AIM Statements
AI
AIM 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
0.05
100
0.008
16
0.042
84
1.019
2038
2.717
5434
3.736
7472
-3.694
-7388
1.858
3716
—
0
-1.836
-3672
—
0
-1.836
-3672
-0.035
52.837
0.04
100
0.008
20
0.032
80
1.85
4625
3.916
9790
5.766
14415
-5.734
-14335
-0.083
-207.5
—
0
-5.817
-14542.5
—
0
-5.817
-14542.5
-0.118
49.458
0.065
100
0.012
18.5
0.053
81.5
3.2
4923.1
10.857
16703.1
14.057
21626.2
-14.004
-21544.6
0.659
1013.8
—
0
-12.576
-19347.7
—
0
-12.576
-19347.7
-0.257
48.89
0.046
100
0.03
65.2
0.016
34.8
2.734
5943.5
5.439
11823.9
8.173
17767.4
-8.157
-17732.6
-0.016
-34.8
—
0
-7.816
-16991.3
—
0
-7.816
-16991.3
-0.161
48.635
0.042
100
—
0
0.042
100
2.953
7031
2.55
6071.4
5.503
13102.4
-5.461
-13002.4
0.224
533.3
—
0
-4.909
-11688.1
—
0
-4.909
-11688.1
-0.101
48.411
0.049
100
—
0
0.049
100
2.052
4187.8
2.292
4677.6
4.344
8865.3
-4.295
-8765.3
0.402
820.4
—
0
-3.661
-7471.4
—
0
-3.661
-7471.4
-0.076
48.4
0.056
100
—
0
0.056
100
2.107
3762.5
3.505
6258.9
5.612
10021.4
-5.556
-9921.4
0.423
755.4
—
0
-4.389
-7837.5
—
0
-4.389
-7837.5
-0.091
48.079
0.021
100
—
0
0.021
100
1.372
6533.3
5.17
24619
6.542
31152.4
-6.521
-31052.4
-0.193
-919.05
0.001
4.8
-6.385
-30404.8
—
0
-6.385
-30404.8
-0.133
48.079
0.03
100
0.069
230
-0.039
-130
2.475
8250
2.181
7270
4.656
15520
-4.695
-15650.000000000004
-0.391
-1303.3
0.003
10
-4.851
-16170.000000000002
—
0
-4.851
-16170.000000000002
-0.101
48.034
0.033
100
0.077
233.3
-0.044
-133.3
1.036
3139.4
2.072
6278.8
3.108
9418.2
-3.152
-9551.5
-0.889
-2693.9
0.031
93.9
-3.82
-11575.8
—
0
-3.82
-11575.8
-0.08
47.995
0.05
100
0.176
352
-0.126
-252
2.923
5846
2.617
5234
5.54
11080
-5.666
-11332
-0.301
-602
0.123
246
-5.846
-11692
—
0
-5.846
-11692
-0.122
47.891
0.033
100
0.157
475.8
-0.124
-375.8
2.006
6078.8
1.799
5451.5
3.805
11530.3
-3.929
-11906.06
-0.02
-60.6
0.051
154.5
-3.826
-11593.9
—
0
-3.826
-11593.9
-0.08
47.846
0.052
100
0.517
994.2
-0.465
-894.2
2.743
5275
4.256
8184.6
6.999
13459.6
-7.464
-14353.8
0.053
101.9
-0.029
-55.8
-9.455
-18182.7
—
0
-9.455
-18182.7
-0.199
47.501
0.028
100
0.237
846.4
-0.209
-746.4
1.424
5085.7
2.112
7542.9
3.536
12628.6
-3.745
-13375
0.022
78.6
-0.037
-132.1
-3.579
-12782.1
—
0
-3.579
-12782.1
-0.078
45.727
0.042
100
0.198
471.4
-0.156
-371.4
—
0
2.584
6152.4
4.859
11569
-5.015
-11940.5
0.033
78.6
-0.003
-7.1
-3.934
-9366.7
—
0
-3.934
-9366.7
-0.096
40.892
0.036
100
0.204
566.7
-0.168
-466.7
1.102
3061.1
2.085
5791.7
3.187
8852.8
-3.355
-9319.4
0.018
50
0.031
86.1
-3.306
-9183.3
—
0
-3.306
-9183.3
-0.085
38.908
0.04
100
0.2
500
-0.16
-400
1.463
3657.5
1.717
4292.5
3.18
7950
-3.34
-8350
-0.203
-507.5
0.031
77.5
-3.37
-8425
—
0
-3.37
-8425
-0.112
29.97
0.045
100
0.204
453.3
-0.159
-353.3
0.88
1955.6
2.269
5042.2
3.149
6997.8
-3.308
-7351.1
-0.301
-668.9
-0.181
-402.2
-3.79
-8422.2
—
0
-3.79
-8422.2
-0.113
33.522
0.05
100
0.217
434
-0.167
-334
1.437
2874
1.484
2968
2.921
5842
-3.088
-6176
0.237
474
0.025
50
-1.059
-2118
—
0
-1.059
-2118
-0.119
8.896
0.061
100
0.23
377
-0.169
-277.05
1.19
1950.8
1.846
3026.2
3.036
4977
-3.205
-5254.1
-0.189
-309.8
0.446
731.1
-2.948
-4832.8
—
0
-2.948
-4832.8
-1.132
2.604
0.029
100
0.215
741.4
-0.186
-641.4
