EVI Statements
EV
EVI 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
83.979
100
58.193
69.3
25.786
30.7
—
0
23.378
27.8
23.378
27.8
2.408
2.9
-0.675
-0.8
—
0
1.733
2.1
0.777
0.9
0.835
1
0.063
13.153
91.364
100
64.958
71.1
26.406
28.9
—
0
23.455
25.7
23.455
25.7
2.951
3.2
-0.823
-0.9
—
0
2.128
2.3
0.787
0.9
1.169
1.3
0.088
13.273
88.07
100
62.38
70.8
25.69
29.2
—
0
23.08
26.2
23.08
26.2
2.62
3
-0.77
-0.9
—
0
1.85
2.1
0.57
0.6
1.13
1.3
0.09
13.21
94.04
100
66.25
70.4
27.79
29.6
—
0
23.77
25.3
23.78
25.3
4.01
4.3
-0.79
-0.8
—
0
3.23
3.4
1.33
1.4
1.66
1.8
0.13
12.96
94.07
100
67.49
71.7
26.58
28.3
—
0
22.11
23.5
22.11
23.5
4.47
4.8
-0.72
-0.8
—
0
3.75
4
1
1.1
2.41
2.6
0.19
12.95
82.64
100
57.83
70
24.81
30
—
0
21.17
25.6
21.16
25.6
3.64
4.4
-0.63
-0.8
—
0
3.02
3.7
0.8
1
1.95
2.4
0.15
12.65
83.43
100
58.92
70.6
24.51
29.4
—
0
20.12
24.1
20.13
24.1
4.38
5.2
-0.38
-0.5
—
0
4.01
4.8
1.16
1.4
2.5
3
0.2
12.53
82.83
100
60.63
73.2
22.2
26.8
—
0
19.64
23.7
19.64
23.7
2.56
3.1
-0.29
-0.4
—
0
2.27
2.7
0.76
0.9
1.35
1.6
0.11
12.65
60.04
100
42.98
71.6
17.06
28.4
—
0
16.87
28.1
16.87
28.1
0.19
0.3
-0.13
-0.2
—
0
0.06
0.1
0.02
0.03
0.04
0.07
—
12.66
60.7
100
43.9
72.3
16.81
27.7
—
0
15.84
26.1
15.83
26.1
0.97
1.6
-0.15
-0.2
—
0
0.82
1.4
0.29
0.5
0.47
0.8
0.04
12.76
63.74
100
46.1
72.3
17.64
27.7
—
0
14.97
23.5
14.97
23.5
2.67
4.2
-0.12
-0.2
—
0
2.55
4
0.54
0.8
1.82
2.9
0.14
12.74
64.55
100
48.18
74.6
16.37
25.4
—
0
15.26
23.6
15.26
23.6
1.11
1.7
-0.2
-0.3
—
0
7.87
12.2
1.09
1.7
6.19
9.6
0.49
12.68
62.41
100
46.66
74.8
15.75
25.2
—
0
15.03
24.1
15.02
24.1
0.73
1.2
0.2
0.3
—
0
0.93
1.5
0.3
0.5
0.57
0.9
0.04
12.79
57.17
100
42.79
74.8
14.38
25.2
—
0
13.87
24.3
13.86
24.2
0.51
0.9
-0.15
-0.3
—
0
0.36
0.6
-0.1
-0.2
0.42
0.7
0.03
12.57
57.88
100
44.55
77
13.33
23
—
0
12.44
21.5
12.43
21.5
0.9
1.6
-0.17
-0.3
—
0
0.73
1.3
0.21
0.4
0.48
0.8
0.04
12.28
54.42
100
40.96
75.3
13.47
24.8
—
0
13.13
24.1
13.12
24.1
0.34
0.6
-0.23
-0.4
—
0
0.11
0.2
0.17
0.3
-0.05
-0.09
—
11.92
59.04
100
45.21
76.6
13.83
23.4
—
0
13.48
22.8
13.48
22.8
0.35
0.6
-0.34
-0.6
—
0
0.01
0.02
0.02
0.03
-0.01
-0.02
—
11.87
66.66
100
52.58
78.9
14.08
21.1
—
0
13.27
19.9
13.27
19.9
0.81
