Saga Statements
SG
Saga 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
28.742
100
23.544
81.9
5.198
18.1
—
0
3.049
10.6
3.049
10.6
2.149
7.5
0.18
0.6
—
0
3.456
12
0.955
3.3
2.423
8.4
0.399
6.072
24.664
100
22.981
93.2
1.683
6.8
—
0
3.129
12.7
3.129
12.7
-1.446
-5.9
0.26
1.1
—
0
-2.157
-8.7
-0.58
-2.4
-1.527
-6.2
-0.252
6.063
29.145
100
23.329
80
5.816
20
—
0
3.026
10.4
3.021
10.4
2.795
9.6
0.371
1.3
—
0
3.166
10.9
0.665
2.3
2.457
8.4
0.404
6.087
29.149
100
22.76
78.1
6.389
21.9
—
0
2.852
9.8
2.897
9.9
3.492
12
0.347
1.2
—
0
3.839
13.2
1.11
3.8
2.688
9.2
0.446
6.032
29.175
100
22.407
76.8
6.768
23.2
—
0
2.472
8.5
2.472
8.5
4.296
14.7
0.304
1
—
0
4.6
15.8
1.25
4.3
3.299
11.3
0.547
6.032
25.304
100
21.703
85.8
3.601
14.2
—
0
2.616
10.3
2.631
10.4
0.97
3.8
0.246
1
0.119
0.5
1.27
5
0.35
1.4
0.906
3.6
0.15
6.028
30.125
100
22.888
76
7.237
24
—
0
2.33
7.7
2.313
7.7
4.924
16.3
0.189
0.6
0.616
2
5.729
19
1.45
4.8
4.176
13.9
0.701
5.961
29.98
100
22.295
74.4
7.685
25.6
—
0
6.667
22.2
6.63
22.1
1.055
3.5
0.102
0.3
0.034
0.1
1.191
4
1.295
4.3
-0.103
-0.3
-0.017
5.961
54.788
100
42.354
77.3
12.434
22.7
—
0
5.303
9.7
5.343
9.8
7.091
12.9
-0.011
-0.02
0.002
0.004
7.082
12.9
2.055
3.8
4.989
9.1
0.836
5.969
24.967
100
20.568
82.4
4.399
17.6
—
0
2.694
10.8
2.689
10.8
1.71
6.8
-0.028
-0.1
0.002
0.008
1.684
6.7
0.48
1.9
1.204
4.8
0.202
5.948
29.151
100
21.615
74.1
7.536
25.9
—
0
2.57
8.8
2.602
8.9
4.934
16.9
-0.064
-0.2
0.052
0.2
4.922
16.9
1.23
4.2
3.582
12.3
0.605
5.92
28.845
100
21.69
75.2
7.155
24.8
—
0
2.538
8.8
2.536
8.8
4.619
16
-0.069
-0.2
0.279
1
4.829
16.7
1.375
4.8
3.417
11.8
0.577
5.917
28.046
100
21.017
74.9
7.029
25.1
—
0
2.494
8.9
2.414
8.6
4.615
16.5
-0.068
-0.2
0.031
0.1
4.578
16.3
1.325
4.7
3.218
11.5
0.544
5.917
22.301
100
18.923
84.9
3.378
15.1
—
0
2.438
10.9
2.495
11.2
0.883
4
-0.067
-0.3
0.272
1.2
1.088
4.9
0.33
1.5
0.75
3.4
0.127
5.913
28.75
100
21.12
73.5
7.63
26.5
—
0
2.65
9.2
2.64
9.2
5
17.4
-0.07
-0.2
0.02
0.07
4.95
17.2
2.68
9.3
2.2
7.7
0.37
5.88
24.14
100
19.62
81.3
4.53
18.8
—
0
2.84
11.8
2.89
12
1.64
6.8
-0.07
-0.3
—
0
0.18
0.7
1.13
4.7
-0.93
-3.9
-0.16
5.87
16.87
100
18.65
110.6
-1.79
-10.6
—
0
3.07
18.2
3.12
18.5
-4.9
-29.05
-0.06
-0.4
—
0
-8.72
-51.7
-3.81
-22.6
-4.81
-28.5
-0.82
5.87
26.05
100
22.2
85.2
3.85
14.8
—
0
3.02
11.6
3.08
11.8
0.77
3
—
0
0.21
0.8
2.38
9.1
0.7
2.7
1.64
6.3
0.28
5.87
31.79
100
23.05
72.5
8.74
27.5
—
0
3.28
10.3
3.31
10.4
5.43
17.1
-0.04
-0.1
0.01
0.03
5.4
17
1.56
4.9
3.72
11.7
0.64
5.82
31.27
100
23.6
75.5
7.67
24.5
—
0
2.79
8.9
2.87
9.2
4.8
15.4
-0.02
-0.06
0.01
0.03
4.79
15.3
1.46
4.7
3.27
10.5
0.56
5.83
32.19
100
22.88
71.1
9.31
28.9
—
0
2.71
8.4
2.7
8.4
6.61
20.5
-0.02
-0.06
—
0
6.58
20.4
1.85
5.7
4.65
14.4
0.8
5.84
27.82
100
23.16
83.2
4.65
16.7
—
0
2.69
9.7
2.69
9.7
1.97
7.1
-0.05
-0.2
—
0
1.92
6.9
0.55
2
1.34
4.8
0.23
5.84
32.94
100
23.76
72.1
9.18
27.9
—
0
3.15
9.6
3.17
9.6
6.01
18.2
