Espey MFG Statements
ES
Espey MFG 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
8.255
100
6.19
75
2.064
25
—
0
0.971
11.8
0.971
11.8
1.093
13.2
0.182
2.2
0.003
0.03
1.278
15.5
0.246
3
1.032
12.5
0.401
2.572
10.303
100
7.16
69.5
3.143
30.5
—
0
1.05
10.2
1.05
10.2
2.093
20.3
0.162
1.6
0.005
0.05
2.26
21.9
0.464
4.5
1.795
17.4
0.718
2.499
8.568
100
6.323
73.8
2.245
26.2
—
0
1.024
11.9
1.024
11.9
1.222
14.3
0.147
1.7
0.014
0.2
1.383
16.1
0.289
3.4
1.095
12.8
0.44
2.486
8.343
100
6.339
76
2.004
24
—
0
1.022
12.2
1.022
12.2
0.982
11.8
0.153
1.8
0.021
0.3
1.157
13.9
0.261
3.1
0.896
10.7
0.358
2.501
9.81
100
7.836
79.9
1.973
20.1
—
0
1.015
10.3
1.015
10.3
0.959
9.8
0.133
1.4
0.013
0.1
1.105
11.3
0.237
2.4
0.867
8.8
0.349
2.484
8.804
100
6.543
74.3
2.261
25.7
—
0
0.875
9.9
0.875
9.9
1.386
15.7
0.065
0.7
0.009
0.1
1.459
16.6
0.313
3.6
1.146
13
0.467
2.452
8.636
100
6.824
79
1.812
21
—
0
0.839
9.7
0.839
9.7
0.973
11.3
0.009
0.1
0.004
0.04
0.986
11.4
0.217
2.5
0.768
8.9
0.314
2.448
8.481
100
7.304
86.1
1.177
13.9
—
0
0.828
9.8
0.828
9.8
0.349
4.1
0.006
0.07
0.021
0.2
0.376
4.4
0.099
1.2
0.277
3.3
0.113
2.441
8.62
100
6.885
79.9
1.735
20.1
—
0
0.934
10.8
0.934
10.8
0.801
9.3
0.003
0.03
0.003
0.03
0.807
9.4
0.145
1.7
0.661
7.7
0.272
2.435
7.458
100
6.251
83.8
1.207
16.2
—
0
1.186
15.9
1.186
15.9
0.021
0.3
0.002
0.02
0.01
0.1
0.032
0.4
0.011
0.2
0.021
0.3
0.009
2.429
7.545
100
6.192
82.1
1.353
17.9
—
0
0.995
13.2
0.995
13.2
0.358
4.7
0.002
0.02
0.018
0.2
0.378
5
0.072
1
0.306
4.1
0.126
2.423
9.302
100
7.596
81.7
1.706
18.3
—
0
0.935
10.1
0.935
10.1
0.771
8.3
0.002
0.02
0.015
0.2
0.788
8.5
-0.092
-1
0.88
9.5
0.364
2.414
4.205
100
4.392
104.5
-0.187
-4.5
—
0
0.99
23.6
0.99
23.6
-1.177
-28.001
0.002
0.06
0.005
0.1
-1.17
-27.8
-0.1
-2.4
-1.07
-25.4
-0.445
2.406
6.962
100
6.249
89.8
0.713
10.2
—
0
0.945
13.6
0.945
13.6
-0.232
-3.3
0.002
0.03
0.014
0.2
-0.217
-3.1
-0.036
-0.5
-0.181
-2.6
-0.075
2.403
7.266
100
6.138
84.5
1.127
15.5
—
0
0.915
12.6
0.915
12.6
0.213
2.9
0.015
0.2
0.003
0.04
0.231
3.2
0.041
0.6
0.19
2.6
0.079
2.403
12.124
100
10.093
83.2
2.031
16.8
—
0
0.995
8.2
0.995
8.2
1.036
8.5
0.024
0.2
0.004
0.03
1.063
8.8
0.106
0.9
0.957
7.9
0.399
2.399
6.191
100
5.28
85.3
0.911
14.7
—
0
1.057
17.1
1.057
17.1
-0.146
-2.4
0.02
0.3
0.003
0.05
-0.123
-2
-0.019
-0.3
-0.104
-1.7
-0.043
2.395
7.287
100
5.807
79.7
1.48
20.3
—
0
1.25
17.2
1.25
17.2
0.23
3.2
0.034
0.5
0.005
0.07
0.269
3.7
0.04
0.6
0.229
3.1
0.096
2.395
5.924
100
4.787
80.8
1.136
19.2
—
0
1.084
18.3
1.084
18.3
0.052
0.9
0.032
0.5
0.015
0.3
0.1
1.7
0.018
0.3
0.082
1.4
0.034
2.396
11.619
100
9.216
79.3
2.404
20.7
—
0
1.036
8.9
1.036
8.9
1.368
11.8
0.034
0.3
0.02
0.2
1.422
12.2
0.281
2.4
1.141
9.8
0.477
