Sciplay Statements
SC
Sciplay 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
189.9
100
58.2
30.6
131.7
69.4
12.5
6.6
67
35.3
90.7
47.8
41
21.6
—
0
3.8
2
43
22.6
1.6
0.8
5.6
2.9
0.25
22.3
186.4
100
57.7
31
128.7
69
12.7
6.8
69
37
87.6
47
41.1
22
—
0
6
3.2
45.7
24.5
3.9
2.1
5.5
3
0.24
23
182.1
100
55.9
30.7
126.2
69.3
12.2
6.7
60.3
33.1
78.1
42.9
48.1
26.4
—
0
2.1
1.2
49.5
27.2
-3.3
-1.8
7.5
4.1
0.31
24.2
170.8
100
52
30.4
118.8
69.6
11.8
6.9
66.9
39.2
84.3
49.4
34.5
20.2
—
0
1.4
0.8
34.8
20.4
1.1
0.6
4.8
2.8
0.2
24
160.1
100
47.9
29.9
112.2
70.1
11.3
7.1
61.3
38.3
78.1
48.8
34.1
21.3
—
0
—
0
33
20.6
0.7
0.4
5.7
3.6
0.23
24.8
158
100
48.2
30.5
109.8
69.5
11.5
7.3
56.7
35.9
72.9
46.1
36.9
23.4
—
0
-0.5
-0.3
34.2
21.6
2.2
1.4
4.4
2.8
0.18
24.8
154.4
100
48.7
31.5
105.7
68.5
10.9
7.1
49.2
31.9
64.3
41.6
41.4
26.8
—
0
-0.6
-0.4
12.4
8
0.2
0.1
2.2
1.4
0.09
25.3
146.6
100
46.2
31.5
100.4
68.5
9.8
6.7
46
31.4
60.2
41.1
40.2
27.4
—
0
0.1
0.07
38.6
26.3
1.6
1.1
5.9
4
0.24
24.8
154
100
48
31.2
106
68.8
9.5
6.2
52.1
33.8
65.1
42.3
40.9
26.6
—
0
-0.1
-0.06
39.7
25.8
1.8
1.2
5.9
3.8
0.24
24.7
151.1
100
47.1
31.2
104
68.8
9.5
6.3
50.4
33.4
63.3
41.9
40.7
26.9
—
0
-0.4
-0.3
40
26.5
2.1
1.4
5.3
3.5
0.21
25.1
147.1
100
46.8
31.8
100.3
68.2
9
6.1
53.2
36.2
65
44.2
35.3
24
—
0
-1.5
-1.02
33.5
22.8
2.5
1.7
4.4
3
0.17
25.6
151.2
100
48
31.7
103.2
68.3
8.8
5.8
55
36.4
66.5
44
36.7
24.3
—
0
-0.2
-0.1
36.3
24
1.2
0.8
5.5
3.6
0.23
24.1
165.6
100
52.6
31.8
113
68.2
8.2
5
50.3
30.4
60.7
36.7
52.3
31.6
—
0
0.6
0.4
51.9
31.3
3.1
1.9
6.6
4
0.27
24.2
118.3
100
37.9
32
80.4
68
7.3
6.2
38.4
32.5
47.7
40.3
32.7
27.6
—
0
0.5
0.4
32.7
27.6
1.6
1.4
4.4
3.7
0.19
23.7
112.9
100
35.4
31.4
77.5
68.6
5.5
4.9
40.7
36
48
42.5
29.5
26.1
—
0
0.9
0.8
30.1
26.7
1.5
1.3
4.4
3.9
0.19
22.7
116.4
100
36.9
31.7
79.5
68.3
6.3
5.4
42.7
36.7
50.7
43.6
28.8
24.7
—
0
-0.4
-0.3
28.2
24.2
3.2
2.7
2
1.7
0.09
22.7
118.1
100
40.5
34.3
77.6
65.7
6
5.1
42.3
35.8
50.1
42.4
27.5
23.3
—
0
-0.4
-0.3
25.5
21.6
-0.7
-0.6
12.3
10.4
0.1
126.4
118.4
100
45.7
38.6
72.7
61.4
5.8
4.9
44.6
37.7
52.1
44
20.6
17.4
—
0
-1.6
-1.4
18.4
15.5
4.7
4
13.7
11.6
0.11
126.4
113.7
100
43.8
38.5
69.9
61.5
6.5
5.7
40.8
35.9
49.1
43.2
20.8
18.3
—
0
3.8
3.3
23.2
20.4
4.5
4
18.7
16.4
0.15
126.4
105.3
100
40.6
38.6
64.7
61.4
6.4
6.1
35.4
33.6
43.5
41.3
21.2
20.1
—
0
-0.2
-0.2
12
11.4
2.8
2.7
9.2
8.7
0.07
126.4
99.7
100
38.4
38.5
61.3
61.5
6.4
6.4
32.5
32.6
44.7
44.8
16.6
16.6
—
0
-0.7
-0.7
15.9
15.9
2.8
2.8
12.2
12.2
0.1
126.4
97.5
100
37.6
38.6
59.9
61.4
6.3
6.5
31.5
32.3
43.6
44.7
16.3
16.7
—
0
0.1
0.1
-1.7
-1.7
-0.6
-0.6
-1.1
-1.1
-0.01
126.4
95.5
36.6
58.9
7.4
33.1
46.2
12.7
—
-0.1
12.6
8.8
5.5
0.03
126.4