Comstock Statements
LO
Comstock 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
0.435
100
—
0
—
0
2.548
586.1
2.793
642.3
5.998
1379.4
-5.563
-1279.4
-1.444
-332.1
0.155
35.7
-8.652
-1989.9
—
0
-8.634
-1985.5
-0.06
143.2
0.426
100
—
0
—
0
0.892
209.4
3.528
828.2
5.076
1191.6
-4.65
-1091.6
-1.5
-352.2
-0.575
-135
-6.918
-1624.2
—
0
-6.901
-1620.2
-0.059
117.14
0.448
100
—
0
—
0
1.691
377.7
2.563
572.5
4.718
1054
-4.271
-954.02
12.152
2714.5
0.013
2.8
7.971
1780.7
—
0
7.934
1772.4
0.069
114.95
0.761
100
—
0
—
0
1.395
183.4
3.14
412.8
5.212
685.1
-4.451
-585.1
10.926
1436.3
0
-0.02
13.741
1806.3
—
0
12.365
1625.4
0.112
110.36
0.035
100
—
0
—
0
1.763
4990.9
3.499
9903.3
5.967
16889.4
-5.932
-16789.4
0.143
405.8
0.251
710.3
-5.505
-15580.5
—
0
-5.468
-15478.3
-0.054
101.37
0.031
100
—
0
—
0
1.268
4124.8
3.387
11014.5
5.286
17191.5
-5.256
-17091.5
-0.336
-1092.3
0.002
6.7
-5.682
-18477.2
—
0
-5.669
-18435.6
-0.06
94.715
0.031
100
—
0
—
0
1.918
6238.1
3.438
11178.9
6.236
20280.7
-6.206
-20180.7
-1.948
-6335.3
0.509
1656.7
-20.786
-67595.4
—
0
-20.677
-67242.6
-0.243
85.232
0.04
100
—
0
—
0
1.33
3338.4
1.895
4754.1
4.019
10086.3
-3.98
-9986.3
-2.24
-5621.8
-0.005
-13.2
-5.315
-13337.6
—
0
-5.126
-12863.9
-0.067
76.482
0.053
100
—
0
—
0
2.579
4872.8
2.509
4739.4
5.897
11140.4
-5.844
-11040.4
-9.111
-17213.8
-0.031
-58.3
-14.091
-26621.2
—
0
-13.767
-26009.5
-0.2
68.673
0.055
100
—
0
—
0
1.195
2188.2
2.403
4398.3
4.443
8132.4
-4.388
-8032.4
2.577
4716.9
-0.274
-500.8
-6.547
-11984.3
—
0
-6.379
-11675.9
-0.095
67.352
0.396
100
1.042
262.9
-0.646
-162.9
0.415
104.6
1.919
484.3
2.728
688.4
-3.374
-851.3
-14.157
-3572.06
2.298
579.7
-22.704
-5728.7
-5.748
-1450.3
-16.956
-4278.3
-0.257
66.032
0.363
100
-0.198
-54.5
0.56
154.5
0.169
46.5
1.722
474.9
2.28
628.6
-1.72
-474.2
-7.786
-2146.6
0.011
3.1
-9.495
-2617.7
—
0
-9.495
-2617.7
-0.174
54.6
0.055
100
0.229
418.5
-0.174
-318.5
0.279
510
0.999
1829.3
1.536
2811.1
-1.71
-3129.6
-4.552
-8332.09
-0.059
-108.8
-6.321
-11570.5
—
0
-6.321
-11570.5
-0.147
43.115
0.049
100
-0.619
-1275.8
0.667
1375.8
0.072
147.8
0.954
1967.1
0.269
555.6
0.398
820.1
7.536
15539.1
0.254
523.7
8.188
16882.9
—
0
8.188
16882.9
0.217
37.815
0.055
100
0.296
533.4
-0.24
-433.4
—
0
0.943
1699.7
1.319
2378.2
-1.56
-2811.6
-0.115
-207.6
-1.997
-3599.4
-3.411
-6147.9
—
0
-3.411
-6147.9
-0.099
34.475
0.049
100
0.414
837.9
-0.365
-737.9
0.262
530.4
0.872
1763.3
1.117
2259.4
-1.482
-2997.3
18.111
36640.5
0.751
1519.8
17.33
35059.8
—
0
17.33
35059.8
0.539
32.141
0.048
100
0.185
381.8
-0.136
-281.8
0.152
313.5
0.892
1843.6
1.075
2221.1
-1.211
-2503
-0.092
-189.5
2.579
5329.8
1.276
2637.4
—
0
1.276
2637.4
0.045
28.264
0.048
100
0.262
540.1
-0.213
-440.08
0.137
282.3
0.845
1745.3
1.009
2082.9
-1.222
-2523
0.701
1447.8
0.007
15.5
