Vista Statements
VG
Vista 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
—
100
—
0
—
0
0.848
0
0.666
0
1.524
0
-1.524
0
0.068
0
0.002
0
-1.454
0
—
0
-1.454
0
-0.012
121.09
—
100
—
0
—
0
0.682
0
0.878
0
1.57
0
-1.57
0
0.07
0
-0.003
0
-1.503
0
—
0
-1.503
0
-0.012
120.64
—
100
—
0
—
0
0.804
0
1.168
0
1.982
0
-1.982
0
0.069
0
-0.058
0
-1.971
0
—
0
-1.971
0
-0.017
119.04
—
100
—
0
—
0
0.833
0
0.711
0
1.555
0
-1.555
0
0.064
0
-0.004
0
-1.495
0
—
0
-1.495
0
-0.013
118.36
—
100
—
0
—
0
0.916
0
0.779
0
1.705
0
-1.705
0
0.037
0
-0.024
0
-1.692
0
—
0
-1.692
0
-0.014
118.13
—
100
—
0
—
0
0.984
0
0.876
0
1.87
0
-1.87
0
0.009
0
0.437
0
-1.424
0
—
0
-1.424
0
-0.012
118.08
—
100
—
0
—
0
1.789
0
1.401
0
3.204
0
-3.204
0
0.001
0
—
0
-0.32
0
—
0
-0.32
0
-0.003
117.44
—
100
—
0
—
0
1.936
0
0.881
0
2.83
0
-2.83
0
0.006
0
0.008
0
-8.316
0
—
0
-8.316
0
-0.071
117.27
—
100
—
0
—
0
2.269
0
0.818
0
3.1
0
-3.1
0
-0.005
0
0.036
0
-3.069
0
—
0
-3.069
0
-0.027
115.59
—
100
—
0
—
0
1.986
0
0.931
0
2.929
0
-2.929
0
0.077
0
-0.001
0
-0.753
0
—
0
-0.753
0
-0.007
104.57
—
100
—
0
—
0
1.751
0
1.315
0
3.077
0
-3.077
0
-0.029
0
0.007
0
-3.099
0
—
0
-3.099
0
-0.03
103.51
—
100
—
0
—
0
—
0
0.633
0
2.25
0
-2.25
0
-0.001
0
0.049
0
-2.202
0
—
0
-2.202
0
-0.021
102.81
—
100
—
0
—
0
1.034
0
0.891
0
1.936
0
-1.936
0
2.438
0
0.178
0
4.22
0
—
0
4.22
0
0.04
105.5
—
100
—
0
—
0
0.96
0
0.877
0
1.848
0
-1.848
0
1.103
0
0.079
0
1.902
0
—
0
1.902
0
0.018
103.86
—
100
—
0
—
0
0.948
0
1.376
0
2.336
0
-2.336
0
-1.119
0
-0.045
0
-3.5
0
—
0
-3.5
0
-0.035
100.7
—
100
—
0
—
0
0.799
0
0.861
0
1.672
0
-1.672
0
0.326
0
0.154
0
-1.192
0
—
0
-1.192
0
-0.012
100.66
—
100
—
0
—
0
1.401
0
0.865
0
2.28
0
-2.28
0
-0.207
0
-0.011
0
-2.498
0
—
0
-2.498
0
-0.025
100.61
—
100
—
0
—
0
0.947
0
1.067
0
2.028
0
-2.028
0
-1.059
0
0.043
0
-3.044
0
—
0
-3.044
0
-0.03
100.54
—
100
—
0
—
0
0.946
0
1.147
0
2.105
0
-2.105
0
-0.582
0
0.035
0
-2.652
0
—
0
-2.652
0
-0.026
100.32
—
100
—
0
—
0
1.243
0
0.792
0
3.766
0
-3.766
0
0.008
0
-0.023
0
-3.781
0
—
0
-3.781
0
-0.038
100.15
—
100
—
0
—
0
0.96
0
0.969
0
1.941
0
-1.941
0
-0.202
0
0.081
0
-2.062
0
—
0
-2.062
0
-0.021
99.805
—
100
—
0
—
0
1.06
0
0.89
0
1.96
0
-1.96
0
0.07
0
-0.04
0
-1.92
0
—
0
-1.92
0
-0.02
99.55
—
100
—
0
—
0
1.55
0
1.42
0
3.2
0
-3.2
0
2.21
0
0.04
0
-0.95
0
—
0
-0.95
0
-0.01
99.45
—
—
—
2.24
0.91
3.34
-3.34
-0.4
-0.11
-3.85
—
-3.85
-0.04
99.42
—
—
—
1.64
0.82
2.6
-2.6
-0.04
-0.02
-2.66
—
-2.66
-0.03
98.99
—
—
—
1.31
0.78
2.23
-2.23
-0.44
-0.01
-2.68
—
-2.68
-0.03
98.2
—
—
—
1.75
1.02
2.94
-2.94
-0.26
—
-2.85
—
-2.85
-0.03
97.89
—
—
—
1.32
0.63
2.14
-2.14
-0.38
0.54
-1.97
—
-1.97
-0.02
97.85
—
—
—
1.17
0.58
1.89
-1.89
-0.21
0.02
-2.08
—
-2.08
-0.02
92.54
—
—
—
0.82
0.65
1.61
-1.61
3.29
-0.05
1.64
—
1.64
0.02
83.99
—
—
—
0.99
1.09
2.23
-2.23
0.56
0.81
-0.71
—
-0.71
-0.01
82.89
—
—
—
1
1.21
2.38
-2.38
0.1
0.11
-2.17
—
-2.17
-0.03
82.88
—
—
—
1.31
0.83
2.3
-2.3
-0.61
4.02
0.54
—
0.54
0.01
82.79
—
—
—
0.98
0.8
1.96
-1.96
-0.31
5.86
3.59
—
3.59
0.04
82.39
—
—
—
0.98
1.04
2.21
-2.21
-0.73
0.03
-0.95
—
-0.95
-0.01
82.39
—
—
—
0.82
1.3
2.32
-2.32
-1.9
-0.04
-9.96
—
-9.96
-0.12
82.35
—
—
—
0.76
0.13
1.11
-1.11
-3.79
-0.01
-4.91
—
-4.91
-0.06
82.28
—
—
—
1
1.09
2.32
-2.32
-0.62
0.02
-2.92
—
-2.92
-0.04
82.28
—
—
—
1.42
1.28
2.91
-2.91
2.15
-0.38
-1.14
—
-1.14
-0.01
82.28
—
—
—
0.38
1.33
1.94
-1.94
-6.01
0.19
-8.04
—
-8.04
-0.1
82.12
—
—
—
2.21
1.06
3.52
-3.52
4.1
-0.1
-3.03
—
-3.03
-0.04
81.79
—
—
—
5.88
1.23
7.37
-7.37
-18.75
0.7
-25.43
-4.41
-21.02
-0.26
81.75
—
—
—
7.13
1.91
9.32
-9.32
-28.66
-0.4
-38.37
-10.96
-27.41
-0.34
81.6
—
—
—
8.78
2.28
11.25
-11.25
-37.22
-0.19
-55.07
-13.87
-41.2
-0.53
77.88