Blue Star Statements
BS
Blue Star 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
1.777
100
1.482
83.4
0.295
16.6
—
0
0.295
16.6
0.986
55.5
-0.692
-38.9
-1.198
-67.5
0.048
2.7
-1.842
-103.7
—
0
-1.842
-103.7
-1.523
1.21
2.26
100
2.09
92.4
0.171
7.6
—
0
0.306
13.5
1.013
44.8
-0.842
-37.3
-0.252
-11.2
0.002
0.07
-1.093
-48.4
—
0
-1.093
-48.4
-2.07
0.528
1.009
100
1.191
118.1
-0.182
-18.09
—
0
0.56
55.5
1.283
127.2
-1.466
-145.3
0.856
84.8
-0.013
-1.2
-0.623
-61.7
—
0
-0.623
-61.7
-2.43
0.256
1.562
100
1.587
101.6
-0.025
-1.6
—
0
0.302
19.3
0.715
45.8
-0.74
-47.4
0.441
28.2
-0.002
-0.1
-0.446
-28.5
—
0
-0.446
-28.5
-6.49
0.069
1.656
100
1.575
94.6
0.081
4.8
—
0
0.467
28.3
1.157
70.5
-1.076
-65.06
-0.216
-13.3
0.025
1.8
-1.452
-87.3
—
0
-1.452
-87.3
-30.68
0.047
1.898
100
1.614
84.7
0.284
14.7
—
0
0.532
27.9
1.235
65.3
-0.95
-50.00000000000001
-0.355
-18.4
0.002
0
-1.951
-102.6
—
0
-1.951
-102.6
-57.73
0.034
2.055
100
1.988
97.1
0.067
3.4
—
0
0.534
25.9
1.284
62.4
-1.217
-59.5
-0.785
-38.05
0.085
4.4
-6.966
-340.00000000000006
—
0
-6.966
-340.00000000000006
-272.1
0.026
2.429
100
3.974
163.4
-1.544
-63.4
—
0
0.355
14.4
1.073
44
-2.618
-107.4
-0.336
-14
0.022
0.8
-3.738
-153.9
—
0
-3.738
-153.9
-148.33
0.025
2.959
100
2.621
88.5
0.338
11.5
—
0
0.593
19.9
1.47
49.7
-1.132
-38.2
-0.322
-10.8
0.017
0.7
-1.437
-48.6
—
0
-1.437
-48.6
-57.48
0.025
5.324
100
4.837
91
0.488
9.2
—
0
0.576
10.9
1.337
25
-0.849
-16
-0.235
-4.3
0.03
0.6
-1.054
-19.7
—
0
-1.054
-19.7
-43.36
0.024
1.631
100
1.181
72.4
0.451
27.6
—
0
0.799
49.1
1.556
95.7
-1.106
-68.1
-0.056
-3.7
0.008
0.6
-1.528
-93.9
—
0
-1.528
-93.9
-63.41
0.024
3.727
100
3.057
82
0.67
18
—
0
0.443
11.8
1.162
31.1
-0.492
-13.1
-0.056
-1.6
0.386
10.5
-0.162
-4.3
—
0
-0.162
-4.3
-6.98
0.023
2.129
100
1.56
73.2
0.57
26.8
—
0
0.242
11.3
0.937
44.1
-0.367
-17.4
-0.099
-4.7
0.029
1.4
-0.437
-20.7
—
0
-0.437
-20.7
-22.07
0.02
2.486
100
2.183
87.6
0.303
12
—
0
0.385
15.7
0.747
30.1
-0.444
-17.7
-0.111
-4.4
0.076
3.2
-0.478
-19.3
—
0
-0.506
-20.5
-25.84
0.02
2.695
100
2.159
80.3
0.536
20.1
—
0
0.354
13
0.843
31.2
-0.308
-11.2
-0.166
-6.3
3.035
113
-0.093
-3.3
—
0
-0.122
-4.5
-6.51
0.019
3.98
100
3.434
86.2
0.546
13.8
—
0
0.296
7.5
0.713
18.1
-0.167
-4.3
-0.189
-4.8
0.356
9
0.001
0
—
0
-0.028
-0.8
-1.48
0.019
2.865
100
2.882
100.3
-0.017
-0.7
—
0
0.267
9.4
0.39
13.6
-0.407
-14.3
-0.24
-8.4
-2.844
-99
-3.491
-121.6
—
0
-3.53
-123
-181.95
0.019
4.572
100
4.148
90.8
0.423
9.2
—
0
0.476
10.5
1
21.9
-0.577
-12.7
-0.277
-6.1
—
0
-0.854
-18.6
—
0
-0.879
-19.3
-49.92
0.018
4.705
100
4.178
88.7
0.527
11.3
—
0
0.697
14.9
1.747
37.2
-1.221
-25.9
-0.321
-6.8
—
0
-1.541
-32.7
—
0
-1.534
-32.5
-91.83
0.017
5.081
100
4.41
86.8
0.671
13.2
—
0
1.03
20.3
1.707
33.7
-1.036
-20.5
-0.253
-4.9
—
0
-1.288
-25.4
—
0
-1.294
-25.4
-80.36
0.016
7.532
100
6.421
85.3
1.111
14.7
—
0
1.142
15.1
1.807
24
-0.696
-9.3
-0.257
-3.5
—
0
-0.953
-12.6
—
0
-1.024
-13.5
-63.57
0.016
6.511
100
5.601
86
0.91
14
—
0
1.136
17.5
1.911
29.3
-1.001
-15.4
-0.238
-3.7
—
0
-1.239
-19.05
—
0
-1.248
-19.2
-78.01
0.016
8.355
100
6.868
82.2
1.488
17.8
—
0
1.272
15.2
2.983
35.6
-1.495
-17.9
-0.224
-2.6
-0.392
-4.7
-2.111
-25.2
—
0
-2.175
-26
-139.41
0.016
8.805
100
7.182
81.5
1.623
18.4
—
0
0.497
5.7
1.053
11.9
0.57
6.5
-0.29
-3.3
-0.026
-0.3
0.255
2.8
—
0
0.244
2.7
16.08
0.015