Equinox Statements
EQ
Equinox 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
269.43
100
198.62
73.7
70.81
26.3
2.65
1
12.469
4.6
59.487
22.1
11.323
4.2
-30.143
-11.2
-9.635
-3.6
447.28
166
163.5
60.7
283.77
105.3
0.602
471.53
241.32
100
183.77
76.2
57.55
23.8
2.474
1
13.911
5.8
62.803
26
-5.253
-2.2
-28.244
-11.7
-0.71
-0.3
-34.207
-14.2
8.548
3.5
-42.755
-17.7
-0.132
323.99
297.79
100
198.23
66.6
99.564
33.4
3.289
1.1
9.648
3.2
74.267
24.9
25.297
8.5
-16.742
-5.6
0.119
0.04
8.346
2.8
4.451
1.5
3.895
1.3
0.012
317.29
284.75
100
201.13
70.6
83.616
29.4
2.606
0.9
13.547
4.8
75
26.3
8.616
3
-9.397
-3.3
-5.117
-1.8
-5.898
-2.07
-8.123
-2.9
2.225
0.8
0.007
316.53
271.56
100
192.68
71
78.88
29
4.019
1.5
12.394
4.6
64.808
23.9
14.072
5.2
5.659
2.1
-15.192
-5.6
4.539
1.7
-0.822
-0.3
5.361
2
0.017
316.42
234.09
100
172.19
73.6
61.899
26.4
1.776
0.8
11.013
4.7
60.264
25.7
1.635
0.7
16.662
7.1
-6.167
-2.6
7.781
3.3
-9.622
-4.1
17.403
7.4
0.05
316.06
259.28
100
168.22
64.9
91.061
35.1
4.547
1.8
14.036
5.4
77.796
30
13.265
5.1
-5.853
-2.3
8.612
3.3
-5.045
-1.9
-27.631
-10.7
22.586
8.7
0.074
305.2
245.13
100
188.81
77
56.326
23
6.152
2.5
13.634
5.6
68.921
28.1
-12.595
-5.1
-20.036
-8.2
-0.294
-0.1
-28.019
-11.4
2.099
0.9
-30.118
-12.3
-0.099
304.98
224.62
100
170.68
76
53.944
24
4.536
2
15.506
6.9
57.292
25.5
-3.348
-1.5
-44.953
-20.01
-1.642
-0.7
-49.223
-21.9
29.493
13.1
-78.716
-35.04
-0.259
303.68
223.16
100
152.35
68.3
70.811
31.7
3.188
1.4
11.847
5.3
57.641
25.8
13.17
5.9
-31.43
-14.08
2.24
1
-16.12
-7.2
3.659
1.6
-19.779
-8.9
-0.065
302.23
381.23
100
215.51
56.5
165.72
43.5
2.935
0.8
16.603
4.4
93.979
24.7
71.745
18.8
28.416
7.5
-11.235
-2.9
161.82
42.4
-22.257
-5.8
184.07
48.3
0.524
350.97
245.13
100
152.66
62.3
92.474
37.7
5.629
2.3
18.028
7.4
67.351
27.5
25.123
10.2
-33.511
-13.7
0.614
0.3
-7.777
-3.2
-2.537
-1.03
-5.24
-2.1
-0.017
300.51
226.22
100
139.89
61.8
86.329
38.2
4.722
2.1
22.288
9.9
72.415
32
13.914
6.2
252.31
111.5
-2.48
-1.1
387.87
171.5
-15.812
-7
403.69
178.4
1.175
343.63
229.7
100
146.8
63.9
82.904
36.1
2.967
1.3
9.203
4
50.999
22.2
31.905
13.9
43.892
19.1
-5.523
-2.4
70.274
30.6
19.957
8.7
50.317
21.9
0.173
291.62
255.51
100
114.1
44.7
141.41
55.3
—
0
42.239
16.5
88.395
34.6
53.013
20.7
22.338
8.7
-3.229
-1.3
67.243
26.3
-23.995
-9.4
91.238
35.7
0.343
266.03
244.45
100
119.67
49
124.78
51
2.868
1.2
20.976
8.6
60.137
24.6
64.648
26.4
-47.442
-19.4
-4.236
-1.7
12.97
5.3
9.734
4
3.236
1.3
0.013
244.07
215.39
100
113.03
52.5
102.36
47.5
3.949
1.8
30.888
14.3
70.268
32.6
32.09
14.9
-103.34
-48
-1.264
-0.6
-72.516
-33.7
5.252
2.4
-77.768
-36.1
-0.341
227.94
130.03
100
76.489
58.8
53.546
41.2
2.644
2
7.393
5.7
27.141
20.9
26.405
20.3
50.482
38.8
-41.485
-31.9
35.402
27.2
29.82
22.9
5.582
4.3
0.04
140.23
119.02
100
61.123
51.4
57.897
48.6
1.724
1.4
9.618
8.1
31.004
26
26.893
22.6
-30.777
-25.9
-1.808
-1.5
-5.692
-4.8
2.816
2.4
-8.508
-7.1
-0.075
113.44
91.896
100
46.105
50.2
45.791
49.8
0.943
1
7.031
7.7
19.266
21
26.525
28.9
-15.19
-16.5
0.482
0.5
11.597
12.6
3.54
3.9
8.057
8.8
0.07
115.15