Acme Statements
AC
Acme 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
55.425
100
32.798
59.2
22.627
40.8
—
0
16.252
29.3
16.252
29.3
6.375
11.5
-0.539
-1
0.028
0.05
5.864
10.6
1.412
2.5
4.452
8
1.089
4.088
44.956
100
27.56
61.3
17.396
38.7
—
0
14.838
33
14.838
33
2.558
5.7
-0.443
-1
0.044
0.1
2.159
4.8
0.523
1.2
1.636
3.6
0.388
4.213
41.942
100
25.539
60.9
16.403
39.1
—
0
14.311
34.1
14.311
34.1
2.093
5
-0.46
-1.1
-12.583
-30.001
14.165
33.8
2.957
7.1
11.207
26.7
2.916
3.843
50.384
100
30.881
61.3
19.503
38.7
—
0
15.846
31.5
15.846
31.5
3.657
7.3
-0.784
-1.6
-0.055
-0.1
2.818
5.6
0.666
1.3
2.152
4.3
0.578
3.721
53.336
100
33.314
62.5
20.022
37.5
—
0
14.772
27.7
14.772
27.7
5.25
9.8
-0.832
-1.6
0.023
0.04
4.441
8.3
0.998
1.9
3.443
6.5
0.959
3.591
45.838
100
29.557
64.5
16.281
35.5
—
0
14.093
30.7
14.093
30.7
2.188
4.8
-0.902
-2
0.023
0.05
1.309
2.9
0.319
0.7
0.99
2.2
0.28
3.541
44.113
100
30.03
68.1
14.084
31.9
—
0
14.109
32
14.109
32
-0.026
-0.06
-0.921
-2.09
0.108
0.2
-0.84
-1.9
-0.242
-0.5
-0.597
-1.4
-0.169
3.535
49.744
100
33.819
68
15.925
32
—
0
14.972
30.1
14.972
30.1
0.953
1.9
-0.714
-1.4
-0.209
-0.4
0.03
0.06
-0.034
-0.07
0.064
0.1
0.017
3.692
56.773
100
38.225
67.3
18.548
32.7
—
0
14.572
25.7
14.572
25.7
3.976
7
-0.423
-0.7
-0.148
-0.3
3.405
6
0.667
1.2
2.738
4.8
0.713
3.841
43.333
100
28.365
65.5
14.968
34.5
—
0
13.597
31.4
13.597
31.4
1.371
3.2
-0.305
-0.7
0.002
0.005
1.068
2.5
0.238
0.5
0.83
1.9
0.216
3.848
45.793
100
29.737
64.9
16.055
35.1
—
0
13.002
28.4
13.002
28.4
3.053
6.7
-0.237
-0.5
0.018
0.04
2.834
6.2
0.5
1.1
2.334
5.1
0.596
3.914
47.923
100
30.918
64.5
17.005
35.5
—
0
14.044
29.3
14.044
29.3
2.961
6.2
-0.228
-0.5
-0.068
-0.1
2.665
5.6
0.619
1.3
2.046
4.3
0.504
4.058
44.847
100
28.694
64
16.153
36
—
0
12.364
27.6
12.364
27.6
3.789
8.4
-0.223
-0.5
-0.068
-0.2
7.006
15.6
-0.224
-0.5
7.23
16.1
1.824
3.964
43.525
100
27.938
64.2
15.587
35.8
—
0
12.619
29
12.619
29
2.968
6.8
-0.221
-0.5
-0.077
-0.2
2.67
6.1
0.624
1.4
2.046
4.7
0.523
3.911
40.87
100
25.814
63.2
15.056
36.8
—
0
12.159
29.8
12.159
29.8
2.897
7.1
-0.198
-0.5
-0.664
-1.6
2.035
5
-0.009
-0.02
2.044
5
0.556
3.673
43.316
100
28.36
65.5
14.956
34.5
—
0
12.832
29.6
12.832
29.6
2.124
4.9
-0.168
-0.4
0.035
0.08
1.991
4.6
0.412
1
1.579
3.6
0.456
3.461
44.042
100
27.989
63.6
16.053
36.4
—
0
11.67
26.5
11.67
26.5
4.383
10
-0.234
-0.5
0.001
0.002
4.15
9.4
0.951
2.2
3.199
7.3
0.919
3.482
35.775
100
22.244
62.2
13.531
37.8
—
0
11.521
32.2
11.521
32.2
2.01
5.6
-0.315
-0.9
-0.043
-0.1
1.652
4.6
0.375
1
1.277
3.6
0.363
3.519
33.872
100
21.579
63.7
12.293
36.3
—
0
10.893
32.2
10.893
32.2
1.4
4.1
-0.326
-1
-0.046
-0.1
1.029
3
0.053
0.2
0.977
2.9
0.281
3.472
36.995
100
23.861
64.5
13.134
35.5
—
0
11.408
30.8
11.408
30.8
1.726
4.7
-0.469
-1.3
-0.04
-0.1
1.217
3.3
0.158
0.4
1.059
2.9
0.304
3.486
40.22
100
25.449
63.3
14.771
36.7
—
0
11.003
27.4
11.003
27.4
3.768
9.4
-0.491
-1.2
-0.014
