Grom Social Statements
GR
Grom Social 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
0.874
100
0.612
70
0.262
30
—
0
1.881
215.1
2.023
231.4
-1.761
-201.4
-2.279
-260.7
-0.023
-2.6
-4.063
-464.7
—
0
-4.146
-474.3
-1.475
2.811
0.915
100
0.625
68.3
0.29
31.7
—
0
2.515
274.9
2.657
290.5
-2.367
-258.8
-0.042
-4.6
-0.024
-2.6
-7.309
-799.2
-0.019
-2.03
-6.509
-711.6
-3.353
1.941
0.97
100
0.66
68
0.31
32
—
0
2.15
221.6
2.29
236.1
-1.98
-204.1
-0.01
-1.03
—
0
-1.99
-205.2
—
0
-2.03
-209.3
-3
0.68
0.96
100
0.73
76
0.23
24
—
0
2.4
250
2.55
265.6
-2.33
-242.7
-0.02
-2.08
-0.02
-2.08
-2.36
-245.8
—
0
-2.4
-250
-5.33
0.45
1.2
100
0.66
55
0.54
45
—
0
2.15
179.2
2.3
191.7
-1.77
-147.5
-0.48
-40
0.02
1.7
-2.23
-185.8
—
0
-2.33
-194.2
-8.62
0.27
1.57
100
0.89
56.7
0.68
43.3
—
0
2.39
152.2
2.51
159.9
-1.83
-116.6
-0.06
-3.8
5.67
361.1
-7.56
-481.5
0.45
28.7
-8.02
-510.8
-133.66
0.06
1.48
100
0.91
61.5
0.57
38.5
—
0
2.21
149.3
2.27
153.4
-1.7
-114.9
-0.46
-31.08
0.05
3.4
-2.11
-142.6
—
0
-2.2
-148.6
-55
0.04
1.14
100
0.95
83.3
0.19
16.7
—
0
2.08
182.5
2.14
187.7
-1.95
-171.05
-1.3
-114.04
0.05
4.4
-3.2
-280.7
—
0
-3.3
-289.5
-110
0.03
1.23
100
0.92
74.8
0.31
25.2
—
0
2.1
170.7
2.16
175.6
-1.85
-150.4
-1.63
-132.5
0.02
1.6
-3.46
-281.3
—
0
-3.55
-288.6
-177.5
0.02
1.52
100
1.33
87.5
0.19
12.5
—
0
7.29
479.6
2.35
154.6
-2.16
-142.1
-0.32
-21.05
-0.19
-12.5
-3.05
-200.7
0.02
1.3
-3.48
-228.9
-174
0.02
1.51
100
0.92
60.9
0.6
39.7
—
0
2.63
174.2
2.75
182.1
-2.15
-142.4
-0.49
-32.5
0.31
20.5
-2.33
-154.3
—
0
-2.31
-153
-115.5
0.02
1.39
100
1
71.9
0.39
28.1
—
0
1.73
124.5
1.86
133.8
-1.47
-105.8
-1.09
-78.4
0.06
4.3
-2.5
-179.9
—
0
-2.5
-179.9
-250
0.01
1.88
100
0.8
42.6
1.07
56.9
—
0
1.57
83.5
1.78
94.7
-0.71
-37.8
-0.65
-34.6
-0.01
-0.5
-2.32
-123.4
—
0
-2.32
-123.4
-231.99
0.01
1.68
100
1.51
89.9
0.18
10.7
—
0
1.14
67.9
0.97
57.7
-0.8
-47.6
-0.11
-6.5
0.05
3
-1.45
-86.3
-0.22
-13.1
-1.22
-72.6
-122
0.01
1.44
100
0.57
39.6
0.87
60.4
—
0
1.36
94.4
1.6
111.1
-0.73
-50.7
-0.31
-21.5
—
0
-2.22
-154.2
—
0
-2.5
-173.6
-250
0.01
1.75
100
0.66
37.7
1.09
62.3
—
0
1.22
69.7
1.41
80.6
-0.32
-18.3
-0.63
-36
—
0
-0.95
-54.3
—
0