-0.263
-543.5
—
0
-0.263
-543.5
-0.01
27.265
0.05
100
0.386
779.6
-0.336
-679.6
0.174
351.6
0.985
1989.4
1.193
2411
-1.53
-3090.6
-0.057
-114.9
1.807
3650.1
-0.28
-565.6
—
0
-0.279
-564.02
-0.011
25.333
0.048
100
0.003
6.5
0.045
93.5
0.109
225.8
0.698
1443.2
0.838
1732.3
-0.792
-1638.8
-0.18
-371.4
1.359
2810.5
0.387
800.2
—
0
0.387
800.2
0.019
20.013
0.044
100
0.655
1481.6
-0.61
-1381.6
0.242
546.7
0.964
2182.6
0.843
1908.1
-1.453
-3289.7
-0.182
-411.7
-0.442
-1001.5
-2.078
-4702.9
—
0
-2.078
-4702.9
-0.127
16.388
0.038
100
0.667
1773.3
-0.629
-1673.3
0.226
600.7
0.66
1756.3
0.94
2499.2
-1.569
-4172.5
-0.461
-1226.4
0.195
518.4
-1.835
-4880.5
—
0
-1.835
-4880.5
-0.116
15.816
0.066
100
0.746
1124.8
-0.68
-1024.8
0.258
388.9
1.049
1580.5
1.356
2044.2
-2.036
-3069.008
-0.356
-536.04
-0.144
-216.8
-2.535
-3821.8
—
0
-2.535
-3821.8
-0.171
14.85
0.032
100
0.438
1358.2
-0.406
-1258.2
0.242
749.4
0.801
2481.9
1.132
3505.8
-1.538
-4764.03
-0.341
-1055
-0.167
-516.5
-2.045
-6335.5
—
0
-2.045
-6335.5
-0.175
11.706
0.03
100
0.83
2766.7
-0.8
-2666.7
0.25
833.3
0.83
2766.7
1.14
3800
-1.94
-6466.7
-0.33
-1100.0000000000002
-0.15
-500
-2.42
-8066.7
—
0
-2.42
-8066.7
-0.22
10.77
0.02
100
0.92
4600
-0.89
-4450
0.21
1050
0.73
3650
0.99
4950
-1.89
-9450
-0.38
-1900
-0.21
-1050
-2.48
-12400
—
0
-2.48
-12400
-0.25
9.97
0.03
1
-0.97
0.35
0.41
0.87
-1.84
-0.41
-0.12
-2.37
—
-2.37
-0.25
9.63
0.03
1.1
-1.07
0.24
0.57
0.97
-2.04
-0.44
-0.02
-2.5
—
-2.5
-0.29
8.72
0.03
1.18
-1.15
0.27
0.96
1.4
-2.55
-0.4
0.02
-2.93
—
-2.93
-0.38
7.72
0.02
1.18
-1.16
0.27
0.66
1.28
-2.44
-0.33
—
-2.77
—
-2.77
-0.37
7.47
0.42
1.2
-0.78
0.53
0.85
1.67
-2.45
-0.15
-1.27
-3.87
—
-3.87
-0.53
7.36
1.13
1.22
-0.09
0.59
0.64
1.58
-1.67
-0.17
-0.36
-2.19
—
-2.19
-0.3
7.29
1.49
1.63
-0.14
0.81
0.94
2.13
-2.27
-0.22
-0.37
-2.85
—
-2.85
-0.4
7.07
2.02
1.76
0.26
2.63
1.09
4.09
-3.83
-0.55
0.33
-4.05
—
-4.05
-0.62
6.51
2.62
-0.51
3.13
4.32
1.66
8.73
-5.6
-0.33
—
-5.93
—
-5.93
-0.94
6.33
4.35
4.18
0.16
1.51
1.64
4.13
-3.97
-0.34
—
-4.31
—
-7.95
-1.77
4.49
5.49
3.94
1.55
0.53
1.31
2.73
-1.18
-0.33
—
-1.51
—
-2.4
-0.48
4.99
6.04
4.68
1.36
0.6
2.15
3.03
-1.67
-0.22
3.19
1.29
—
0.37
0.11
3.3
6.82
5.63
1.19
0.4
1.19
1.94
-0.76
-0.62
—
-1.38
—
-2.25
-0.68
3.33
6.79
5.77
1.01
0.77
1.51
2.45
-1.43
0.38
—
-1.05
—
-1.98
-0.6
3.32
6.22
6.74
-0.52
0.69
1.48
2.58
-3.1
-0.29
—
-3.39
—
-4.35
-1.42
3.06
5.76
6
-0.24
0.8
2.19
3.17
-3.4
-0.42
—
-3.82
—
-4.78
-1.59
3.02
7.23
8.4
-1.17
2.24
1.68
3.92
-5.09
-0.45
—
-5.54
—
-6.52
-2.36
2.76
6.82
6.68
0.13
1.84
2.74
4.58
-4.44
-0.08
—
-4.52
—
-5.49
-2.15
2.56
6.99
8.49
-1.5
2.34
1.83
4.16
-5.66
0.14
—
-5.52
—
-6.55
-2.85
2.3
3.79
4.04
-0.25
2.09
2.38
4.47
-4.72
-0.02
—
-5.76
—
-6.8
-3.29
2.07
4.66
3.85
0.81
3.68
2.94
6.61
-5.8
0.31
0.03
-5.46
—
-6.52
-3.54
1.84