Radiant Statements
RL
Radiant 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
184.56
100
131.44
71.2
53.121
28.8
—
0
49.487
26.8
54.027
29.3
-0.906
-0.5
0.308
0.2
0.032
0.02
-0.566
-0.3
0.049
0.03
-0.703
-0.4
-0.015
46.964
201.08
100
139.09
69.2
61.997
30.8
—
0
56.173
27.9
60.333
30
1.664
0.8
-0.28
-0.1
0.135
0.07
1.519
0.8
0.404
0.2
0.985
0.5
0.02
48.907
210.8
100
149.97
71.1
60.824
28.9
—
0
52.884
25.1
57.163
27.1
3.661
1.7
0.177
0.08
0.027
0.01
3.865
1.8
1.014
0.5
2.622
1.2
0.053
49.076
232.22
100
165.91
71.4
66.315
28.6
—
0
58.291
25.1
62.49
26.9
3.825
1.6
0.147
0.06
0.023
0.01
3.995
1.7
0.735
0.3
3.143
1.4
0.064
49.166
244.17
100
177.15
72.6
67.017
27.4
—
0
56.907
23.3
60.759
24.9
6.258
2.6
-0.491
-0.2
0.123
0.05
5.89
2.4
1.346
0.6
4.183
1.7
0.085
49.305
278.12
100
204.09
73.4
74.028
26.6
—
0
59.79
21.5
66.854
24
7.174
2.6
-0.783
-0.3
0.024
0.009
6.385
2.3
1.46
0.5
4.836
1.7
0.098
49.427
330.97
100
254.49
76.9
76.48
23.1
—
0
58.647
17.7
65.585
19.8
10.895
3.3
0.376
0.1
0.005
0.002
11.276
3.4
2.764
0.8
8.433
2.5
0.168
50.303
379.64
100
294.69
77.6
84.949
22.4
—
0
59.689
15.7
65.179
17.2
19.77
5.2
-0.326
-0.09
0.053
0.01
19.497
5.1
3.29
0.9
16.098
4.2
0.319
50.417
460.9
100
376.04
81.6
84.863
18.4
—
0
61.53
13.3
66.366
14.4
18.497
4
1.093
0.2
0.032
0.007
19.622
4.3
4.527
1
14.339
3.1
0.283
50.632
332.77
100
261.18
78.5
71.589
21.5
—
0
56.089
16.9
60.991
18.3
10.598
3.2
-1.019
-0.3
0.091
0.03
9.67
2.9
2.646
0.8
6.948
2.1
0.137
50.776
286.12
100
221.23
77.3
64.882
22.7
—
0
50.871
17.8
55.123
19.3
9.759
3.4
-0.381
-0.1
0.016
0.006
9.394
3.3
2.229
0.8
7.079
2.5
0.138
51.116
257.91
100
195.15
75.7
62.759
24.3
—
0
48.815
18.9
53.039
20.6
9.72
3.8
-0.609
-0.2
0.041
0.02
13.725
5.3
2.441
0.9
11.059
4.3
0.215
51.438
236.53
100
179.73
76
56.8
24
—
0
44.678
18.9
51.352
21.7
5.448
2.3
-1.106
-0.5
0.281
0.1
6.037
2.6
0.976
0.4
4.984
2.1
0.097
51.359
218.81
100
163.5
74.7
55.301
25.3
—
0
43.339
19.8
49.274
22.5
6.027
2.8
-1.028
-0.5
0.291
0.1
5.29
2.4
1.402
0.6
3.812
1.7
0.075
51.116
175.88
100
129.91
73.9
45.966
26.1
—
0
37.02
21
41.179
23.4
4.787
2.7
-0.571
-0.3
0.091
0.05
4.307
2.4
1.078
0.6
3.088
1.8
0.061
50.925
275.51
100
225.41
81.8
50.101
18.2
—
0
36.292
13.2
42.15
15.3
7.951
2.9
-0.451
-0.2
0.206
0.07
7.534
2.7
1.307
0.5
4.666
1.7
0.092
50.568
177.22
100
129.44
73
47.781
27
—
0
42.791
24.1
47.076
26.6
0.705
0.4
-0.566
-0.3
0.089
0.05
0.228
0.1
0.102
0.06
0.053
0.03
0.001
50.975
201.93
100
145.97
72.3
55.958
27.7
—
0
47.277
23.4
51.405
25.5
4.553
2.3
-0.619
-0.3
0.044
0.02
3.641
1.8
0.961
0.5
2.587
1.3
0.05
51.395
200.54
100
145.01
72.3
55.533
27.7
—
0
46.689
23.3
50.74
25.3
4.793
2.4
-0.715
-0.4
0.031
0.02
4.118
2.1
0.787
0.4
3.235
1.6
0.063
51.428
204.65
100
146.12
71.4
58.526
28.6
—
0
48.368
23.6
