Blueprint Statements
2L
Data from Blueprint`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
30 Oct, 2024
Expected release date:
—
Blueprint 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
128.18
-7.2 %
100
1.932
1.5
126.25
-3.3 %
98.5
85.3
66.5
89.926
70.2
175.23
0.9 %
136.7
-48.974
-13.8 %
-38.2
-7.616
-5.9
0.587
0.5
-56.003
-12.2 %
-43.7
0.273
0.2
-56.276
-12.6 %
-43.9
-0.888
63.381
138.16
43.7 %
100
7.593
5.5
130.56
40.5 %
94.5
84.27
61
89.339
64.7
173.61
1.1 %
125.7
-43.045
45.4 %
-31.2
-6.864
-5
-0.001
-0.0007
-49.892
-155.9 %
-36.1
0.102
0.07
-49.994
-156.1 %
-36.2
-0.795
62.854
96.116
33.6 %
100
3.191
3.3
92.925
29.6 %
96.7
88.191
91.8
83.557
86.9
171.75
-2.9 %
178.7
-78.823
25 %
-82.008
-5.895
-6.1
0.376
0.4
89.316
180.6 %
92.9
0.18
0.2
89.136
180.4 %
92.7
1.397
63.802
71.957
27.1 %
100
0.26
0.4
71.697
33.3 %
99.6
97.536
135.5
79.315
110.2
176.81
-3.2 %
245.7
-105.11
18.5 %
-146.07
-5.169
-7.2
-0.577
-0.8
-110.86
17 %
-154.06
0.061
0.08
-110.92
17 %
-154.1
-1.821
60.897
56.6
-1.7 %
100
2.8
4.9
53.8
-2.5 %
95.1
110.3
194.9
70.7
124.9
182.7
-0.3 %
322.8
-129
-0.8 %
-227.9
-3.8
-6.7
-0.7
-1.2
-133.5
-0.7 %
-235.9
0.2
0.4
-133.7
-0.7 %
-236.2
-2.2
60.7
57.6
-9 %
100
2.3
4
55.2
-8.2 %
95.8
110.1
191.1
71.9
124.8
183.3
-0.5 %
318.2
-128
-3.1 %
-222.2
-4
-6.9
-0.6
-1.04
-132.6
-2.8 %
-230.2
0.2
0.3
-132.8
-2.5 %
-230.6
-2.19
60.5
63.3
63.1 %
100
3.2
5.1
60.1
77.3 %
94.9
112.1
177.1
71
112.2
184.3
0.3 %
291.2
-124.2
17.1 %
-196.2
-5.8
-9.2
1
1.6
-129
18.1 %
-203.8
0.5
0.8
-129.6
18.3 %
-204.7
-2.15
60.1
38.8
-41.2 %
100
4.8
12.4
33.9
-46.2 %
87.4
117.8
303.6
64
164.9
183.8
-1.9 %
473.7
-149.8
-20.5 %
-386.08
-9.2
-23.7
1.4
3.6
-157.6
-19.1 %
-406.2
1
2.6
-158.6
-19.1 %
-408.8
-2.65
59.9
66
80.8 %
100
3
4.5
63
98.7 %
95.5
128
193.9
57.6
87.3
187.3
-1.1 %
283.8
-124.3
21.1 %
-188.3
-8.4
-12.7
0.4
0.6
-132.3
15.5 %
-200.5
0.9
1.4
-133.2
16.6 %
-201.8
-2.23
59.8
36.5
-41.8 %
100
4.9
13.4
31.7
-45.1 %
86.8
128.5
352.1
58.7
160.8
189.3
15.9 %
518.6
-157.6
-49 %
-431.8
0.4
1.1
0.6
1.6
-156.6
-48 %
-429.04
3.1
8.5
-159.7
-50.7 %
-437.5
-2.68
59.6
62.7
-41.4 %
