StepStone Statements
ST
StepStone 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
187.82
100
20.848
11.1
166.97
88.9
—
0
127.91
68.1
118.4
63
48.566
25.9
6.627
3.5
-0.351
-0.2
54.842
29.2
6.797
3.6
13.328
7.1
0.201
68.594
357.87
100
11.421
3.2
346.45
96.8
—
0
132.36
37
257.87
72.1
88.581
24.8
7.142
2
-1.308
-0.4
94.515
26.4
11.973
3.3
30.823
8.6
0.45
67.276
-11.104
100
15.444
-139.09
-26.548
239.1
—
0
124.95
-1125.3
3.709
-33.4
-30.257
272.5
1.707
-15.4
4.408
-39.7
-24.142
217.4
-0.723
6.5
-20.226
182.2
-0.316
64.069
192.8
100
1.7
0.9
191.1
99.1
—
0
101.8
52.8
128.6
66.7
62.5
32.4
5.3
2.7
-0.9
-0.5
67
34.8
7.7
4
26.2
13.6
0.39
66.2
178.6
100
9.1
5.1
169.5
94.9
—
0
101.1
56.6
112.1
62.8
57.4
32.1
0.4
0.2
0.2
0.1
58
32.5
8.6
4.8
21.3
11.9
0.34
65.7
173.1
100
12.8
7.4
160.4
92.7
—
0
104
60.1
87.4
50.5
72.9
42.1
-5.3
-3.06
—
0
67.5
39
10.7
6.2
28.8
16.6
0.46
62.8
-3.6
100
11.7
-325
-15.3
425
—
0
103.4
-2872.2
-6.5
180.6
-8.8
244.4
-5.8
161.1
0.4
-11.1
-14.3
397.2
-0.7
19.4
-6.9
191.7
-0.11
62.2
-156.4
100
13.6
-8.7
-170
108.7
—
0
88.8
-56.8
-115.1
73.6
-54.9
35.1
-21.6
13.8
-0.6
0.4
-74.5
47.6
-7.4
4.7
-29.2
18.7
-0.48
61.4
-75.2
100
41.7
-55.5
-117
155.6
—
0
87.1
-115.8
-110.1
146.4
-6.8
9
-12.3
16.4
-1.1
1.5
-20.2
26.9
1.3
-1.7
-11
14.6
-0.18
61.1
366.5
100
89.8
24.5
276.7
75.5
—
0
90.2
24.6
183.5
50.1
93.2
25.4
17.7
4.8
4.9
1.3
115.8
31.6
12.2
3.3
41.8
11.4
0.65
64
412.3
100
102.4
24.8
309.9
75.2
—
0
74.4
18
190.3
46.2
119.6
29
22.8
5.5
-0.3
-0.07
142.1
34.5
15.8
3.8
48.3
11.7
0.79
61.5
284.2
100
101
35.5
183.2
64.5
—
0
70.5
24.8
72.4
25.5
110.8
39
4.9
1.7
-2
-0.7
113.7
40
-14.1
-5
62.1
21.9
1.35
45.9
311
100
110.9
35.7
200.1
64.3
—
0
62.2
20
62.8
20.2
137.3
44.1
4.1
1.3
-0.4
-0.1
140.9
45.3
14.4
4.6
41.7
13.4
0.97
42.9
360.4
100
144.6
40.1
215.8
59.9
—
0
59.7
16.6
60.5
16.8
155.3
43.1
8.6
2.4
-1
-0.3
162.9
45.2
11.7
3.2
37.8
10.5
1.08
35.1
249.5
100
83.9
33.6
165.6
66.4
—
0
51.8
20.8
52.5
21
113.1
45.3
3.1
1.2
0.8
0.3
116.9
46.9
9.5
3.8
25.6
10.3
0.78
32.7
243.6
100
83.3
34.2
160.2
65.8
—
0
49
20.1
49.8
20.4
110.4
45.3
-1.4
-0.6
0.2
0.08
109.3
44.9
0.9
0.4
-0.8
-0.3
-0.03
29.2
-60.4
100
2.9
-4.8
-63.3
104.8
—
0
49.8
-82.5
-18
29.8
-45.3
75
-6.2
10.3
0.2
-0.3
-51.2
84.8
1.2
-2
—
0
—
26.6
144.9
100
41.5
28.6
103.3
71.3
—
0
49.2
34
50.2
34.6
53.2
36.7
-0.1
-0.07
-1.6
-1.1
51.5
35.5
1.3
0.9
-84.9
-58.6
-3.19
26.6
71.8
100
10.4
14.5
61.4
85.5
—
0
46.9
65.3
41.2
57.4
20.2
28.1
-1.9
-2.6
—
0
18.2
25.3
1
1.4
12.1
16.9
0.45
26.6
132.4
100
40.2
30.4
92.2
69.6
—
0
42.8
32.3
44.1
33.3
48
36.3
-0.7
-0.5
0.1
0.08
47.4
35.8
1.1
0.8
44.4
33.5
1.67
26.6
101.6
100
24.5
24.1
77.1
75.9
—
0
41.2
40.6
42.5
41.8
34.6
34.1
-3.2
-3.1
0.2
0.2
31.6
31.1
0.6
0.6
28.5
28.1
1.07
26.6
45.6
100
5.3
11.6
40.3
88.4
—
0
43.2
94.7
35
76.8
5.3
11.6
-2.8
-6.1
-0.2
-0.4
2.2
4.8
0.5
1.1
-54.2
-118.9
-2.04
26.6
70.3
100
9.2
13.1
61.1
86.9
—
0
40.4
57.5
42.4
60.3
18.6
26.5
-2.8
-4
—
0
15.9
22.6
0.3
0.4
12.7
18.1
0.48
26.6