Mirada Statements
MI
Mirada 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
5.257
100
0.145
2.8
5.112
97.2
—
0
4.237
80.6
6.216
118.2
-1.104
-21.0006
0.077
1.5
—
0
-1.027
-19.5
0.12
2.3
-1.147
-21.8
-0.129
8.908
5.031
100
0.407
8.1
4.624
91.9
—
0
4.098
81.5
6.261
124.4
-1.637
-32.5
-0.051
-1.01
—
0
-1.688
-33.6
-0.081
-1.6
-1.607
-31.9
-0.18
8.908
5.992
100
0.369
6.2
5.623
93.8
—
0
4.499
75.1
6.704
111.9
-1.081
-18.04
-0.135
-2.3
—
0
-1.216
-20.3
0.048
0.8
-1.264
-21.09
-0.142
8.908
5.663
100
0.111
2
5.552
98
—
0
4.422
78.1
6.632
117.1
-1.08
-19.07
-0.495
-8.7
—
0
-1.575
-27.8
-0.109
-1.9
-1.466
-25.9
-0.165
8.908
5.471
100
0.186
3.4
5.285
96.6
—
0
4.433
81
6.511
119
-1.226
-22.4
-0.362
-6.6
—
0
-1.588
-29.03
-0.062
-1.1
-1.526
-27.9
-0.171
8.908
7.231
100
0.276
3.8
6.955
96.2
—
0
4.717
65.2
6.713
92.8
0.242
3.3
-0.042
-0.6
-0.023
-0.3
0.177
2.4
-0.231
-3.2
0.408
5.6
0.043
9.392
5.926
100
0.4
6.7
5.526
93.3
—
0
5.269
88.9
7.132
120.4
-1.606
-27.1
0.004
0.07
0.001
0.02
0.098
1.7
-0.082
-1.4
0.18
3
0.021
8.425
6.748
100
0.492
7.3
6.256
92.7
—
0
5.393
79.9
7.196
106.6
-0.94
-13.9
-0.041
-0.6
—
0
-0.981
-14.5
-0.293
-4.3
-0.688
-10.2
-0.077
8.889
5.574
100
0.365
6.5
5.209
93.5
—
0
5.328
95.6
7.183
128.9
-1.974
-35.4
-0.341
-6.1
—
0
-2.315
-41.5
0.109
2
-2.424
-43.5
-1.591
1.524
5.349
100
0.513
9.6
4.836
90.4
—
0
4.827
90.2
6.669
124.7
-1.833
-34.3
-0.417
-7.8
—
0
-2.25
-42.06
-0.207
-3.9
-2.043
-38.2
-1.469
1.391
3.467
0.361
3.106
—
4.308
5.891
-2.785
-0.133
—
-2.918
-0.091
-2.827
-2.033
1.391
4.7
0.41
4.29
—
4.27
5.69
-1.4
-0.16
—
-5.29
0.14
-5.43
-3.91
1.39
3.79
0.21
3.58
—
3.67
5.02
-1.44
-0.27
—
-1.7
-0.04
-1.66
-1.2
1.39
5.53
0.17
5.37
—
3.69
5
0.36
-0.39
—
-0.03
-0.61
0.58
0.45
1.31
3.49
0.16
3.32
—
3.08
4.26
-0.93
-0.32
—
-1.25
-0.02
-1.23
-1.08
1.14
5.36
0.17
5.19
—
2.7
3.67
1.53
-0.33
—
1.2
0.1
1.1
0.93
1.18
3.67
0.21
3.46
—
3.66
4.64
-1.18
-0.31
—
-1.49
—
-1.49
-1.65
0.9
3.72
0.14
3.58
—
2.82
3.67
-0.09
-0.26
—
-0.35
-0.7
0.35
0.45
0.78
3.55
0.15
3.4
—
2.61
3.3
0.09
-0.36
—
-0.27
—
-0.27
-0.51
0.53
3.76
0.15
3.6
—
3.01
3.63
-0.02
-0.39
—
-0.42
—
-0.42
-1.12
0.37
3.89
0.17
3.71
—
2.76
3.31
0.4
-0.36
—
0.04
—
0.04
0.12
0.32
3.24
0.45
2.79
—
3.01
3.67
-0.88
-1.02
—
-3.51
—
-3.51
-9.48
0.37
3.7
0.44
3.26
—
3.63
4.31
-1.05
-0.34
—
-1.51
—
-1.51
-7.19
0.21
3.99
0.81
3.17
—
4.37
5
-1.82
-0.3
—
-9.94
—
-10.47
-52.35
0.2
3.97
0.99
2.98
—
3.39
3.89
-0.91
-0.19
-0.02
-1.1
—
-0.79
-3.95
0.2
4.18
1.8
2.38
—
3.14
3.72
-1.34
0.21
-0.04
-9.35
—
-11.11
-55.55
0.2
4.97
1.43
3.53
—
3.87
4.26
-0.73
-0.05
-0.12
-0.78
—
-0.79
-3.94
0.2
7.06
2.3
4.75
—
5.36
5.59
-0.83
-1.17
-0.28
-2.04
—
-2.04
-10.19
0.2
11.11
5.71
5.41
—
7.12
7.09
-1.69
0.14
-0.54
-1.72
—
-1.72
-8.6
0.2
47.29
42.13
5.16
—
8.4
11.11
-5.94
-1.07
—
-32.1
—
-32.1
-3 210
0.01
51.32
46.15
5.17
—
8.57
10.12
-4.95
-1.14
—
-6.2
—
-6.2
-620
0.01
59.42
48.93
10.49
—
9.68
11.82
-1.33
-0.73
—
-38.78
—
-38.78
-3 878
0.01
55.87
50.72
5.15
—
9.53
12.11
-6.96
-1.83
—
-8.78
—
-8.78
-877.99
0.01
90.9
81.43
9.47
—
11.54
15.82
-6.35
-0.32
—
-8.68
—
-8.54
-1 853.56
—
31.8
31.01
0.79
—
11.18
11.18
-10.39
-0.03
—
-37.21
-0.05
-36.86
-20 314.39
—
7.29
8.53
-1.24
—
5.79
5.79
-7.03
0.09
—
-6.95
—
-6.89
-5 181.7
—
0.62
1.18
-0.55
—
4.56
4.56
-5.12
-0.05
—
-5.17
-0.44
-4.42
-4 935.34
—
0.59
1.1
-0.51
—
3.15
3.15
-3.66
0.02
—
-3.64
-0.42
-3.15
-4 105.94
—
0.05
0.96
-0.91
—
5.57
5.57
-6.48
0.1
—
-6.38
—
-6.38
-8 309.77
—
0.01
0.75
-0.74
—
3.71
3.7
-4.44
0.18
—
-4.26
—
-4.26
-5 555.26
—