Asensus Statements
AS
Asensus 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
1.123
100
3.056
272.1
-1.933
-172.1
8.091
720.5
8.016
713.8
22.701
2021.5
-24.634
-2193.6
0.126
11.2
2.057
183.2
-22.451
-1999.2
0.046
4.1
-22.497
-2003.3
-0.084
269.26
5.431
100
4.265
78.5
1.166
21.5
8.614
158.6
7.773
143.1
16.79
309.2
-15.624
-287.7
0.277
5.1
-1.336
-24.6
-17.057
-314.07
0.178
3.3
-17.235
-317.3
-0.065
264.51
1.09
100
2.87
263.3
-1.78
-163.3
9.29
852.3
8.71
799.1
18.48
1695.4
-20.26
-1858.7
0.41
37.6
1.59
145.9
-18.26
-1675.2
0.06
5.5
-18.32
-1680.7
-0.07
256.18
1.08
100
3.07
284.3
-1.99
-184.3
8.98
831.5
9.57
886.1
18.87
1747.2
-20.86
-1931.5
0.43
39.8
-0.24
-22.2
-20.67
-1913.9
-0.01
-0.9
-20.66
-1913
-0.09
239.57
0.98
100
2.95
301
-1.97
-201.02
10.14
1034.7
10.02
1022.4
20.37
2078.6
-22.35
-2280.6
0.44
44.9
-0.22
-22.4
-22.13
-2258.2
0.09
9.2
-22.22
-2267.3
-0.09
238.28
2.46
100
2.3
93.5
0.17
6.9
8.52
346.3
8.61
350
17.29
702.8
-17.13
-696.3
0.37
15
-0.03
-1.2
-17.8
-723.6
0.09
3.7
-17.89
-727.2
-0.08
236.85
2.56
100
4.4
171.9
-1.84
-71.9
6.74
263.3
8.47
330.9
17.2
671.9
-19.03
-743.4
0.19
7.4
-0.03
-1.2
-18.87
-737.1
0.06
2.3
-18.92
-739.06
-0.08
236.71
0.99
100
2.35
237.4
-1.35
-136.4
7.25
732.3
8.59
867.7
17.78
1796
-19.14
-1933.3
0.12
12.1
-0.09
-9.09
-19.53
-1972.7
0.09
9.1
-19.62
-1981.8
-0.08
236.51
1.07
100
1.82
170.1
-0.76
-71.03
6.43
600.9
9.25
864.5
18.2
1700.9
-18.95
-1771.03
0.06
5.6
-0.15
-14.02
-19.04
-1779.4
0.08
7.5
-19.13
-1787.9
-0.08
235.89
2.48
100
2.29
92.3
0.19
7.7
6.58
265.3
9.16
369.4
15.87
639.9
-15.68
-632.3
0.04
1.6
-0.01
-0.4
-15.65
-631.05
0.23
9.3
-15.88
-640.3
-0.07
234.94
2.57
100
3.35
130.4
-0.78
-30.4
4.47
173.9
9.11
354.5
16.66
648.2
-17.44
-678.6
0.06
2.3
1.34
52.1
-16.04
-624.1
0.03
1.2
-16.07
-625.3
-0.07
234.34
1.1
100
2.35
213.6
-1.25
-113.6
4.09
371.8
7.41
673.6
14.84
1349.1
-16.09
-1462.7
0.07
6.4
-0.01
-0.9
-13.17
-1197.3
—
0
-13.17
-1197.3
-0.06
233.25
2.08
100
3.11
149.5
-1.03
-49.5
4.22
202.9
7.05
338.9
14.39
691.8
-15.41
-740.9
0.05
2.4
-2.01
-96.6
-17.38
-835.6
-0.04
-1.9
-17.34
-833.7
-0.08
204.99
1.11
100
0.59
53.2
0.51
45.9
3.75
337.8
6.48
583.8
14.24
1282.9
-13.72
-1236.04
-0.02
-1.8
-0.2
-18.02
-13.92
-1254.05
-0.13
-11.7
-13.79
-1242.3
-0.13
104.03
0.81
100
1.42
175.3
-0.61
-75.3
4.67
576.5
6.6
814.8
14.56
1797.5
-15.16
-1871.6
—
0
0.08
9.9
-15.08
-1861.7
—
0
-15.08
-1861.7
-0.15
97.54
0.66
100
1.41
213.6
-0.76
-115.2
4.26
645.5
6.52
987.9
13.61
2062.1
-14.37
-2177.3
—
0
-0.17
-25.8
-14.53
-2201.5
-0.69
-104.5
-14.14
-2142.4
-0.27
52.35
0.6
100
1.74
290
-1.14
-190
3.93
655
7.6
1266.7
15.15
2525
-16.29
-2715
0.03
5
-0.17
-28.3
-17.3
-2883.3
-0.7
-116.7
-17.01
-2835.0000000000005
-0.59
28.91
0.69
100
10.88
1576.8
-10.2
-1478.3
4.63
671
9.39
1360.9
16.71
2421.7
-26.9
-3898.6
-1.18
-171.01
-0.82
-118.8
-14.31
-2073.9
-0.58
-84.06
-13.73
-1989.9
-0.69
19.9
2.02
100
3.45
170.8
-1.42
-70.3
5.88
291.1
12.79
633.2
9.58
474.3
-11.01
-545.05
-1.17
-57.9
0.18
8.9
-98.84
-4893.07
-1.07
-53
-97.77
-4840.1
-5.55
17.63
3.64
100
3.94
108.2
-0.3
-8.2
