Panthera Resources Statements
PA
Panthera Resources 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
0.167
0
0.442
0
0.198
0
-0.198
0
-0.336
0
—
0
-1.017
0
—
0
-1.013
0
-0.007
149.33
—
100
—
0
—
0
0.097
0
0.894
0
0.991
0
-0.991
0
-0.729
0
—
0
-1.72
0
—
0
-1.709
0
-0.016
103.89
—
100
—
0
—
0
0.843
0
0.427
0
1.27
0
-1.27
0
-0.167
0
—
0
-1.437
0
—
0
-1.432
0
-0.01
143.22
—
100
—
0
—
0
0.68
0
0.618
0
1.308
0
-1.308
0
0.134
0
—
0
-1.174
0
—
0
-1.161
0
-0.012
99.838
—
100
—
0
—
0
0.742
0
0.397
0
1.128
0
-1.128
0
-0.816
0
—
0
-1.944
0
—
0
-1.921
0
-0.02
96.064
—
100
—
0
—
0
0.406
0
0.567
0
0.886
0
-0.886
0
-0.798
0
—
0
-1.684
0
—
0
-1.648
0
-0.019
86.668
—
100
—
0
—
0
0.225
0
0.348
0
0.56
0
-0.56
0
-0.001
0
—
0
-0.561
0
—
0
-0.54
0
-0.03
17.994
—
100
—
0
—
0
0.075
0
0.423
0
0.469
0
-0.469
0
0
0
—
0
-0.469
0
—
0
-0.447
0
-0.005
81.696
—
100
—
0
—
0
0.29
0
0.398
0
0.659
0
-0.659
0
0.001
0
—
0
-0.658
0
—
0
-0.638
0
-0.01
63.774
—
100
—
0
—
0
0.676
0
0.935
0
1.581
0
-1.581
0
0
0
—
0
-1.581
0
—
0
-1.553
0
-0.023
67.606
0.002
100
—
0
—
0
0.535
31839.3
0.26
15479.2
0.795
47319
-0.793
-47219.05
0.007
402.4
—
0
-0.787
-46816.7
—
0
-0.766
-45592.3
-0.02
38.297
—
100
—
0
—
0
0.609
0
1.406
0
2.015
0
-2.015
0
0.015
0
—
0
-2.513
0
—
0
-2.479
0
-0.04
61.773
0.006
—
—
0.216
0.425
0.641
-0.635
—
—
-0.635
—
-0.625
-0.01
62.541