1.096
3779.3
1.942
6696.6
3.038
10475.9
-3.224
-11117.2
-0.15
-517.2
1.085
3741.4
-2.029
-6996.6
—
0
-2.029
-6996.6
-1.069
1.899
—
100
0.231
0
-0.231
0
0.928
0
1.767
0
2.695
0
-2.926
0
-0.147
0
-0.045
0
-3.368
0
—
0
-3.368
0
-2.911
1.157
0.24
100
0.282
117.5
-0.042
-17.5
0.987
411.3
1.632
680
2.619
1091.3
-2.661
-1108.8
-0.153
-63.8
0.339
141.3
-1.607
-669.6
—
0
-1.607
-669.6
-1.458
1.102
0.038
100
0.208
547.4
-0.17
-447.4
1.595
4197.4
1.273
3350
2.868
7547.4
-3.038
-7994.7
-0.747
-1965.8
0.696
1831.6
-3.078
-8100
—
0
-3.078
-8100
-2.87
1.073
0.03
100
0.19
633.3
-0.15
-500
1.34
4466.7
1.73
5766.7
3.07
10233.3
-3.22
-10733.3
—
0
0.36
1200
-2.42
-8066.7
—
0
-2.42
-8066.7
-2.38
1.02
0.06
100
0.21
350
-0.15
-250
0.86
1433.3
1.56
2600
2.42
4033.3
-2.57
-4283.3
-0.14
-233.3
-0.23
-383.3
-2.71
-4516.7
—
0
-2.71
-4516.7
-3.29
0.82
0.05
100
0.3
600
-0.25
-500
0.81
1620
1.73
3460
2.54
5080
-2.79
-5580
-0.04
-80
0.06
120
-1.99
-3980
—
0
-1.99
-3980
-2.72
0.73
0.09
100
0.4
444.4
-0.31
-344.4
0.79
877.8
1.56
1733.3
2.34
2600
-2.65
-2944.4
-0.04
-44.4
1.44
1600
-1.25
-1388.9
—
0
-1.25
-1388.9
-1.83
0.68
0.21
100
0.22
104.8
-0.01
-4.8
1.11
528.6
1.62
771.4
2.73
1300
-2.73
-1300
—
0
0.53
252.4
-2.19
-1042.9
—
0
-2.19
-1042.9
-3.53
0.62
0.08
100
0.27
337.5
-0.19
-237.5
1.39
1737.5
1.66
2075
3.05
3812.5
-3.24
-4050
0.03
37.5
0.39
487.5
-2.82
-3525
—
0
-2.82
-3525
-4.86
0.58
0.02
100
0.28
1400
-0.26
-1300
1.86
9300
1.96
9800
3.83
19150
-4.09
-20450
-0.03
-150
1.57
7850
-1.17
-5850
—
0
-1.17
-5850
-2.14
0.55
0.02
100
0.27
1350
-0.25
-1250
1.34
6700
1.63
8150
2.98
14900
-3.23
-16150
0.04
200
0.1
500
-2.86
-14300
—
0
-2.86
-14300
-5.72
0.5
0.02
100
0.29
1450
-0.28
-1400.0000000000002
0.9
4500
1.64
8200
2.54
12700
-2.82
-14100
0.06
300
—
0
-1.3
-6500
—
0
-1.3
-6500
-2.77
0.47
0.04
100
0.27
675
-0.23
-575
1
2500
2.45
6125
3.45
8625
-3.68
-9200
0.06
150
—
0
-2.16
-5400
—
0
-2.16
-5400
-4.61
0.47
0.03
100
0.37
1233.3
-0.34
-1133.3
0.96
3200
1.55
5166.7
2.5
8333.3
-2.84
-9466.7
0.02
66.7
—
0
-3.14
-10466.7
—
0
-3.14
-10466.7
-6.69
0.47
0.02
100
0.35
1750
-0.33
-1650
1.97
9850
1.69
8450
3.66
18300
-3.98
-19900
0.18
900
—
0
-3.8
-19000
—
0
-3.8
-19000
-8.08
0.47
0.05
100
0.51
1020
-0.46
-920
2.44
4880
2
4000
4.44
8880
-4.9
-9800
0.06
120
—
0
-4.85
-9700
—
0
-4.85
-9700
-10.77
0.45
0.04
100
0.37
925
-0.34
-850
2.67
6675
1.91
4775
4.59
11475
-4.92
-12300
0.1
250
—
0
-3.45
-8625
—
0
-3.45
-8625
-8.62
0.4
0.04
100
0.33
825
-0.29
-725
2.44
6100
1.85
4625
4.28
10700
-4.57
-11425
0.25
625
0.01
25
-4.46
-11150
—
0
-4.46
-11150
-11.73
0.38
0.05
100
0.31
620
-0.26
-520
1.89
3780
2.17
4340
4.06
8120
-4.33
-8660
0.13
260
—
0
-4.2
-8400
—
0
-4.2
-8400
-11.66
0.36
0.04
100
0.29
725
-0.26
-650
2.33
5825
2.5
6250
4.83
12075
-5.09
-12725
0.13
325
—
0
-4.96
-12400
—
0
-4.96
-12400
-14.17
0.35
0.08
100
0.32
400
-0.25
-312.5
2.33
2912.5
2.54
3175
4.87
6087.5
-5.11
-6387.5
0.15
187.5
—
0
-3.84
-4800
—
0
-3.84
-4800
-11.63
0.33
0.04
100
0.16
400
-0.12
-300
1.53
3825
1.76
4400
3.29
8225
-3.41
-8525
0.17
425
0.05
125
-3.2
-8000
—
0
-3.2
-8000
-10
0.32
0.04
100
0.25
625
-0.22
-550
2.17
5425
2.07
5175
4.25
10625
-4.46
-11150
0.09
225
0.04
100
-5.14
-12850
—
0
-5.14
-12850
-16.06
0.32