-0.04
-0.1
—
0
5.97
18.1
1.67
5.1
4.2
12.8
0.72
5.82
31.65
100
23.43
74
8.22
26
—
0
2.81
8.9
2.9
9.2
5.32
16.8
-0.08
-0.3
0.03
0.09
5.27
16.7
1.58
5
3.63
11.5
0.62
5.82
32.23
100
23.14
71.8
9.09
28.2
—
0
2.85
8.8
3.06
9.5
6.03
18.7
0.02
0.06
-0.09
-0.3
5.97
18.5
1.8
5.6
4.1
12.7
0.7
5.88
28.01
100
23.4
83.5
4.61
16.5
—
0
2.54
9.1
2.29
8.2
2.32
8.3
-0.22
-0.8
0.09
0.3
2.19
7.8
0.66
2.4
1.5
5.4
0.26
5.84
31.46
100
23.24
73.9
8.23
26.2
—
0
2.78
8.8
2.9
9.2
5.32
16.9
-0.21
-0.7
—
0
3.66
11.6
0.3
1
14.6
46.4
2.5
5.82
30.27
100
21.76
71.9
8.51
28.1
—
0
3.13
10.3
3
9.9
5.51
18.2
-0.25
-0.8
—
0
5.26
17.4
2.29
7.6
32.85
108.5
5.65
5.81
30.26
100
21.43
70.8
8.84
29.2
—
0
2.88
9.5
2.96
9.8
5.88
19.4
-0.23
-0.8
—
0
5.65
18.7
2.27
7.5
4.46
14.7
0.75
5.87
26.16
100
21.34
81.6
4.82
18.4
—
0
2.86
10.9
2.84
10.9
1.97
7.5
-0.21
-0.8
—
0
1.77
6.8
0.72
2.8
1.9
7.3
0.32
5.8
30.75
100
22.04
71.7
8.71
28.3
—
0
2.92
9.5
2.95
9.6
5.75
18.7
-0.2
-0.7
—
0
5.56
18.1
2.21
7.2
4.86
15.8
0.83
5.8
29.88
100
21.78
72.9
8.1
27.1
—
0
2.73
9.1
1.33
4.5
6.77
22.7
-0.19
-0.6
—
0
6.58
22
2.68
9
5.31
17.8
0.92
5.76
30.87
100
21.84
70.7
9.02
29.2
—
0
2.62
8.5
2.63
8.5
6.4
20.7
-0.18
-0.6
—
0
6.21
20.1
2.57
8.3
4.72
15.3
0.81
5.76
27.46
100
21.14
77
6.32
23
—
0
2.72
9.9
2.71
9.9
3.61
13.1
-0.18
-0.7
—
0
3.43
12.5
1.42
5.2
2.97
10.8
0.51
5.76
14.54
100
11.79
81.1
2.75
18.9
—
0
2.45
16.9
2.51
17.3
0.24
1.7
-0.14
-1
-0.42
-2.9
-1.19
-8.2
-0.62
-4.3
3.59
24.7
0.62
5.71
33.83
100
24.32
71.9
9.51
28.1
—
0
2.58
7.6
3.01
8.9
6.5
19.2
-0.23
-0.7
—
0
5.71
16.9
2.6
7.7
3.07
9.1
0.53
5.75
34.36
100
24.31
70.8
10.05
29.2
—
0
2.58
7.5
2.6
7.6
7.45
21.7
-0.24
-0.7
0.41
1.2
7.62
22.2
3.14
9.1
4.41
12.8
0.77
5.76
29.06
100
22.77
78.4
6.3
21.7
—
0
2.48
8.5
2.48
8.5
3.81
13.1
-0.24
-0.8
0.01
0.03
3.58
12.3
1.45
5
2.1
7.2
0.36
5.76
36.37
100
25.61
70.4
10.76
29.6
—
0
2.32
6.4
1.11
3.1
9.65
26.5
-0.25
-0.7
0.03
0.08
7.49
20.6
3.05
8.4
4.3
11.8
0.75
5.76
34.37
100
26.37
76.7
8.01
23.3
—
0
2.31
6.7
2.3
6.7
5.7
16.6
-0.27
-0.8
-0.01
-0.03
5.43
15.8
2.18
6.3
3.22
9.4
0.56
5.74
33.83
100
23.5
69.5
10.33
30.5
—
0
2.12
6.3
2.12
6.3
8.21
24.3
-0.27
-0.8
0.03
0.09
7.97
23.6
3.19
9.4
4.74
14
0.82
5.8
29.42
100
22.95
78
6.48
22
—
0
2.15
7.3
2.15
7.3
4.32
14.7
-0.27
-0.9
0.02
0.07
4.07
13.8
1.63
5.5
2.42
8.2
0.42
5.76
33.76
100
23.8
70.5
9.96
29.5
—
0
2.19
6.5
2.19
6.5
7.77
23
-0.28
-0.8
0.05
0.1
5.45
16.1
2.23
6.6
3.09
9.2
0.54
5.75
32.93
100
23.6
71.7
9.33
28.3
—
0
2.05
6.2
2.05
6.2
7.28
22.1
-0.31
-0.9
0.14
0.4
7.12
21.6
2.82
8.6
4.3
13.1
0.75
5.75
33.83
100
23.49
69.4
10.34
30.6
—
0
1.98
5.9
1.99
5.9
8.36
24.7
-0.36
-1.06
-0.07
-0.2
7.93
23.4
3.13
9.3
4.8
14.2
0.84
5.75
28.96
100
22.09
76.3
6.87
23.7
—
0
1.95
6.7
1.95
6.7
4.92
17
-0.36
-1.2
-0.03
-0.1
4.54
15.7
1.81
6.3
2.95
10.2
0.51
5.74
35.54
100
23.59
66.4
11.95
33.6
—
0
2.16
6.1
2.16
6.1
9.79
27.5
-0.37
-1.04
-0.14
-0.4
9.28
26.1
3.49
9.8
5.76
16.2
1.02
5.69