Milestone Statements
ML
Milestone 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
1.854
100
0.443
23.9
1.411
76.1
0.315
17
2.868
154.7
3.192
172.2
-1.78
-96.04
0.021
1.1
—
0
0.224
12.1
—
0
0.224
12.1
0.003
79.967
2.249
100
0.573
25.5
1.676
74.5
0.094
4.2
3.035
135
3.141
139.7
-1.465
-65.1
0.025
1.1
—
0
-1.441
-64.06
—
0
-1.441
-64.06
-0.018
79.739
2.261
100
0.75
33.2
1.51
66.8
0.177
7.8
3.301
146
3.49
154.4
-1.98
-87.6
0.023
1
—
0
-1.957
-86.6
—
0
-1.939
-85.8
-0.026
73.979
2.06
100
0.56
27.2
1.5
72.8
0.17
8.3
2.82
136.9
3.01
146.1
-1.51
-73.3
0.03
1.5
—
0
-1.48
-71.8
—
0
-1.47
-71.4
-0.02
73.73
2.91
100
1.02
35.1
1.89
64.9
0.21
7.2
3.94
135.4
4.17
143.3
-2.28
-78.4
0.05
1.7
—
0
-2.23
-76.6
—
0
-2.22
-76.3
-0.03
72.33
2.6
100
0.71
27.3
1.89
72.7
0.14
5.4
3.07
118.1
3.23
124.2
-1.34
-51.5
0.02
0.8
—
0
-1.32
-50.8
—
0
-1.31
-50.4
-0.02
72.1
2.24
100
1.16
51.8
1.09
48.7
0.25
11.2
2.83
126.3
3.1
138.4
-2.01
-89.7
0.03
1.3
—
0
-1.99
-88.8
—
0
-1.97
-87.9
-0.03
70.99
2.22
100
0.76
34.2
1.45
65.3
0.17
7.7
3.28
147.7
3.47
156.3
-2.01
-90.5
0.03
1.4
—
0
-1.99
-89.6
—
0
-1.97
-88.7
-0.03
70.98
1.65
100
0.97
58.8
0.68
41.2
0.27
16.4
3.28
198.8
3.56
215.8
-2.88
-174.5
—
0
—
0
-2.88
-174.5
—
0
-2.86
-173.3
-0.04
70.36
2.7
100
1.02
37.8
1.68
62.2
0.46
17
3.12
115.6
3.6
133.3
-1.91
-70.7
—
0
—
0
-1.92
-71.1
—
0
-1.9
-70.4
-0.03
69.01
2.85
100
1.07
37.5
1.78
62.5
0.29
10.2
3.01
105.6
3.32
116.5
-1.54
-54.04
—
0
—
0
-1.55
-54.4
—
0
-1.12
-39.3
-0.02
69.49
2.11
100
0.75
35.5
1.36
64.5
0.36
17.1
2.97
140.8
3.34
158.3
-1.98
-93.8
—
0
—
0
-1.99
-94.3
—
0
-2.04
-96.7
-0.03
69.57
2.43
100
1.06
43.6
1.37
56.4
0.22
9.1
4.01
165
4.24
174.5
-2.88
-118.5
—
0
—
0
-2.6
-107
—
0
-2.68
-110.3
-0.04
69.22
2.92
100
1.12
38.4
1.8
61.6
0.02
0.7
2.75
94.2
2.79
95.5
-0.98
-33.6
—
0
—
0
-0.99
-33.9
—
0
-0.97
-33.2
-0.01
66.58
2.21
100
0.79
35.7
1.42
64.3
0.07
3.2
2.55
115.4
2.62
118.6
-1.19
-53.8
0.01
0.5
-0.02
-0.9
-1.2
-54.3
-0.01
-0.5
-1.08
-48.9
-0.02
64.14
1.25
100
0.41
32.8
0.84
67.2
0.02
1.6
2.29
183.2
2.31
184.8
-1.48
-118.4
—
0
—
0
-1.48
-118.4
0.02
1.6
-1.49
-119.2
-0.02
65.82
0.17
100
0.06
35.3
0.11
64.7
0.11
64.7
3.18
1870.6
3.28
1929.4
-3.17
-1864.7
—
0
—
0
-3.18
-1870.6
—
0
-3.17
-1864.7
-0.06
56.69
1.81
100
0.53
29.3
1.28
70.7
0.11
6.1
2.79
154.1
2.89
159.7
-1.61
-89
—
0
—
0
-1.61
-89
—
0
-1.6
-88.4
-0.03
49.73
2.3
100
0.76
33
1.54
67
0.08
3.5
2.59
