Integrated Diagnostics Statements
ID
Integrated Diagnostics Income Statement
B
M
EGP (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
1 170.57
100
742.32
63.4
428.26
36.6
—
0
133.64
11.4
208.04
17.8
220.22
18.8
287.6
24.6
-4.927
-0.4
502.89
43
101.29
8.7
417.59
35.7
0.696
600
1 068.83
100
682.11
63.8
386.71
36.2
—
0
118.42
11.1
202.33
18.9
184.38
17.3
-20.702
-1.9
-10.492
-1
153.19
14.3
72.289
6.8
108.92
10.2
0.182
600
1 181.74
100
702.04
59.4
479.7
40.6
—
0
117.55
9.9
191.61
16.2
288.09
24.4
-22.147
-1.9
8.78
0.7
274.72
23.2
98.31
8.3
177.79
15
0.296
600
956.65
100
623.29
65.2
333.36
34.8
—
0
117.21
12.3
196.88
20.6
136.48
14.3
-22.363
-2.3
-15.175
-1.6
98.941
10.3
56.277
5.9
50.681
5.3
0.084
600
915.29
100
590.72
64.5
324.57
35.5
—
0
125.74
13.7
195.76
21.4
128.81
14.1
84.101
9.2
-2.408
-0.3
210.5
23
42.117
4.6
172.91
18.9
0.288
600
804.73
100
524.21
65.1
280.52
34.9
—
0
192.41
23.9
197.12
24.5
83.408
10.4
109.39
13.6
6.594
0.8
199.39
24.8
76.211
9.5
137.08
17
0.228
600
846.25
100
496.58
58.7
349.67
41.3
—
0
159.25
18.8
163.31
19.3
186.36
22
-180.68
-21.4
-0.99
-0.1
4.691
0.6
40.337
4.8
-18.186
-2.1
-0.03
600
773.59
100
473.4
61.2
300.18
38.8
—
0
131.24
17
134.12
17.3
166.06
21.5
9.014
1.2
3.146
0.4
178.22
23
53.302
6.9
125.61
16.2
0.209
600
1 180.48
100
648.79
55
531.69
45
—
0
126.84
10.7
135.32
11.5
396.36
33.6
80.465
6.8
-5.48
-0.5
471.35
39.9
157.21
13.3
296.61
25.1
0.494
600
1 458.13
100
820.63
56.3
637.5
43.7
—
0
165.75
11.4
169.19
11.6
468.31
32.1
16.209
1.1
-9.873
-0.7
474.65
32.6
130.04
8.9
311.93
21.4
0.52
600
1 473.41
100
612.15
41.5
861.26
58.5
—
0
126.01
8.6
132.19
9
729.07
49.5
4.138
0.3
-10.561
-0.7
722.65
49
242.96
16.5
454.24
30.8
0.757
600
1 163.63
100
496.74
42.7
666.89
57.3
—
0
142.58
12.3
139.89
12
527
45.3
-10.185
-0.9
-4.052
-0.3
512.76
44.1
186.14
16
320.41
27.5
0.534
600
1 706.58
100
810.2
47.5
896.38
52.5
—
0
194
11.4
187.7
11
708.68
41.5
-21.14
-1.2
11.883
0.7
699.42
41
264.56
15.5
415.25
24.3
0.692
600
949.69
100
503.49
53
446.2
47
—
0
177.22
18.7
169.33
17.8
276.87
29.2
-6.171
-0.6
-1.036
-0.1
269.66
28.4
95.036
10
178.77
18.8
0.298
600
1 165.53
100
579.62
49.7
585.91
50.3
—
0
179.87
15.4
161.56
13.9
424.36
36.4
-13.91
-1.2
0.371
0.03
410.82
35.2
121.81
10.5
287.06
24.6
0.478
600
1 060.96
100
563.06
53.1
497.9
46.9
—
0
134
12.6
131.42
12.4
366.49
34.5
-19.028
-1.8
-0.129
-0.01
347.33
32.7
131.8
12.4
223.87
21.1
0.373
600
1 055.6
100
526.41
49.9
529.19
50.1
—
0
144.76
13.7
137.63
13
391.56
37.1
19.413
1.8
2.351
0.2
413.32
39.2
130.77
12.4
285.63
27.1
1.904
150
865.85
100
446.66
51.6
419.19
48.4
—
0
119.81
13.8
125.81
14.5
293.38
33.9
12.331
1.4
-1.68
-0.2
304.04
35.1
89.675
10.4
216.46
25
1.443
150
829.12
417.83
411.29
—
96.638
95.162
316.13
18.047
-1.793
332.38
108.65
218.68
1.458
150
685.13
366.87
318.27
—
89.722
94.023
224.24
2.686
-0.881
226.05
66.048
155.34
1.036
150
618.1
290.2
327.8
—
84.2
85.7
242.2
-51.7
-0.5
189.9
49.5
137.1
0.91
150
552.5
252.5
300.1
—
74.4
76
224
-25
-0.4
198.6
72.1
123.3
0.82
150
521.6
245.4
276.2
—
83.2
95.9
180.3
2.5
-0.5
182.3
49.5
128
0.85
150
493.2
222.1
271.1
—
179.3
183.9
87.2
5.2
-0.1
92.2
70
16.9
0.11
150
443.4
221.5
221.9
—
69.3
75
146.9
-2.8
—
144
64.5
76.2
0.51
150
416.8
258
158.8
—
50.9
54.8
104
-0.2
-0.2
103.2
41
56.6
0.38
150