0.36
80
0.09
20
-0.17
-37.8
—
0
-0.15
-33.3
—
0
-0.17
-37.8
-0.09
2
0.31
100
—
0
—
0
—
0
0.27
87.1
0.37
119.4
-0.06
-19.4
-0.14
-45.2
—
0
-0.2
-64.5
—
0
-0.22
-71
-0.11
1.97
0.23
100
—
0
—
0
—
0
0.12
52.2
0.19
82.6
0.04
17.4
-0.19
-82.6
3
1304.3
2.29
995.7
—
0
2.28
991.3
1.15
1.98
0.14
100
—
0
—
0
—
0
0.03
21.4
0.08
57.1
0.06
42.9
-0.12
-85.7
—
0
-0.06
-42.9
—
0
-0.06
-42.9
-0.08
0.73
-0.52
100
-1
192.3
0.48
-92.3
—
0
0.18
-34.6
0.17
-32.7
0.3
-57.7
-0.12
23.1
—
0
0.08
-15.4
—
0
-1.23
236.5
-0.16
7.31
1.18
100
1.25
105.9
-0.07
-5.9
—
0
0.02
1.7
0.02
1.7
-0.09
-7.6
-0.12
-10.2
—
0
-0.22
-18.6
—
0
-0.23
-19.5
-0.03
7.16
1.17
100
1.26
107.7
-0.09
-7.7
—
0
0.13
11.1
0.13
11.1
-0.22
-18.8
-0.13
-11.1
—
0
-0.25
-21.4
—
0
-0.27
-23.08
-0.04
7.1