Golden Matrix Statements
GM
Golden Matrix 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
39.415
100
17.73
45
21.686
55
—
0
21.56
54.7
21.56
54.7
0.125
0.3
-0.094
-0.2
0.51
1.3
0.541
1.4
0.525
1.3
0.065
0.2
0.001
128.46
24.851
100
7.159
71.5
17.692
28.5
—
0
13.998
26.1
13.998
26.1
3.694
2.4
0.043
0.5
0.493
0
4.231
2.8
0.282
2.2
3.991
0.6
0.034
117.21
11.781
100
8.55
72.6
3.231
27.4
—
0
2.045
17.4
2.045
17.4
1.186
10.1
-0.031
-0.3
—
0
1.154
9.8
0.384
3.3
0.77
6.5
0.021
36.159
11.31
100
9.17
81.1
2.14
18.9
—
0
3.03
26.8
3.03
26.8
-0.89
-7.9
0.01
0.09
—
0
-0.88
-7.8
0.08
0.7
-0.97
-8.6
-0.03
36.13
10.31
100
8.25
80
2.06
20
—
0
2.55
24.7
2.55
24.7
-0.49
-4.8
0.03
0.3
—
0
-0.46
-4.5
0.07
0.7
-0.53
-5.1
-0.01
36.11
10.78
100
8.33
77.3
2.44
22.6
—
0
2.77
25.7
2.78
25.8
-0.33
-3.06
0.03
0.3
—
0
-0.3
-2.8
0.15
1.4
-0.44
-4.08
-0.01
33.31
9.57
100
7.46
78
2.12
22.2
—
0
3.82
39.9
3.81
39.8
-1.7
-17.8
0.04
0.4
—
0
-1.66
-17.3
0.09
0.9
-1.81
-18.9
-0.06
28.18
9.1
100
6.62
72.7
2.48
27.3
—
0
1.75
19.2
1.75
19.2
0.73
8
0.03
0.3
—
0
0.76
8.4
0.08
0.9
0.63
6.9
0.02
36.56
8.48
100
5.94
70
2.54
30
—
0
1.78
21
1.78
21
0.76
9
0.11
1.3
—
0
0.87
10.3
0.17
2
0.59
7
0.02
35.91
8.88
100
6.85
77.1
2.02
22.7
0.02
0.2
1.6
18
1.62
18.2
0.4
4.5
0.09
1
—
0
0.49
5.5
0.08
0.9
0.35
3.9
0.01
35.76
3.44
100
2.51
73
0.93
27
0.06
1.7
0.77
22.4
0.83
24.1
0.1
2.9
-0.02
-0.6
-0.04
-1.2
0.04
1.2
—
0
0.04
1.2
—
27.87
3.25
100
2.04
62.8
1.21
37.2
0.07
2.2
0.63
19.4
0.7
21.5
0.51
15.7
-0.03
-0.9
—
0
0.48
14.8
—
0
0.48
14.8
0.01
34.74
2.64
100
1.49
56.4
1.15
43.6
0.02
0.8
0.98
37.1
1.01
38.3
0.14
5.3
-0.01
-0.4
—
0
0.13
4.9
—
0
0.13
4.9
—
34.94
1.95
100
0.95
48.7
1
51.3
0.03
1.5
0.94
48.2
0.97
49.7
0.03
1.5
0.02
1
—
0
0.05
2.6
—
0
0.05
2.6
—
32.11
1.49
100
0.62
41.6
0.87
58.4
0.02
1.3
0.81
54.4
0.83
55.7
0.04
2.7
-0.01
-0.7
—
0
0.03
2
—
0
0.03
2
—
32.55
1.05
100
0.39
37.1
0.65
61.9
—
0
0.56
53.3
0.56
53.3
0.09
8.6
-0.01
-1
—
0
0.09
8.6
—
0
0.09
8.6
—
31.67
0.73
100
0.03
4.1
0.7
95.9
—
0
0.47
64.4
0.47
64.4
0.23
31.5
—
0
—
0
0.23
31.5
—
0
0.23
31.5
0.01
28.14
0.88
100
0.03
3.4
0.85
96.6
—
0
0.43
48.9
0.42
47.7
0.43
48.9
—
0
—
0
0.42
47.7
—
0
0.42
47.7
0.02
27.86
0.88