-0.03
3.263
8.1
0.592
1.5
2.671
6.6
0.766
3.485
31.37
100
19.568
62.4
11.802
37.6
—
0
10.268
32.7
10.268
32.7
1.534
4.9
-0.501
-1.6
0.002
0.006
1.035
3.3
0.228
0.7
0.807
2.6
0.238
3.392
31.13
100
19.767
63.5
11.363
36.5
—
0
10.269
33
10.269
33
1.094
3.5
-0.512
-1.6
0.017
0.05
0.598
1.9
0.007
0.02
0.591
1.9
0.172
3.446
34.731
100
22.281
64.2
12.45
35.8
—
0
11.077
31.9
11.077
31.9
1.373
4
-0.496
-1.4
-0.023
-0.07
0.854
2.5
0.047
0.1
0.807
2.3
0.227
3.551
39.75
100
25.04
63
14.71
37
—
0
11.09
27.9
11.09
27.9
3.63
9.1
-0.45
-1.1
-0.07
-0.2
3.11
7.8
0.67
1.7
2.44
6.1
0.67
3.62
31.71
100
19.59
61.8
12.12
38.2
—
0
10.76
33.9
10.75
33.9
1.37
4.3
-0.41
-1.3
0.01
0.03
0.97
3.1
0.21
0.7
0.76
2.4
0.21
3.66
30.17
100
19.54
64.8
10.63
35.2
—
0
9.86
32.7
9.86
32.7
0.77
2.6
-0.38
-1.3
-0.02
-0.07
0.37
1.2
-0.22
-0.7
-0.65
-2.2
-0.19
3.37
33.79
100
21.56
63.8
12.23
36.2
—
0
10.26
30.4
10.26
30.4
1.97
5.8
-0.37
-1.09
-0.04
-0.1
1.57
4.6
0.37
1.1
1.2
3.6
0.32
3.79
38.85
100
24.37
62.7
14.48
37.3
—
0
10.57
27.2
10.57
27.2
3.91
10.1
-0.32
-0.8
0.03
0.08
3.62
9.3
0.77
2
2.85
7.3
0.75
3.78
27.75
100
17.18
61.9
10.56
38.1
—
0
9.35
33.7
9.35
33.7
1.21
4.4
-0.26
-0.9
-0.01
-0.04
0.94
3.4
0.28
1
0.66
2.4
0.18
3.73
26.38
100
16.56
62.8
9.81
37.2
—
0
9.11
34.5
9.11
34.5
0.71
2.7
-0.23
-0.9
-0.04
-0.2
0.44
1.7
-0.1
-0.4
0.55
2.1
0.15
3.63
31.91
100
20.05
62.8
11.86
37.2
—
0
9.72
30.5
9.72
30.5
2.14
6.7
-0.25
-0.8
-0.07
-0.2
1.83
5.7
0.36
1.1
1.47
4.6
0.4
3.64
41
100
26.3
64.1
14.69
35.8
—
0
10.05
24.5
10.06
24.5
4.64
11.3
-0.21
-0.5
-0.01
-0.02
4.42
10.8
1.15
2.8
3.27
8
0.91
3.58
25.29
100
16.1
63.7
9.19
36.3
—
0
8.23
32.5
8.23
32.5
0.96
3.8
-0.18
-0.7
0.04
0.2
0.81
3.2
0.24
0.9
0.57
2.3
0.16
3.57
23.12
100
14.85
64.2
8.27
35.8
—
0
7.61
32.9
7.61
32.9
0.65
2.8
-0.15
-0.6
-0.02
-0.09
0.49
2.1
0.05
0.2
0.44
1.9
0.12
3.66
29.9
100
19.58
65.5
10.33
34.5
—
0
8.33
27.9
8.33
27.9
1.99
6.7
-0.15
-0.5
-0.09
-0.3
1.75
5.9
0.54
1.8
1.21
4
0.33
3.7
33.95
100
21.42
63.1
12.54
36.9
—
0
8.66
25.5
8.66
25.5
3.88
11.4
-0.14
-0.4
0.02
0.06
3.75
11
1.04
3.1
2.71
8
0.74
3.68
22.84
100
14.4
63
8.44
37
—
0
7.61
33.3
7.61
33.3
0.83
3.6
-0.13
-0.6
-0.08
-0.4
0.62
2.7
0.19
0.8
0.44
1.9
0.12
3.7
24.67
100
15.69
63.6
8.98
36.4
—
0
7.87
31.9
7.87
31.9
1.11
4.5
-0.13
-0.5
-0.04
-0.2
0.93
3.8
0.24
1
0.69
2.8
0.19
3.65
30.01
100
19.39
64.6
10.62
35.4
—
0
8.69
29
8.69
29
1.93
6.4
-0.15
-0.5
-0.07
-0.2
1.71
5.7
0.52
1.7
1.19
4
0.34
3.55
33.4
100
21.68
64.9
11.72
35.1
—
0
7.98
23.9
7.98
23.9
3.73
11.2
-0.11
-0.3
0.01
0.03
3.63
10.9
1.09
3.3
2.54
7.6
0.72
3.56
19.15
100
12.28
64.1
6.88
35.9
—
0
6.25
32.6
6.25
32.6
0.63
3.3
-0.08
-0.4
-0.02
-0.1
0.52
2.7
0.16
0.8
0.37
1.9
0.11
3.51
21.38
100
14
65.5
7.38
34.5
—
0
6.61
30.9
6.61
30.9
0.76
3.6
-0.11
-0.5
-0.02
-0.09
0.64
3
0.11
0.5
0.52
2.4
0.15
3.4
22.14
100
14.2
64.1
7.94
35.9
—
0
6.53
29.5
6.53
29.5
1.41
6.4
-0.1
-0.5
0.01
0.05
1.32
6
0.36
1.6
0.96
4.3
0.29
3.33