Aemetis Statements
AM
Aemetis 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
66.561
100
68.367
102.7
-1.806
-2.7
—
0
11.8
17.7
11.8
17.7
-13.606
-20.4
-9.904
-14.9
-5.279
-7.9
-28.789
-43.3
0.385
0.6
-29.174
-43.8
-0.657
44.417
72.634
100
73.246
100.8
-0.612
-0.8
—
0
8.85
12.2
8.85
12.2
-9.462
-13.03
-9.092
-12.5
-4.799
-6.6
-23.353
-32.2
0.878
1.2
-24.231
-33.4
-0.578
41.889
70.764
100
69.9
98.8
0.864
1.2
0.037
0.05
9.786
13.8
9.823
13.9
-8.959
-12.7
-8.869
-12.5
-6.86
-9.7
-24.688
-34.9
0.754
1.1
-25.442
-36
-0.64
39.732
68.69
100
68.2
99.3
0.49
0.7
0.04
0.06
8.99
13.1
9.02
13.1
-8.53
-12.4
-8.75
-12.7
-7.32
-10.7
-24.6
-35.8
-55.31
-80.5
30.71
44.7
0.73
41.84
45.11
100
43.16
95.7
1.96
4.3
0.04
0.09
9.71
21.5
9.74
21.6
-7.79
-17.3
-8.3
-18.4
-8.12
-18.0004
-24.21
-53.7
1.07
2.4
-25.28
-56.04
-0.68
37.18
2.15
100
3.45
160.5
-1.3
-60.5
0.04
1.9
10.79
501.9
10.82
503.3
-12.12
-563.7
-7.08
-329.3
-7.46
-347
-26.66
-1240
-0.25
-11.6
-26.41
-1228.4
-0.73
36.43
66.73
100
67.86
101.7
-1.13
-1.7
0.04
0.06
7.45
11.2
7.57
11.3
-8.69
-13.02
-6.59
-9.9
-6.09
-9.1
-21.37
-32.02
1.04
1.6
-22.41
-33.6
-0.63
35.31
71.83
100
72.94
101.5
-1.1
-1.5
0.05
0.07
6.87
9.6
6.48
9
-7.59
-10.6
-5.46
-7.6
-4.41
-6.1
-66.84
-93.05
—
0
-66.85
-93.07
-1.92
34.77
65.9
100
66.12
100.3
-0.21
-0.3
0.05
0.08
7.06
10.7
7.47
11.3
-7.69
-11.7
-4.93
-7.5
11.01
16.7
-0.21
-0.3
—
0
-0.21
-0.3
-0.01
34.54
52.05
100
55.13
105.9
-3.09
-5.9
0.04
0.08
7.31
14
7.35
14.1
-10.43
-20.04
-4.44
-8.5
-3.43
-6.6
-18.29
-35.1
0.01
0.02
-18.29
-35.1
-0.54
33.71
64.36
100
51.68
80.3
12.69
19.7
0.02
0.03
7.45
11.6
7.47
11.6
5.21
8.1
-5.23
-8.1
-0.99
-1.5
-1.02
-1.6
-0.14
-0.2
-0.88
-1.4
-0.03
33.27
49.9
100
54.68
109.6
-4.79
-9.6
0.02
0.04
5.09
10.2
5.11
10.2
-9.89
-19.8
-4.41
-8.8
-3.3
-6.6
-17.6
-35.3
—
0
-17.6
-35.3
-0.55
31.86
54.88
100
51.24
93.4
3.65
6.7
0.02
0.04
5.75
10.5
5.77
10.5
-2.12
-3.9
-4.53
-8.3
-5.03
-9.2
-10.56
-19.2
—
0
-10.56
-19.2
-0.34
30.92
42.81
100
46.42
108.4
-3.61
-8.4
0.02
0.05
5.38
12.6
5.4
12.6
-9.01
-21.05
-5.97
-13.9
-3.13
-7.3
-18.11
-42.3
0.01
0.02
-18.11
-42.3
-0.69
26.29
37.33
100
40.7
109
-3.37
-9.03
0.04
0.1
4.33
11.6
4.37
11.7
-7.74
-20.7
-5.99
-16.05
-1.56
-4.2
-15.3
-41
-0.71
-1.9
-14.58
-39.06
-0.67
21.85
40.92
100
40.15
98.1
0.77
1.9
0.04
0.1
4.56
11.1
4.6
11.2
-3.83
-9.4
-5.8
-14.2
-2.59
-6.3
-12.22
-29.9
—
0
-12.22
-29.9
-0.59
20.86
47.82
100
33.77
70.6
14.06
29.4
0.02
0.04
4.05
8.5
4.07
8.5
9.99
20.9
-5.57
-11.6
-2.28
-4.8
2.14
4.5
-0.06
-0.1
2.19
4.6
0.1
21.15
39.48
100
39.91
101.1
-0.43
-1.09
0.12
0.3
3.94
10
4.06
10.3
-4.49
-11.4
-5.59
-14.2
-2.19
-5.5
-12.26
-31.05
-0.21
-0.5
-12.05
-30.5
