IZEA Statements
IZ
IZEA 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
9.094
100
5.178
56.9
3.916
43.1
—
0
6.58
72.4
6.806
74.8
-2.889
-31.8
-0.028
-0.3
0.634
7
-2.283
-25.1
-0.088
-1
-2.195
-24.1
-0.134
16.437
6.953
100
3.968
57.1
2.985
42.9
—
0
6.839
98.4
7.044
101.3
-4.059
-58.4
0.104
1.5
0.67
9.6
-3.285
-47.2
-0.019
-0.3
-3.266
-47
-0.2
16.333
8.893
100
4.721
53.1
4.172
46.9
—
0
6.221
70
6.36
71.5
-2.188
-24.6
-0.002
-0.02
0.664
7.5
-1.527
-17.2
—
0
-1.527
-17.2
-0.081
18.896
7.895
100
4.685
59.3
3.209
40.7
—
0
5.733
72.6
5.851
74.1
-2.641
-33.5
-0.002
-0.02
0.66
8.4
-1.983
-25.1
—
0
-1.983
-25.1
-0.128
15.463
10.69
100
6.25
58.5
4.43
41.4
—
0
6
56.1
6.11
57.2
-1.68
-15.7
—
0
0.65
6.1
-1.03
-9.6
—
0
-1.03
-9.6
-0.07
15.52
8.74
100
5.96
68.2
2.78
31.8
—
0
5.81
66.5
6.15
70.4
-3.38
-38.7
—
0
0.57
6.5
-2.81
-32.2
—
0
-2.81
-32.2
-0.04
62.45
8.8
100
5.75
65.3
3.05
34.7
—
0
4.03
45.8
4.45
50.6
-1.4
-15.9
—
0
0.49
5.6
-0.92
-10.5
—
0
-0.92
-10.5
-0.06
15.58
10.83
100
6.6
60.9
4.23
39.1
—
0
5.43
50.1
5.56
51.3
-1.33
-12.3
—
0
0.42
3.9
-0.91
-8.4
—
0
-0.91
-8.4
-0.06
15.57
12.58
100
7.21
57.3
5.37
42.7
—
0
5.59
44.4
5.73
45.5
-0.36
-2.9
—
0
0.27
2.1
-0.17
-1.4
—
0
-0.17
-1.4
-0.01
15.55
8.89
100
5.18
58.3
3.71
41.7
—
0
5.96
67
6.1
68.6
-2.39
-26.9
—
0
-0.02
-0.2
-2.48
-27.9
—
0
-2.48
-27.9
-0.16
15.52
10.5
100
4.8
45.7
5.7
54.3
—
0
5.34
50.9
5.48
52.2
0.22
2.1
—
0
0.22
2.1
0.44
4.2
—
0
0.44
4.2
0.03
15.5
7.61
100
3.98
52.3
3.63
47.7
—
0
4.91
64.5
5.13
67.4
-1.5
-19.7
—
0
0.02
0.3
-1.48
-19.4
—
0
-1.48
-19.4
-0.1
15.47
6.42
100
3.21
50
3.21
50
—
0
4.96
77.3
5.33
83
-2.12
-33.02
-0.01
-0.2
1.97
30.7
-0.16
-2.5
—
0
-0.16
-2.5
-0.01
15.35
5.53
100
2.46
44.5
3.07
55.5
—
0
4.61
83.4
4.98
90.1
-1.91
-34.5
-0.01
-0.2
0.03
0.5
-1.89
-34.2
—
0
-1.89
-34.2
-0.13
14.08
6.03
100
2.64
43.8
3.39
56.2
—
0
4.29
71.1
4.69
77.8
-1.3
-21.6
-0.02
-0.3
0.02
0.3
-1.3
-21.6
—
0
-1.3
-21.6
-0.11
12.13
4.04
100
1.7
42.1
2.33
57.7
—
0
3.23
80
3.6
89.1
-1.27
-31.4
-0.02
-0.5
0.03
0.7
-1.25
-30.9
—
0
-1.25
-30.9
-0.11
11.44
3.14
100
1.41
44.9
1.72
54.8
—
0
3.15
100.3
3.53
112.4
-1.81
-57.6
-0.02
-0.6
0.03
1
-1.79
-57.006
—
0
-1.79
-57.006
-0.2
9.03
4.76
100
2.14
45
2.62
55
—
0
3.94
82.8
4.44
93.3
-1.82
-38.2
-0.01
-0.2
-0.04
-0.8
-6.16
-129.4
—
0
-6.16
-129.4
-0.71
8.67
5.83
100
2.7
46.3
3.13
53.7
—
0
5.02
86.1
5.45
93.5
-2.32
-39.8
0.01
0.2
0.02
0.3
-2.29
-39.3
—
0
-2.29
-39.3
-0.27
8.64
4.41
100
1.9
43.1
2.51
56.9
—
0
4.06
92.1
4.5
102
-1.99
-45.1
-0.03
-0.7
0.05
1.1
-1.17
-26.5
—
0
-1.17
-26.5
-0.14
8.11
3.92
100
1.82
46.4
2.11
53.8
—
0
3.59
91.6
4.04
103.1
-1.94
-49.5
-0.09
-2.3
0.03
0.8
-1.99
-50.8
—
0
-1.99
-50.8
-0.36
5.57
4.79
100
2.1
43.8
2.69
56.2
—
0
3.78