100
5.1
8.1
57.7
-42 %
92
103.1
164.4
57.1
91.1
163.4
-60.7 %
260.6
-105.8
66.5 %
-168.7
0.4
0.6
-0.5
-0.8
-105.8
66.5 %
-168.7
0.2
0.3
-106
66.7 %
-169.06
-1.79
59.3
107
342.1 %
100
7.5
7
99.5
387.7 %
93
356.9
333.6
54.2
50.7
415.7
202.3 %
388.5
-316.1
-169.9 %
-295.4
0.5
0.5
-0.4
-0.4
-316.1
-169.9 %
-295.4
2.6
2.4
-318.7
-171.9 %
-297.9
-5.4
59
24.2
-11.4 %
100
3.8
15.7
20.4
-1.9 %
84.3
84.4
348.8
49.8
205.8
137.5
6.3 %
568.2
-117.1
-7.9 %
-483.9
0.6
2.5
-0.5
-2.07
-117.1
-8.1 %
-483.9
0.2
0.8
-117.2
-8.1 %
-484.3
-2
58.6
27.3
26.4 %
100
6.5
23.8
20.8
-3.3 %
76.2
80
293
49.3
180.6
129.3
6.2 %
473.6
-108.5
-8.3 %
-397.4
0.6
2.2
-0.4
-1.5
-108.3
-8.6 %
-396.7
0.2
0.7
-108.4
-8.7 %
-397.07
-1.86
58.4
21.6
-36.7 %
100
0.1
0.5
21.5
-36.8 %
99.5
79.7
369
42
194.4
121.7
1.4 %
563.4
-100.2
-16.5 %
-463.9
0.7
3.2
-0.2
-0.9
-99.7
-17.3 %
-461.6
—
0
-99.7
-16.3 %
-461.6
-1.72
58
34.1
-95.4 %
100
0.1
0.3
34
-95.4 %
99.7
77.4
227
42.5
124.6
120
7.4 %
351.9
-86
-113.6 %
-252.2
0.9
2.6
0.1
0.3
-85
-113.4 %
-249.3
0.7
2.1
-85.7
-113.5 %
-251.3
-1.53
56.1
745.1
8877.1 %
100
0.1
0.01
745
8985.4 %
100
74.2
10
37.4
5
111.7
-16.2 %
15
633.4
606.7 %
85
1.2
0.2
-0.2
-0.03
634.3
613.6 %
85.1
0.4
0.05
634
613.4 %
85.1
11.16
56.8
8.3
33.9 %
100
0.1
1.2
8.2
34.4 %
98.8
91.1
1097.6
42.2
508.4
133.3
11.3 %
1606
-125
-9.9 %
-1506.02
1.6
19.3
—
0
-123.5
-11.3 %
-1488
—
0
-123.5
-11.3 %
-1488
-2.28
54.2
6.2
-88 %
100
—
0
6.1
—
98.4
84.1
1356.5
35.7
575.8
119.8
-0.9 %
1932.3
-113.7
-63.8 %
-1833.9
2.9
46.8
-0.2
-3.2
-111
-67.4 %
-1790.3
—
0
-111
-67.4 %
-1790.3
-2.11
52.7
51.5
465.9 %
100
—
0
—
—
0
88.6
172
32.3
62.7
120.9
12.9 %
234.8
-69.4
29.2 %
-134.8
—
0
3
5.8
-66.3
29.7 %
-128.7
—
0
-66.3
29.7 %
-128.7
-1.35
49.2
9.1
78.4 %
100
—
0
—
—
0
81.5
895.6
25.6
281.3
107.1
-1.7 %
1176.9
-98
5.7 %
-1076.9
—
0
3.7
40.7
-94.3
5.4 %
-1036.3
—
0
-94.3
5.4 %
-1036.3
-1.93
48.9
5.1
628.6 %
100
—
0
—
—
0
87.1
1707.8
21.9
429.4
109
20 %
2137.3
-103.9
-15.3 %
-2037.3
—
0
4.2
82.4
-99.7
-14.1 %
-1954.9
—
0
-99.7
-14.1 %
-1954.9
-2.04
48.8
0.7
-30 %
100
—
0
—
—
0
74.3
10614.3
16.6
2371.4
90.8
7.8 %