100
0.03
3.4
0.85
96.6
—
0
0.3
34.1
0.3
34.1
0.55
62.5
—
0
—
0
0.55
62.5
—
0
0.55
62.5
0.02
28
0.79
100
-0.33
-41.8
1.12
141.8
—
0
0.46
58.2
0.37
46.8
0.76
96.2
-0.02
-2.5
—
0
0.74
93.7
—
0
0.74
93.7
0.01
54.03
0.74
100
0.21
28.4
0.52
70.3
—
0
0.22
29.7
0.23
31.1
0.29
39.2
-0.01
-1.4
—
0
0.28
37.8
—
0
0.28
37.8
0.01
19.02
0.71
100
0.07
9.9
0.64
90.1
—
0
0.17
23.9
0.24
33.8
0.41
57.7
0.01
1.4
—
0
0.42
59.2
—
0
0.42
59.2
0.02
18.99
0.64
100
0.07
10.9
0.57
89.1
—
0
0.2
31.3
0.21
32.8
0.36
56.3
-0.02
-3.1
—
0
0.33
51.6
—
0
0.33
51.6
0.02
18.49
0.51
100
0.07
13.7
0.44
86.3
—
0
1.27
249
1.27
249
-0.83
-162.7
-0.08
-15.7
—
0
-0.91
-178.4
—
0
-0.91
-178.4
-0.06
15.57
0.35
100
—
0
—
0
—
0
0.37
105.7
0.37
105.7
-0.02
-5.7
-0.02
-5.7
—
0
-0.04
-11.4
—
0
-0.04
-11.4
—
9.87
0.03
100
—
0
—
0
—
0
0.11
366.7
0.11
366.7
-0.08
-266.7
0.16
533.3
—
0
0.08
266.7
—
0
0.08
266.7
0.01
15.26
0.03
—
—
—
0.1
0.09
-0.06
-0.39
—
-0.46
—
-0.46
-0.26
1.79
0.03
0.05
-0.02
—
0.06
0.02
-0.04
0.17
-0.04
0.18
—
0.18
0.01
23.66
0.03
—
—
—
0.06
0.06
-0.03
0.23
—
0.2
—
0.2
0.02
8.67
0.03
—
—
—
0.15
0.15
-0.12
0.29
—
0.17
—
0.17
0.1
1.68
0.03
—
—
—
0.09
0.09
-0.06
0.51
—
1.26
—
1.26
42
0.03
0.02
—
—
—
3.67
3.67
-3.65
16.72
-0.02
15.75
—
15.75
1 575
0.01
—
—
—
—
0.66
0.66
-0.66
-21.82
—
-22.48
—
-22.48
-340 059.46
—
—
—
—
—
0.63
0.63
-0.63
-1.04
—
-1.65
—
-1.65
29 333 015.08
—
—
—
—
—
0.25
0.25
-0.25
-1.38
—
-1.63
—
-1.63
-31 687 029.13
—
—
—
—
—
0.9
0.9
-0.9
-0.26
—
-1.17
—
-1.17
-22 686 981.9
—
—
—
—
—
0.25
0.25
-0.25
-0.14
—
-0.39
—
-0.39
-7 902 759.18
—
—
—
—
—
0.83
0.83
-0.83
-0.22
—
-1.05
—
-1.05
-22 312 656.61
—
—
—
—
—
0.06
0.06
-0.06
0.05
—
-0.02
—
-0.02
-331 808.23
—
—
—
—
—
0.07
0.07
-0.07
-0.6
—
-0.66
—
-0.66
-78 985 578.07
—
—
—
—
—
0.12
0.12
-0.12
-0.11
—
-0.23
—
-0.23
-76 050 335.57
—
—
—
—
—
0.28
0.28
-0.28
-0.08
—
-0.36
—
-0.36
-236 427 152.32
—
—
—
—
—
0.06
0.06
-0.06
-0.08
—
-0.13
—
-0.13
-77 107 471.26
—
—
—
—
—
0.02
-0.01
0.01
-0.08
-0.05
-0.12
—
-0.12
-748 867.47
—
—
—
—
—
0.08
0.08
-0.08
-0.09
0.03
-0.15
—
-0.15
-924 111.56
—
—
—
—
—
0.03
0.03
-0.03
0.03
—
-0.11
—
-0.11
-694 473.78
—
—
—
—
—
0.05
0.06
-0.06
-0.03
—
-0.09
—
-0.09
-653 134.17
—