78.9
4.22
88.1
-1.52
-31.7
-0.13
-2.7
0.01
0.2
-1.83
-38.2
—
0
-1.83
-38.2
-0.58
3.14
6.3
100
2.55
40.5
3.75
59.5
—
0
3.82
60.6
4.27
67.8
-0.52
-8.3
-0.12
-1.9
-0.05
-0.8
-0.69
-11
—
0
-0.69
-11
-0.23
3.03
5.78
100
2.4
41.5
3.38
58.5
—
0
4.27
73.9
4.64
80.3
-1.26
-21.8
-0.09
-1.6
0.02
0.3
-1.33
-23.01
—
0
-1.33
-23.01
-0.51
2.59
4.12
100
1.93
46.8
2.19
53.2
—
0
3.71
90
3.92
95.1
-1.73
-42
0.08
1.9
—
0
-1.65
-40.05
—
0
-1.65
-40.05
-1.13
1.46
3.9
100
2.16
55.4
1.73
44.4
—
0
3.37
86.4
3.64
93.3
-1.9
-48.7
-0.15
-3.8
—
0
-2.05
-52.6
—
0
-2.05
-52.6
-1.41
1.45
3.1
100
1.19
38.4
1.91
61.6
—
0
2.22
71.6
2.64
85.2
-0.73
-23.5
-0.02
-0.6
—
0
-0.74
-23.9
—
0
-0.74
-23.9
-0.52
1.43
7.09
100
3.3
46.5
3.79
53.5
—
0
4.05
57.1
4.42
62.3
-0.63
-8.9
0.03
0.4
0.04
0.6
-0.56
-7.9
—
0
-0.56
-7.9
-0.39
1.43
6.98
100
3.44
49.3
3.54
50.7
—
0
4.59
65.8
4.95
70.9
-1.41
-20.2
-0.02
-0.3
-0.01
-0.1
-1.45
-20.8
—
0
-1.45
-20.8
-1.02
1.42
4.83
100
2.34
48.4
2.5
51.8
—
0
4.84
100.2
5.2
107.7
-2.7
-55.9
-0.02
-0.4
—
0
-2.72
-56.3
—
0
-2.72
-56.3
-1.94
1.4
1.36
100
0.03
2.2
1.33
97.8
—
0
2.75
202.2
3.12
229.4
-1.79
-131.6
-0.03
-2.2
-0.01
-0.7
-1.83
-134.6
—
0
-1.83
-134.6
-1.34
1.36
7.5
100
3.93
52.4
3.57
47.6
—
0
4.7
62.7
5.04
67.2
-1.47
-19.6
-0.04
-0.5
—
0
-1.51
-20.1
—
0
-1.51
-20.1
-1.12
1.36
6.91
100
3.42
49.5
3.5
50.7
—
0
4.84
70
5.14
74.4
-1.64
-23.7
0.02
0.3
—
0
-1.63
-23.6
—
0
-1.63
-23.6
-1.22
1.34
5.47
100
3.1
56.7
2.36
43.1
—
0
4.64
84.8
4.94
90.3
-2.58
-47.2
-0.02
-0.4
—
0
-2.59
-47.3
—
0
-2.59
-47.3
-1.96
1.33
6.26
100
3.59
57.3
2.67
42.7
—
0
4.99
79.7
5.06
80.8
-2.39
-38.2
-0.02
-0.3
—
0
-2.41
-38.5
—
0
-2.41
-38.5
-1.89
1.27
5.44
100
3.29
60.5
2.15
39.5
—
0
2.96
54.4
3.04
55.9
-0.89
-16.4
-1.76
-32.4
—
0
-2.65
-48.7
—
0
-2.65
-48.7
-2.6
1.02
4.63
100
2.92
63.1
1.71
36.9
—
0
3.83
82.7
3.91
84.4
-2.2
-47.5
0.21
4.5
—
0
-1.99
-43
—
0
-1.99
-43
-2.75
0.72
4.14
100
2.44
58.9
1.69
40.8
—
0
3.37
81.4
3.44
83.1
-1.75
-42.3
-2.52
-60.9
—
0
-4.27
-103.1
—
0
-4.27
-103.1
-5.92
0.72
2.46
100
0.85
34.6
1.62
65.9
—
0
2.8
113.8
2.79
113.4
-1.18
-48
2.21
89.8
—
0
1.04
42.3
—
0
1.04
42.3
1.33
0.78
1.93
100
0.69
35.8
1.24
64.2
—
0
2.8
145.1
2.8
145.1
-1.56
-80.8
2.24
116.1
—
0
0.69
35.8
—
0
0.69
35.8
0.79
0.87
1.97
100
0.66
33.5
1.31
66.5
—
0
2.45
124.4
2.52
127.9
-1.21
-61.4
3.23
164
—
0
2.03
103
—
0
2.03
103
2.23
0.91
1.96
100
0.65
33.2
1.31
66.8
—
0
2.01
102.6
2
102
-0.7
-35.7
0.13
6.6
—
0
-0.57
-29.08
—
0
-0.57
-29.08
-1.23
0.46
1.96
100
0.85
43.4
1.11
56.6
—
0
1.97
100.5
1.98
101
-0.87
-44.4
0.3
15.3
—
0
-0.57
-29.08
—
0
-0.57
-29.08
-2.02
0.28
1.57
100
0.5
31.8
1.07
68.2
—
0
1.72
109.6
1.72
109.6
-0.65
-41.4
-0.32
-20.4
—
0
-0.98
-62.4
—
0
-0.98
-62.4
-6.12
0.16