Dianthus Statements
DN
Dianthus 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
1.863
100
—
0
—
0
18.055
969.1
6.012
322.7
24.067
1291.8
-22.204
-1191.8
4.677
251
-0.08
-4.3
-17.607
-945.09
—
0
-17.607
-945.09
-0.514
34.227
0.874
100
—
0
—
0
13.062
1494.5
5.656
647.1
18.718
2141.6
-17.844
-2041.6
4.21
481.7
-0.114
-13.04
-13.748
-1573
—
0
-13.748
-1573
-0.536
25.665
0.457
100
—
0
—
0
8.781
1921.4
4.632
1013.6
13.413
2935
-12.956
-2835.01
2.412
527.8
-0.019
-4.2
-10.563
-2311.4
—
0
-10.563
-2311.4
-0.708
14.924
0.92
100
—
0
—
0
7.96
865.2
8.72
947.8
16.68
1813
-15.76
-1713.04
1.01
109.8
-0.02
-2.2
-14.76
-1604.3
—
0
-14.76
-1604.3
-3.78
3.91
1.45
100
—
0
—
0
8.11
559.3
-1.33
-91.7
-11.23
-774.5
12.67
873.8
-1.7
-117.2
—
0
10.94
754.5
—
0
10.94
754.5
5.33
2.05
—
100
—
0
—
0
8
0
6.13
0
14.13
0
-14.13
0
2.96
0
—
0
-29.17
0
—
0
-29.17
0
-7.7
3.79
—
100
—
0
—
0
15.79
0
5.94
0
21.73
0
-21.73
0
1.55
0
—
0
-20.18
0
—
0
-20.18
0
-5.33
3.79
—
100
—
0
—
0
11.2
0
6.05
0
17.25
0
-17.25
0
1.19
0
—
0
-16.06
0
—
0
-16.06
0
-4.34
3.7
—
100
—
0
—
0
11.6
0
6.48
0
18.08
0
-18.08
0
0.81
0
—
0
-17.27
0
—
0
-17.27
0
-4.7
3.68
—
100
—
0
—
0
16.55
0
7.29
0
23.83
0
-23.83
0
0.88
0
—
0
-22.95
0
—
0
-22.95
0
-6.24
3.67
—
100
—
0
—
0
13.11
0
7.03
0
20.14
0
-20.14
0
0.85
0
—
0
-19.29
0
—
0
-19.29
0
-5.25
3.68
—
100
—
0
—
0
10.8
0
7.45
0
18.25
0
-18.25
0
0.82
0
—
0
-17.43
0
—
0
-17.43
0
-4.76
3.66
—
100
—
0
—
0
11.13
0
6.48
0
17.61
0
-17.61
0
0.68
0
—
0
-16.93
0
—
0
-16.93
0
-5.04
3.36
—
100
—
0
—
0
11.73
0
6.97
0
18.7
0
-18.7
0
1.21
0
—
0
-17.49
0
—
0
-17.49
0
-5.76
3.04
—
100
—
0
—
0
12.26
0
6.81
0
19.07
0
-19.07
0
0.9
0
—
0
-18.17
0
—
0
-18.17
0
-6.01
3.02
—
100
—
0
—
0
11.79
0
6.6
0
18.38
0
-18.38
0
0.7
0
—
0
-17.68
0
—
0
-17.68
0
-5.86
3.02
—
100
—
0
—
0
12.61
0
7.4
0
20.01
0
-20.01
0
0.93
0
—
0
-19.08
0
—
0
-19.08
0
-7.71
2.48
—
100
—
0
—
0
13.96
0
7.28
0
21.24
0
-21.24
0
1.23
0
—
0
-20.01
0
—
0
-20.01
0
-8.13
2.46
—
100
—
0
—
0
18.71
0
5.92
0
24.64
0
-24.64
0
1.4
0
—
0
-23.24
0
—
0
-23.24
0
-9.51
2.44
—
100
—
0
—
0
16.52
0
6.12
0
22.64
0
-22.64
0
1.65
0
—
0
-20.99
0
—
0
-20.99
0
-8.65
2.43
—
100
—
0
—
0
13.43
0
5.91
0
19.34
0
-19.34
0
1.63
0
—
0
-17.71
0
—
0
-17.71
0
-7.73
2.29
—
100
—
0
—
0
10.54
0
5.81
0
16.35
0
-16.35
0
1.52
0
—
0
-14.83
0
—
0
-14.83
0
-7.1
2.09
—
100
—
0
—
0
12.39
0
5.54
0
17.93
0
-17.93
0
1.25
0
—
0
-16.68
0
—
0
-16.68
0
-8
2.09
—
100
—
0
—
0
11.42
0
5.28
0
16.7
0
-16.7
0
0.69
0
—
0
-16.02
0
—
0
-16.02
0
-7.77
2.06
—
100
—
0
—
0
9.68
0
4.34
0
14.03
0
-14.03
0
0.37
0
—
0
-13.66
0
—
0
-13.75
0
-50.92
0.27
—
100
—
0
—
0
7.85
0
3.46
0
11.31
0
-11.31
0
0.15
0
—
0
-11.16
0
—
0
-11.16
0
-46.5
0.24