12971.4
-90.1
-8.4 %
-12871.4
—
0
2.7
385.7
-87.4
-8.8 %
-12485.7
—
0
-87.4
-8.8 %
-12485.7
-1.98
44.1
1
-9.1 %
100
—
0
—
—
0
70.5
7050
13.6
1360
84.2
9.9 %
8420
-83.1
-10.1 %
-8310
—
0
2.8
280
-80.3
-10.5 %
-8030
—
0
-80.3
-10.5 %
-8030
-1.83
44
1.1
-97.3 %
100
—
0
—
—
0
64.6
5872.7
12
1090.9
76.6
8 %
6963.6
-75.5
-155.9 %
-6863.6
—
0
2.8
254.5
-72.7
-169.3 %
-6609.09
—
0
-72.7
-169.3 %
-6609.09
-1.66
43.9
41.4
4040 %
100
—
0
—
—
0
58.6
141.5
12.3
29.7
70.9
18.4 %
171.3
-29.5
49.9 %
-71.3
—
0
2.4
5.8
-27
52.2 %
-65.2
—
0
-27
52.2 %
-65.2
-0.62
43.9
1
-37.5 %
100
—
0
—
—
0
50
5000
9.9
990
59.9
15.9 %
5990
-58.9
-17.6 %
-5890
—
0
2.4
240
-56.5
-15.3 %
-5650
—
0
-56.5
-15.3 %
-5650
-1.29
43.7
1.6
-80.2 %
—
—
—
43.6
8.1
51.7
10.7 %
-50.1
-29.8 %
—
1.1
-49
-30 %
—
-49
-30 %
-1.23
40
8.1
37.3 %
—
—
—
39.3
7.4
46.7
16.5 %
-38.6
-12.9 %
—
1
-37.7
-12.9 %
—
-37.7
-12.9 %
-0.96
39.1
5.9
1.7 %
—
—
—
33.3
6.8
40.1
17.3 %
-34.2
-20.8 %
-0.1
0.9
-33.4
-19.3 %
—
-33.4
-19.3 %
-0.86
38.8
5.8
-24.7 %
—
—
—
28.5
5.7
34.2
17.5 %
-28.3
-32.2 %
-0.1
0.4
-28
-31.5 %
—
-28
-31.5 %
-0.84
33.2
7.7
24.2 %
—
—
—
24.1
5
29.1
26.5 %
-21.4
-26.6 %
-0.1
0.2
-21.3
-26.8 %
—
-21.3
-26.8 %
-0.75
28.5
6.2
-12.7 %
—
—
—
18.2
4.9
23
-11.5 %
-16.9
10.6 %
-0.1
0.2
-16.8
11.1 %
—
-16.8
11.1 %
-0.62
27.3
7.1
2.9 %
—
—
—
21.3
4.7
26
16.6 %
-18.9
-22.7 %
-0.1
0.1
-18.9
-21.9 %
—
-18.9
-21.9 %
-0.7
27.2
6.9
50 %
—
—
—
17.6
4.6
22.3
10.9 %
-15.4
—
-0.1
0.1
-15.5
0.6 %
—
-15.5
0.6 %
-0.57
27.1
4.6
35.3 %
—
—
—
16.4
3.6
20.1
26.4 %
-15.4
-23.2 %
-0.2
—
-15.6
-23.8 %
—
-15.6
-23.8 %
-0.58
27.1
3.4
25.9 %
—
—
—
11.7
4.2
15.9
5.3 %
-12.5
-0.8 %
-0.2
—
-12.6
3.1 %
—
-12.6
9.4 %
-0.47
26.8
2.7
285.7 %
—
—
—
11.2
3.8
15.1
25.8 %
-12.4
-8.8 %
-0.2
-0.4
-13
-12.1 %
—
-13.9
-0.7 %
-0.81
17.1
0.7
—
—
—
—
9.2
2.8
12
16.5 %
-11.4
-10.7 %
-0.2
—
-11.6
-10.5 %
—
-13.8
-16.9 %
-8.11
1.7
—
—
—
—
—
8.4
1.9
10.3
25.6 %
-10.3
-25.6 %
-0.1
-0.1
-10.5
-26.5 %
—
-11.8
-22.9 %
-7.86
1.5
—
—
—
—
—
6.8
1.4
8.2
17.1 %
-8.2
-17.1 %
-0.1
—
-8.3
-18.6 %
—
-9.6
-15.7 %
-6.85
1.4
—
—
—
—
—
5.4
1.6
7
—
-7
—
-0.1
—
-7
—
—
-8.3
—
-6.38
1.3