1.2
-0.43
-0.6
—
0
0.37
0.6
0.11
0.2
0.24
0.4
0.02
11.98
55.68
100
41.85
75.2
13.83
24.8
—
0
12.55
22.5
12.55
22.5
1.28
2.3
-0.42
-0.8
—
0
0.86
1.5
0.28
0.5
0.54
1
0.04
12.22
64.88
100
49.01
75.5
15.88
24.5
—
0
13.51
20.8
13.51
20.8
2.36
3.6
-0.45
-0.7
—
0
1.92
3
0.7
1.1
1.14
1.8
0.09
12.21
59.29
100
45.87
77.4
13.42
22.6
—
0
12.13
20.5
12.13
20.5
1.29
2.2
-0.4
-0.7
—
0
0.7
1.2
0.24
0.4
0.43
0.7
0.04
12.15
60.77
100
47.1
77.5
13.68
22.5
—
0
11.57
19
11.57
19
2.1
3.5
-0.37
-0.6
—
0
1.73
2.8
0.46
0.8
1.18
1.9
0.1
12.46
43.38
100
33.65
77.6
9.72
22.4
—
0
8.23
19
8.22
18.9
1.5
3.5
-0.17
-0.4
—
0
1.27
2.9
0.47
1.1
0.74
1.7
0.06
11.77
44.01
100
32.9
74.8
11.12
25.3
—
0
9.26
21
9.26
21
1.86
4.2
-0.18
-0.4
—
0
1.68
3.8
0.92
2.1
0.71
1.6
0.06
11.67
43.67
100
32.5
74.4
11.17
25.6
—
0
9.29
21.3
9.29
21.3
1.89
4.3
-0.19
-0.4
—
0
1.69
3.9
0.56
1.3
1.05
2.4
0.09
11.52
36.05
27.98
8.07
—
5.86
5.86
2.21
-0.12
—
2.09
0.58
1.4
0.12
11.94
26.27
20.12
6.15
—
5.17
5.17
0.98
-0.07
—
0.92
0.35
0.52
0.05
10.85
26.46
20.78
5.67
—
4.66
4.67
1.01
-0.05
—
0.96
0.37
0.46
0.04
10.63
24.65
19.07
5.58
—
4.08
4.08
1.5
-0.06
—
1.44
0.55
0.85
0.08
10.47
33.4
26.33
7.07
—
4.79
4.79
2.28
-0.05
—
2.23
0.9
1.26
0.11
12.71
9.47
7.45
2.02
—
1.45
1.46
0.57
—
—
0.57
0.21
0.35
0.05
7.03
8.39
6.35
2.05
—
1.36
1.35
0.69
—
—
0.69
0.26
0.43
0.06
7.03
12.76
9.92
2.84
—
1.6
1.6
1.24
—
—
1.24
0.47
0.77
0.11
7.03
8.63
6.73
1.89
—
1.28
1.29
0.61
—
—
0.61
0.23
0.38
0.05
7.03
6.24
4.8
1.43
—
1.18
1.19
0.25
—
—
0.25
0.1
0.16
0.02
7.03
7.76
5.86
1.9
—
1.43
1.43
0.47
—
—
0.47
0.18
0.29
0.04
7.03
6.99
5.11
1.88
—
1.18
1.19
0.69
—
—
0.69
0.26
0.43
0.06
7.03
6.93
4.84
2.09
—
1.31
1.31
0.78
—
—
0.78
0.29
0.48
0.07
7.03
9.08
7
2.09
—
1.34
1.34
0.74
—
—
0.74
0.28
0.46
0.07
7.03
8.96
6.97
1.98
—
1.34
1.34
0.65
—
—
0.65
0.24
0.4
0.06
7.03
6.55
4.91
1.64
—
1.13
1.14
0.5
—
—
0.51
0.19
0.31
0.04
7.03
9.84
7.76
2.08
—
1.31
1.31
0.76
—
—
0.77
0.29
0.48
0.07
7.03
8.49
6.4
2.1
—
1.41
1.41
0.68
—
—
0.68
0.26
0.43
0.06
7.03
16.69
12.98
3.71
—
1.98
1.98
1.73
—
—
1.74
0.66
1.08
0.15
7.03
6.58
4.97
1.61
—
1.21
1.21
0.4
—
—
0.4
0.15
0.25
0.04
7.03
6.45
4.93
1.52
—
1.32
1.32
0.2
0.01
—
0.2
0.08
0.13
0.02
7.03