Open Statements
LP
Open 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
26.727
100
5.713
21.4
21.014
78.6
1.13
4.2
15.894
59.5
17.024
63.7
3.99
14.9
0.35
1.3
—
0
4.34
16.2
1.438
5.4
2.902
10.9
0.024
119.33
30.745
100
5.75
18.7
24.995
81.3
1.479
4.8
16.193
52.7
17.672
57.5
7.323
23.8
0.201
0.7
—
0
7.524
24.5
2.437
7.9
5.087
16.5
0.043
119.42
14.939
100
5.365
35.9
9.574
64.1
1.5
10
16.351
109.5
17.851
119.5
-8.277
-55.4
0.198
1.3
0.118
0.8
-7.961
-53.3
-3.119
-20.9
-4.842
-32.4
-0.041
119.35
26.01
100
5.37
20.6
20.64
79.4
1.72
6.6
14.38
55.3
16.1
61.9
4.54
17.5
—
0
—
0
4.54
17.5
1.53
5.9
3
11.5
0.02
121.3
38.15
100
6.12
16
32.04
84
1.13
3
15.19
39.8
16.31
42.8
15.72
41.2
-0.2
-0.5
-0.01
-0.03
15.51
40.7
4.14
10.9
11.37
29.8
0.09
121.54
38.36
100
5.43
14.2
32.93
85.8
1.23
3.2
14.6
38.1
15.84
41.3
17.1
44.6
-0.32
-0.8
—
0
16.77
43.7
4.24
11.1
12.54
32.7
0.1
123.42
26.82
100
4.9
18.3
21.93
81.8
1.84
6.9
15.31
57.1
17.15
63.9
4.77
17.8
-0.67
-2.5
—
0
4.1
15.3
8.29
30.9
-4.19
-15.6
-0.03
125.77
50.66
100
5.2
10.3
45.46
89.7
2.36
4.7
15.32
30.2
17.67
34.9
27.79
54.9
-1.29
-2.5
-0.24
-0.5
26.27
51.9
1.74
3.4
24.53
48.4
0.19
126.23
52.04
100
5.09
9.8
46.96
90.2
2.19
4.2
11.96
23
14.15
27.2
32.81
63
-1.1
-2.1
—
0
31.71
60.9
8.58
16.5
23.13
44.4
0.18
126.22
50.07
100
4.79
9.6
45.28
90.4
1.82
3.6
11.22
22.4
13.04
26
32.24
64.4
-0.78
-1.6
—
0
31.46
62.8
8.31
16.6
23.15
46.2
0.18
126.22
51.63
100
4.74
9.2
46.89
90.8
1.72
3.3
9.94
19.3
11.66
22.6
35.23
68.2
-0.45
-0.9
0.01
0.02
34.79
67.4
6.95
13.5
27.84
53.9
0.22
126.21
58.89
100
6.38
10.8
52.51
89.2
1.27
2.2
10.51
17.8
11.77
20
40.74
69.2
-0.92
-1.6
—
0
39.82
67.6
10.4
17.7
29.41
49.9
0.23
126.25
61.13
100
4.14
6.8
56.99
93.2
0.77
1.3
11.34
18.6
12.11
19.8
44.88
73.4
-1.06
-1.7
—
0
99.23
162.3
23.27
38.1
75.97
124.3
0.6
126.27
44.01
100
3.36
7.6
40.65
92.4
0.59
1.3
10.61
24.1
11.2
25.4
29.45
66.9
-3.21
-7.3
-0.13
-0.3
17.33
39.4
4.47
10.2
12.86
29.2
0.05
253.68
39.63
100
2.97
7.5
36.67
92.5
0.68
1.7
11.7
29.5
12.38
31.2
24.29
61.3
-3.52
-8.9
-4.38
-11.05
16.39
41.4
1.19
3
15.2
38.4
0.12
128.15
29.76
100
2.5
8.4
27.27
91.6
0.58
1.9
7.13
24
7.71
25.9
19.55
65.7
-3.54
-11.9
-83.13
-279.3
-67.11
-225.5
4.02
13.5
-71.13
-239.01
-0.62
115.19
22.07
100
1.83
8.3
20.24
91.7
0.35
1.6
15.95
72.3
16.29
73.8
3.95
17.9
-3.6
-16.3
-48.8
-221.1
-48.45
-219.5
1.35
6.1
-50.02
-226.6
-1.01
49.55
17.43
100
2.5
14.3
14.94
85.7
0.36
2.1
5.65
32.4
6
34.4
8.93
51.2
-0.75
-4.3
—
0
8.18
46.9
0.01
0.06
15.23
87.4
0.15
103.82
—
100
—
0
—
0
—
0
1.8
0
1.8
0
-1.8
0
1.24
0
—
0
-0.56
0
-0.67
0
0.11
0
—
34.38
—
100
—
0
—
0
—
0
0.14
0
0.14
0
-0.14
0
1.49
0
—
0
1.35
0
0.45
0
0.89
0
0.03
34.38
—
100
—
0
—
0
—
0
0.16
0
0.16
0
-0.16
0
1.6
0
—
0
1.44
0
0.91
0
0.53
0
0.02
34.38
—
100
—
0
—
0
—
0
0.15
0
0.15
0
-0.15
0
1.52
0
—
0
1.37
0
0.31
0
1.06
0
0.03
34.38
—
100
—
0
—
0
—
0
0.13
0
0.13
0
-0.13
0
1.37
0
—
0
1.24
0
0.28
0
0.97
0
0.03
34.38
—
100
—
0
—
0
—
0
0.17
0
0.17
0
-0.17
0
1.22
0
—
0
1.05
0
0.31
0
0.74
0
0.02
34.38
—
100
—
0
—
0
—
0
0.15
0
0.15
0
-0.15
0
1.05
0
—
0
0.9
0
0.13
0
0.77
0
0.02
34.38
—
100
—
0
—
0
—
0
0.14
0
0.14
0
-0.14
0
0.44
0
—
0
0.3
0
0.09
0
0.21
0
0.01
34.38