-0.95
-54.3
-95
0.01
1.29
100
0.61
47.3
0.68
52.7
—
0
1.55
120.2
1.75
135.7
-1.07
-82.9
-0.28
-21.7
—
0
-1.35
-104.7
—
0
-1.35
-104.7
-135
0.01
2.02
100
1.72
85.1
0.3
14.9
—
0
1.31
64.9
1.08
53.5
-0.78
-38.6
-0.6
-29.7
0.46
22.8
-0.92
-45.5
0.04
2
-0.96
-47.5
-96
0.01
2.23
100
1.03
46.2
1.2
53.8
—
0
1.44
64.6
1.66
74.4
-0.45
-20.2
-0.45
-20.2
0.02
0.9
-0.88
-39.5
—
0
-0.88
-39.5
-88
0.01
2.08
100
1.05
50.5
1.02
49
—
0
1.62
77.9
1.84
88.5
-0.82
-39.4
-0.31
-14.9
0.02
1
-1.11
-53.4
—
0
-1.21
-58.2
-121
0.01
1.97
100
0.81
41.1
1.15
58.4
—
0
1.85
93.9
2.09
106.1
-0.93
-47.2
-0.38
-19.3
0.02
1
-1.64
-83.2
—
0
-2.28
-115.7
-227.99
0.01
2.78
100
2.12
76.3
0.66
23.7
—
0
1.93
69.4
1.79
64.4
-1.13
-40.6
-0.19
-6.8
0.02
0.7
-1.3
-46.8
-0.01
-0.4
-1.3
-46.8
-130
0.01
2.05
100
0.81
39.5
1.24
60.5
—
0
1.83
89.3
2.04
99.5
-0.8
-39.02
-0.32
-15.6
-0.01
-0.5
-1.14
-55.6
—
0
-1.14
-55.6
-113.99
0.01
1.78
100
0.67
37.6
1.11
62.4
—
0
2.02
113.5
2.23
125.3
-1.12
-62.9
-0.25
-14.04
0.03
1.7
-1.33
-74.7
0.02
1.1
-1.35
-75.8
-135
0.01
2.03
100
0.78
38.4
1.25
61.6
—
0
1.88
92.6
2.08
102.5
-0.83
-40.9
-0.26
-12.8
—
0
-1.09
-53.7
—
0
-1.09
-53.7
-109
0.01
2.01
100
1.76
87.6
0.26
12.9
—
0
1.29
64.2
1.58
78.6
-1.32
-65.7
-0.13
-6.5
1.19
59.2
-0.27
-13.4
0.03
1.5
-0.3
-14.9
-30
0.01
2.19
100
0.88
40.2
1.32
60.3
—
0
2.5
114.2
2.78
126.9
-1.47
-67.1
-0.32
-14.6
0.18
8.2
-1.61
-73.5
—
0
-1.61
-73.5
-161
0.01
1.78
100
0.88
49.4
0.9
50.6
—
0
1.74
97.8
2.02
113.5
-1.12
-62.9
-0.1
-5.6
0.01
0.6
-1.21
-68
—
0
-1.21
-68
-121
0.01
1.71
100
0.74
43.3
0.97
56.7
—
0
3.52
205.8
3.8
222.2
-2.83
-165.5
-0.1
-5.8
0.01
0.6
-2.92
-170.8
—
0
-2.92
-170.8
-5 466.53
—
3.24
100
2.05
63.3
1.19
36.7
—
0
12.21
376.9
12.29
379.3
-11.11
-342.9
-1.17
-36.1
2.06
63.6
-10.22
-315.4
0.07
2.2
-10.29
-317.6
-514.5
0.02
0.07
100
0.06
85.7
0.01
14.3
—
0
0.18
257.1
0.18
257.1
-0.17
-242.9
—
0
0.01
14.3
-0.16
-228.6
—
0
-0.16
-228.6
-311.9
—
0.49
100
0.4
81.6
0.09
18.4
—
0
0.23
46.9
0.23
46.9
-0.14
-28.6
—
0
0.01
2
-0.13
-26.5
—
0
-0.13
-26.5
-254.04
—
0.02
100
0.01
50
—
0
—
0
0.14
700
0.15
750
-0.14
-700.0000000000001
0.01
50
0.01
50
-0.13
-650
—
0
-0.13
-650
-240.77
—