112.6
2.67
116.1
-1.13
-49.1
-1.79
-77.8
—
0
-2.92
-127
—
0
-2.86
-124.3
-0.05
53.02
1.9
100
0.52
27.4
1.38
72.6
0.01
0.5
2.31
121.6
2.33
122.6
-0.95
-50
-1.9
-100
—
0
-2.85
-150.00000000000003
—
0
-2.84
-149.5
-0.06
47.72
2.26
100
0.75
33.2
1.51
66.8
0.1
4.4
2.52
111.5
2.62
115.9
-1.11
-49.1
0.01
0.4
—
0
-1.1
-48.7
0.01
0.4
-1.04
-46.02
-0.02
45.37
1.92
100
0.62
32.3
1.3
67.7
0.01
0.5
2.11
109.9
2.11
109.9
-0.82
-42.7
0.04
2.1
—
0
-0.78
-40.6
—
0
-0.78
-40.6
-0.02
40.53
3.77
100
1.86
49.3
1.9
50.4
0.03
0.8
1.9
50.4
1.93
51.2
-0.03
-0.8
—
0
—
0
-0.03
-0.8
0.01
0.3
0.18
4.8
0.01
35.94
1.62
100
1.74
107.4
-0.12
-7.4
—
0
2.89
178.4
2.89
178.4
-3.01
-185.8
—
0
—
0
-4.55
-280.9
—
0
-4.39
-271
-0.12
35.59
2.43
100
1.02
42
1.41
58
-0.01
-0.4
2.84
116.9
2.83
116.5
-1.42
-58.4
—
0
—
0
-1.42
-58.4
—
0
-1.34
-55.1
-0.04
35.94
1.81
100
0.56
30.9
1.24
68.5
0.23
12.7
3.02
166.9
3.25
179.6
-2
-110.5
—
0
—
0
-2
-110.5
0.01
0.6
-1.87
-103.3
-0.05
35.12
2.22
0.99
1.22
0.03
2.93
2.97
-1.74
—
—
-1.74
—
-1.79
-0.05
33.31
2.85
1.04
1.81
0.02
3.21
3.23
-1.41
—
—
-1.41
0.01
-1.41
-0.04
33.57
2.52
0.87
1.65
0.12
3.08
3.21
-1.55
—
—
-1.55
—
-1.48
-0.04
34.43
3.69
1.4
2.29
0.11
2.71
2.81
-0.53
—
—
-0.53
0.01
-0.5
-0.02
32
1.51
0.5
1.01
0.51
2.32
2.84
-1.83
—
-0.01
-1.83
-0.1
-1.74
-0.06
29.97
3.19
1.52
1.67
0.3
2.93
3.23
-1.57
—
—
-1.57
0.02
-1.7
-0.06
29.16
2.32
0.79
1.53
0.31
3.29
3.6
-2.07
—
—
-2.07
0.02
-1.71
-0.06
30.25
3.46
1.37
2.1
0.14
3
3.14
-1.05
—
—
-1.05
0.05
-0.79
-0.03
25.18
2.49
0.75
1.74
0.05
2.43
2.48
-0.74
1.76
—
1.02
—
-1.41
-0.07
21.59
2.46
0.79
1.67
0.02
2.48
2.51
-0.84
-0.71
—
-1.55
0.03
-1.57
-0.07
21.42
1.77
0.57
1.2
0.02
2.59
2.61
-1.41
-0.69
—
-2.11
0.01
-2.07
-0.09
22.41
2.77
0.93
1.84
0.01
1.9
1.91
-0.07
-0.36
—
-0.43
—
-0.42
-0.02
22.35
2.67
1.01
1.66
0.01
2.66
2.66
-1
-0.36
—
-1.36
0.01
-1.37
-0.06
21.39
2.54
0.83
1.71
0.03
1.84
1.87
-0.16
-0.2
—
-0.36
—
-0.36
-0.02
21.19
2.51
0.91
1.59
0.03
1.52
1.55
0.05
-0.22
—
-0.17
—
-0.17
-0.01
20.25
2.62
0.88
1.74
0.02
1.39
1.41
0.33
-0.13
—
0.19
—
0.19
0.01
18.27
2.8
0.96
1.83
0.01
1.49
1.51
0.33
0.69
—
1.02
—
1.02
0.06
17.37
2.44
0.68
1.77
0.01
1.32
1.33
0.44
-0.22
—
0.22
—
0.22
0.01
17.72
2.28
0.74
1.53
0.04
1.34
1.39
0.15
-0.08
—
0.07
—
0.07
—
18.48
2.49
0.81
1.68
0.12
1.39
1.51
0.17
-0.03
0.02
0.15
—
0.15
0.01
16.75
2.27
0.91
1.36
0.04
1.6
1.65
-0.29
-0.08
—
-0.37
—
-0.37
-0.02
16.46