2.392
9.218
100
7.068
76.7
2.15
23.3
—
0
1.069
11.6
1.069
11.6
1.081
11.7
0.039
0.4
0.007
0.07
1.127
12.2
0.204
2.2
0.922
10
0.386
2.389
7.303
100
5.787
79.2
1.516
20.8
—
0
1.296
17.7
1.296
17.7
0.221
3
0.042
0.6
0.011
0.2
0.274
3.8
0.056
0.8
0.218
3
0.091
2.394
8.34
100
7.34
88
0.99
11.9
—
0
1.01
12.1
1.01
12.1
-0.02
-0.2
0.05
0.6
0.02
0.2
0.06
0.7
—
0
0.06
0.7
0.03
2.38
7.83
100
5.96
76.1
1.87
23.9
—
0
1.05
13.4
1.05
13.4
0.82
10.5
0.05
0.6
0.02
0.3
0.89
11.4
0.22
2.8
0.7
8.9
0.28
2.38
5.66
100
4.41
77.9
1.26
22.3
—
0
0.9
15.9
0.89
15.7
0.36
6.4
0.04
0.7
0.01
0.2
0.42
7.4
0.1
1.8
0.32
5.7
0.14
2.35
11.53
100
8.46
73.4
3.08
26.7
—
0
0.98
8.5
0.98
8.5
2.09
18.1
0.04
0.3
0.01
0.09
2.14
18.6
0.49
4.2
1.61
14
0.68
2.34
7.5
100
6.04
80.5
1.46
19.5
—
0
0.88
11.7
0.87
11.6
0.58
7.7
0.03
0.4
0.01
0.1
0.62
8.3
0.18
2.4
0.44
5.9
0.19
2.33
5.46
100
4.3
78.8
1.16
21.2
—
0
0.88
16.1
0.88
16.1
0.28
5.1
0.03
0.5
0.01
0.2
0.32
5.9
0.13
2.4
0.19
3.5
0.08
2.33
5.32
100
4.2
78.9
1.13
21.2
—
0
0.78
14.7
0.78
14.7
0.34
6.4
0.04
0.8
0.01
0.2
0.39
7.3
0.11
2.1
0.28
5.3
0.12
2.33
5.67
100
4.59
81
1.08
19
—
0
0.75
13.2
0.75
13.2
0.33
5.8
0.01
0.2
0.01
0.2
0.35
6.2
0.1
1.8
0.24
4.2
0.11
2.32
6.07
100
4.72
77.8
1.34
22.1
—
0
0.77
12.7
0.78
12.9
0.57
9.4
0.01
0.2
0.01
0.2
0.59
9.7
0.17
2.8
0.42
6.9
0.18
2.32
6.73
100
5.06
75.2
1.67
24.8
—
0
0.74
11
0.75
11.1
0.92
13.7
0.01
0.1
0.03
0.4
0.96
14.3
0.25
3.7
0.71
10.5
0.3
2.34
7.22
100
5.07
70.2
2.15
29.8
—
0
0.78
10.8
0.78
10.8
1.37
19
—
0
0.01
0.1
1.38
19.1
0.41
5.7
0.97
13.4
0.43
2.27
7.24
100
5.65
78
1.59
22
—
0
0.75
10.4
0.76
10.5
0.83
11.5
0.01
0.1
0.03
0.4
0.87
12
0.26
3.6
0.61
8.4
0.27
2.29
6.28
100
4.31
68.6
1.97
31.4
—
0
0.75
11.9
0.75
11.9
1.22
19.4
0.01
0.2
0.02
0.3
1.24
19.7
0.37
5.9
0.88
14
0.38
2.3
8.97
100
7.34
81.8
1.64
18.3
—
0
0.71
7.9
0.71
7.9
0.92
10.3
0.01
0.1
0.01
0.1
0.94
10.5
0.39
4.3
0.55
6.1
0.24
2.3
6.47
100
5.03
77.7
1.44
22.3
—
0
0.77
11.9
0.77
11.9
0.67
10.4
0.01
0.2
0.01
0.2
0.69
10.7
0.18
2.8
0.51
7.9
0.22
2.3
5.7
100
3.44
60.4
2.26
39.6
—
0
0.63
11.1
0.63
11.1
1.63
28.6
0.01
0.2
0.01
0.2
1.65
28.9
0.43
7.5
1.22
21.4
0.54
2.27
5.69
100
3.88
68.2
1.81
31.8
—
0
0.6
10.5
0.6
10.5
1.21
21.3
0.01
0.2
0.01
0.2
1.23
21.6
0.32
5.6
0.91
16
0.4
2.28
7.1
100
7.34
103.4
-0.24
-3.4
—
0
0.9
12.7
0.89
12.5
-1.14
-16.06
0.01
0.1
0.01
0.1
-1.11
-15.6
-0.42
-5.9
-0.7
-9.9
-0.31
2.26
6.55
100
4.87
74.4
1.68
25.6
—
0
0.76
11.6
0.76
11.6
0.92
14
0.01
0.2
0.05
0.8
0.98
15
0.27
4.1
0.71
10.8
0.31
2.29
6.57
100
5.67
86.3
0.9
13.7
—
0
0.79
12
0.79
12
0.11
1.7
0.01
0.2
0.03
0.5
0.15
2.3
0.04
0.6
0.11
1.7
0.05
2.3
6.92
100
4.73
68.4
2.2
31.8
—
0
0.77
11.1
0.76
11
1.43
20.7
0.01
0.1
0.01
0.1
1.45
21
0.4
5.8
1.05
15.2
0.46
2.27