6.3
173.1
12.36
339.6
22.19
609.6
-22.49
-617.9
-0.88
-24.2
2.34
64.3
-21.04
-578.02
-0.87
-23.9
-20.17
-554.1
-1.21
16.73
2.18
100
2.47
113.3
-0.29
-13.3
5.66
259.6
12.23
561
21.5
986.2
-21.79
-999.5
-0.8
-36.7
-0.41
-18.8
-23.14
-1061.5
-0.61
-28
-22.53
-1033.5
-1.35
16.68
7.52
100
5.64
75
1.89
25.1
6.44
85.6
11.77
156.5
19.73
262.4
-17.85
-237.4
-0.39
-5.2
11.35
150.9
-7.26
-96.5
-0.82
-10.9
-6.44
-85.6
-0.39
16.55
5.42
100
4.25
78.4
1.17
21.6
4.84
89.3
9.51
175.5
15.66
288.9
-14.49
-267.3
-0.29
-5.4
-8.81
-162.5
-20.99
-387.3
-0.78
-14.4
-20.21
-372.9
-1.26
16.08
6.39
100
3.73
58.4
2.66
41.6
5.28
82.6
9.67
151.3
18.51
289.7
-15.85
-248.04
-1.74
-27.2
-17.51
-274.02
-35.13
-549.8
-0.88
-13.8
-34.25
-536
-2.18
15.73
4.77
100
2.56
53.7
2.21
46.3
5.27
110.5
8.65
181.3
17.36
363.9
-15.16
-317.8
-0.39
-8.2
1.77
37.1
-1.77
-37.1
-0.89
-18.7
-0.88
-18.4
-0.06
15.38
3.4
100
3.5
102.9
-0.1
-2.9
5.18
152.4
9.12
268.2
17.81
523.8
-17.91
-526.8
-0.68
-20
-58.53
-1721.5
-77.12
-2268.2
-0.96
-28.2
-76.16
-2240
-5.18
14.7
0.18
100
0.92
511.1
-0.74
-411.1
4.89
2716.7
7.45
4138.9
14.93
8294.4
-15.67
-8705.6
-0.5
-277.8
-23.08
-12822.2
-39.25
-21805.6
-0.74
-411.1
-38.51
-21394.4
-3.35
11.5
1.58
100
0.97
61.4
0.61
38.6
5.07
320.9
6.47
409.5
13.08
827.8
-12.47
-789.2
-0.62
-39.2
-2.37
-150
-15.45
-977.8
-0.74
-46.8
-14.71
-931.01
-1.44
10.18
1.95
100
1.33
68.2
0.61
31.3
6.86
351.8
6.77
347.2
16.49
845.6
-15.88
-814.4
-0.33
-16.9
-0.06
-3.08
-16.27
-834.4
-0.86
-44.1
-15.41
-790.3
-1.65
9.36
0.05
100
0.04
80
0.02
40
7.51
15020
6.47
12940
14.42
28840
-14.41
-28820
-0.39
-780
-0.03
-60
-14.81
-29620
-0.82
-1640
-13.99
-27980
-1.58
8.86
1.47
100
1.03
70.1
0.44
29.9
7.01
476.9
5.37
365.3
13.99
951.7
-13.55
-921.8
-0.43
-29.3
-0.03
-2.04
-14.01
-953.06
-1.07
-72.8
-12.94
-880.3
-1.46
8.84
—
100
—
0
—
0
6.36
0
4.2
0
13.3
0
-13.3
0
-0.49
0
0.1
0
-81.12
0
-0.99
0
-80.13
0
-9.11
8.79
—
100
—
0
—
0
8.39
0
3.92
0
14.98
0
-14.98
0
-0.58
0
—
0
-15.56
0
-2.65
0
-12.91
0
-1.61
8.02
—
100
—
0
—
0
8.56
0
3.92
0
13.67
0
-13.67
0
-0.6
0
—
0
-14.5
0
-0.93
0
-13.58
0
-1.76
7.72
—
100
—
0
—
0
7.05
0
2.18
0
9.56
0
-9.56
0
-0.44
0
—
0
-14
0
-0.1
0
-13.9
0
-2.1
6.62
—
100
—
0
—
0
6.58
0
2.49
0
9.07
0
-9.07
0
-0.28
0
—
0
-9.35
0
—
0
-9.35
0
-1.78
5.24
—
100
—
0
—
0
7.48
0
2.36
0
9.84
0
-9.84
0
-0.28
0
—
0
-10.12
0
—
0
-10.12
0
-2.06
4.9
0.13
100
0.44
338.5
-0.3
-230.8
5.98
4600
1.52
1169.2
7.49
5761.5
-7.8
-6000
-0.28
-215.4
—
0
-8.08
-6215.4
—
0
-8.08
-6215.4
-1.66
4.86
0.06
100
0.2
333.3
-0.14
-233.3
9.07
15116.7
2.06
3433.3
11.13
18550
-11.27
-18783.3
-0.24
-400
—
0
-11.51
-19183.3
—
0
-11.51
-19183.3
-2.37
4.85
0.11
100
0.24
218.2
-0.13
-118.2
7.88
7163.6
2.37
2154.5
10.25
9318.2
-10.38
-9436.4
—
0
-0.21
-190.9
-10.59
-9627.3
—
0
-10.59
-9627.3
-2.31
4.59
0.09
100
0.22
244.4
-0.13
-144.4
5.01
5566.7
2.02
2244.4
7.03
7811.1
-7.16
-7955.6
-0.32
-355.6
—
0
-7.48
-8311.1
—
0
-7.48
-8311.1
-1.99
3.76
0.22
100
0.71
322.7
-0.5
-227.3
4.85
2204.5
2.01
913.6
6.86
3118.2
-7.35
-3340.9
-0.21
-95.5
—
0
-8.03
-3650
—
0
-8.03
-3650
-5.45
1.47