-0.58
20.65
52.1
100
46.31
88.9
5.79
11.1
0.05
0.1
4.71
9
4.75
9.1
1.04
2
-5.52
-10.6
-2.05
-3.9
-6.53
-12.5
1.12
2.1
-6.73
-12.9
-0.33
20.57
57.39
100
53.41
93.1
3.98
6.9
0.04
0.07
4.53
7.9
4.56
7.9
-0.58
-1.01
-5.4
-9.4
-1.25
-2.2
-7.23
-12.6
—
0
-6.33
-11.03
-0.31
20.55
50.62
100
47.35
93.5
3.27
6.5
0.09
0.2
3.95
7.8
4.03
8
-0.76
-1.5
-5.19
-10.3
-1.78
-3.5
-13.93
-27.5
—
0
-12.94
-25.6
-0.63
20.38
41.89
100
42.24
100.8
-0.35
-0.8
0.03
0.07
4.24
10.1
4.27
10.2
-4.63
-11.05
-4.99
-11.9
-1.05
-2.5
-10.66
-25.4
0.01
0.02
-9.73
-23.2
-0.48
20.37
38.85
100
40.74
104.9
-1.9
-4.9
0.06
0.2
4.8
12.4
4.85
12.5
-6.74
-17.3
-4.78
-12.3
0.08
0.2
-12.31
-31.7
—
0
-11.43
-29.4
-0.56
20.35
44.64
100
41.97
94
2.67
6
0.07
0.2
3.89
8.7
3.96
8.9
-1.3
-2.9
-4.69
-10.5
-0.66
-1.5
-6.65
-14.9
—
0
-5.86
-13.1
-0.29
20.25
45.03
100
42.26
93.8
2.77
6.2
0.06
0.1
3.59
8
3.64
8.1
-0.88
-2
-4.43
-9.8
-0.91
-2.02
-6.22
-13.8
—
0
-5.37
-11.9
-0.27
20.22
43.02
100
41.15
95.7
1.87
4.3
0.06
0.1
3.81
8.9
3.87
9
-2
-4.6
-4.27
-9.9
-4.83
-11.2
-11.1
-25.8
0.01
0.02
-10.37
-24.1
-0.51
20.18
38.88
38.58
0.3
0.3
3.45
3.75
-3.45
-4.03
-1.56
-9.04
—
-8.28
-0.41
20.05
38.94
36.98
1.96
1.88
3.18
5.06
-3.1
-3.87
-1.25
-8.22
—
-7.51
-0.38
19.8
40.76
39.06
1.71
0.11
3.26
3.37
-1.67
-3.16
-1.16
-5.99
—
-5.99
-0.3
19.7
31.57
32.16
-0.59
0.09
3.3
3.38
-3.97
-2.84
-1.71
-8.52
0.01
-8.53
-0.43
19.78
37.4
33.49
3.9
0.08
2.89
2.97
0.94
-2.81
-1.6
-1.45
—
-1.45
-0.07
19.86
39.38
35.71
3.67
0.09
3.22
3.31
0.36
-3.05
-1.41
-4.1
—
-4.1
-0.21
19.83
33.06
31.12
1.94
0.11
2.9
3
-1.06
-2.96
-0.96
-4.98
—
-4.98
-0.25
19.74
33.33
31.24
2.09
0.1
3
3.1
-1.01
-2.68
-1.42
-5.11
0.01
-5.11
-0.26
19.65
35.35
33.9
1.44
0.12
2.81
2.93
-1.48
-2.52
-1.41
-6.45
—
-6.45
-0.33
19.6
38.51
37.48
1.03
0.12
2.77
2.89
-1.86
-2.61
-1.29
-5.76
—
-5.76
-0.29
19.52
38.07
36.12
1.95
0.1
3.15
3.25
-1.3
-2.49
-2.5
-6.29
—
-6.29
-0.32
19.59
34.73
34.95
-0.23
0.11
3.63
3.75
-3.97
-2.55
-1.79
-8.64
0.01
-8.64
-0.42
20.6
41.48
39.02
2.45
0.12
3.33
3.45
-1
-2.32
-0.43
-3.74
—
-3.74
-0.18
20.63
48.35
40.63
7.72
0.1
2.97
3.08
4.64
-2.29
-0.66
0.46
—
0.46
0.02
21.48
57.2
45.84
11.35
0.14
3.45
3.59
7.76
-2.53
-2.39
2.72
—
2.72
0.13
20.95
60.67
45.04
15.62
0.1
2.84
2.94
12.69
-2.92
-1.95
7.69
0.01
7.69
0.34
22.66
54.05
42.79
11.26
0.07
3.2
3.27
7.99
-3.29
-1.49
3.26
—
3.26
0.16
19.81
56.69
53.65
3.04
0.12
3.88
4
-0.96
-2.92
-1.99
-8.29
—
-8.29
-0.43
19.39
47.35
43.6
3.75
0.12
3.98
4.11
-0.36
-2.91
-6.14
-9.59
—
-9.59
-0.51
18.96
19.42
19.17
0.25
0.23
4.22
4.44
-4.19
-2.55
-2.23
-9.81
0.01
-9.81
-0.54
18.22
47.16
49.55
-2.38
0.14
4.69
4.82
-7.21
-5.01
-0.14
-12.24
—
-12.24
-0.717
17.07