52.257
25.5
6.269
3.1
-0.674
-0.3
0.016
0.008
5.611
2.7
1.007
0.5
4.461
2.2
0.087
51.393
206.05
100
153.3
74.4
52.746
25.6
—
0
44.743
21.7
47.979
23.3
4.767
2.3
-0.695
-0.3
0.049
0.02
4.121
2
0.942
0.5
2.932
1.4
0.057
51.169
260.94
100
196.98
75.5
63.961
24.5
—
0
51.783
19.8
55.122
21.1
8.839
3.4
-0.701
-0.3
0.059
0.02
8.208
3.1
1.874
0.7
3.766
1.4
0.074
51.064
218.88
100
164.01
74.9
54.868
25.1
—
0
46.497
21.2
50.035
22.9
4.833
2.2
-0.743
-0.3
0.15
0.07
4.24
1.9
0.977
0.4
2.572
1.2
0.051
50.705
233.8
100
175.2
74.9
58.6
25.1
—
0
49.3
21.1
51.8
22.2
6.8
2.9
-0.6
-0.3
0.1
0.04
6.1
2.6
1.2
0.5
4.3
1.8
0.08
50.6
203.9
100
155.3
76.2
48.6
23.8
—
0
43.5
21.3
47.2
23.1
1.5
0.7
-0.7
-0.3
0.1
0.05
0.8
0.4
0.1
0.05
0.2
0.1
—
50.6
206.7
100
159.4
77.1
47.4
22.9
—
0
40.8
19.7
44.5
21.5
2.8
1.4
-0.9
-0.4
0.1
0.05
2.1
1
0.5
0.2
3.3
1.6
0.06
50.7
198
100
152.4
77
45.6
23
—
0
40
20.2
43.2
21.8
2.3
1.2
-0.8
-0.4
0.1
0.05
1.5
0.8
0.6
0.3
0.3
0.2
0.01
50.6
201.8
100
152
75.3
49.8
24.7
—
0
43.2
21.4
48.2
23.9
1.7
0.8
-0.8
-0.4
—
0
-0.1
-0.05
0.4
0.2
-1
-0.5
-0.02
48.9
181.8
100
136.1
74.9
45.7
25.1
—
0
39.5
21.7
43.3
23.8
2.4
1.3
-0.6
-0.3
0.1
0.06
1.5
0.8
0.5
0.3
0.4
0.2
0.01
50.2
198.9
100
148.8
74.8
50.1
25.2
—
0
41.5
20.9
45.3
22.8
4.8
2.4
-0.4
-0.2
0.1
0.05
4.1
2.1
1.5
0.8
2.1
1.1
0.04
49.8
195.1
100
146.1
74.9
49
25.1
—
0
41.9
21.5
45.2
23.2
3.9
2
-0.4
-0.2
0.2
0.1
3.1
1.6
1.3
0.7
1.4
0.7
0.03
49.5
183.7
100
137.1
74.6
46.6
25.4
—
0
41.5
22.6
44.7
24.3
1.9
1
-0.5
-0.3
0.2
0.1
-0.4
-0.2
-0.3
-0.2
-0.6
-0.3
-0.01
48.8
173.3
100
131.5
75.9
41.8
24.1
—
0
38
21.9
41.4
23.9
0.3
0.2
-1.4
-0.8
—
0
-1.9
-1.1
-0.2
-0.1
-2.2
-1.3
-0.05
48.7
206.3
100
158.7
76.9
47.6
23.1
—
0
41.6
20.2
45.4
22
2.2
1.1
-1.1
-0.5
—
0
-3.6
-1.7
-1.6
-0.8
-2.5
-1.2
-0.05
48.7
215.5
100
164.8
76.5
50.7
23.5
—
0
43.2
20
45.8
21.3
4.9
2.3
-1.2
-0.6
0.1
0.05
0.6
0.3
0.2
0.09
-0.2
-0.09
—
48.4
196.2
100
153.5
78.2
42.7
21.8
—
0
37.3
19
37.2
19
5.5
2.8
-2.3
-1.2
-0.1
-0.05
2.7
1.4
0.5
0.3
1.7
0.9
0.04
43.6
102.3
100
75.1
73.4
27.1
26.5
—
0
24.7
24.1
25.6
25
1.5
1.5
-0.1
-0.1
-0.1
-0.1
1.3
1.3
—
0
0.8
0.8
0.02
36.5
105.9
100
78.4
74
27.6
26.1
—
0
24.8
23.4
25.6
24.2
1.9
1.8
-0.1
-0.09
0.1
0.09
1.5
1.4
0.6
0.6
0.3
0.3
0.01
36.2
98.2
100
71.9
73.2
26.3
26.8
—
0
23.2
23.6
23.9
24.3
2.4
2.4
-0.1
-0.1
0.1
0.1
2.4
2.4
0.9
0.9
1
1
0.03
35.8
102.3
100
74.6
72.9
27.7
27.1
—
0
23.8
23.3
24.3
23.8
3.4
3.3
-0.1
-0.1
0.1
0.1
3.3
3.2
1.2
1.2
1.6
1.6
0.05
35.3
86
100
62
72.1
24
27.9
—
0
21.1
24.5
21.2
24.7
2.8
3.3
-0.1
-0.1
—
0
2.8
3.3
1.1
1.3
1.1
1.3
0.03
35.3
84.1
100
59.8
71.1
24.3
28.9
—
0
20.9
24.9
22.2
26.4
2.1
2.5
-0.5
-0.6
—
0
0.4
0.5
0.2
0.2
0.2
0.2
0.01
35.4
76.7
100
53.5
69.8
23.2
30.2
—
0
20.4
26.6
21
27.4
2.2
2.9
-0.5
-0.7
0.1
0.1
1.8
2.3
0.7
0.9
1.1
1.4
0.03
36