4D Molecular Statements
FD
4D Molecular 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
0.005
100
—
0
—
0
31.86
637200
10.601
212020
42.461
849220
-42.456
-849120.0000000001
7.548
150960
-0.045
-900
-34.953
-699060
—
0
-34.953
-699060
-0.632
55.283
0.028
100
—
0
—
0
27.87
99535.7
10.294
36764.3
38.164
136300
-38.136
-136200
5.745
20517.9
-0.01
-35.7
-32.401
-115717.9
—
0
-32.401
-115717.9
-0.658
49.272
20.723
100
—
0
—
0
97.096
468.5
36.494
176.1
133.59
644.6
-112.87
-544.6
12.211
58.9
-0.181
-0.9
-100.84
-486.6
—
0
-100.84
-486.6
-2.577
39.13
20.2
100
—
0
—
0
25.07
124.1
9.11
45.1
34.18
169.2
-13.97
-69.2
3.88
19.2
-0.16
-0.8
-10.26
-50.8
—
0
-10.26
-50.8
-0.24
42.26
0.24
100
—
0
—
0
23.58
9825
8.79
3662.5
32.38
13491.7
-32.14
-13391.7
2.51
1045.8
0.01
4.2
-29.62
-12341.7
—
0
-29.62
-12341.7
-0.77
38.34
0.3
100
—
0
—
0
22.41
7470
7.99
2663.3
30.4
10133.3
-30.11
-10036.7
1.44
480
-0.02
-6.7
-28.68
-9560
—
0
-28.68
-9560
-0.88
32.72
1.25
100
—
0
—
0
21.5
1720
8.47
677.6
29.97
2397.6
-28.72
-2297.6
1.34
107.2
—
0
-27.38
-2190.4
—
0
-27.38
-2190.4
-0.84
32.49
0.5
100
—
0
—
0
18.94
3788
8.06
1612
27
5400
-26.5
-5300
0.8
160
0.01
2
-25.69
-5138
—
0
-25.69
-5138
-0.79
32.39
0.16
100
—
0
—
0
20.42
12762.5
8.17
5106.3
28.59
17868.8
-28.43
-17768.8
0.34
212.5
—
0
-28.09
-17556.3
—
0
-28.09
-17556.3
-0.87
32.32
1.22
100
—
0
—
0
19.38
1588.5
8.23
674.6
27.61
2263.1
-26.39
-2163.1
0.1
8.2
-0.05
-4.1
-26.34
-2159.02
—
0
-26.34
-2159.02
-0.82
32.23
0.09
100
—
0
—
0
17.53
19477.8
7.33
8144.4
24.86
27622.2
-24.76
-27511.1
-0.31
-344.4
-0.01
-11.1
-25.08
-27866.7
—
0
-25.08
-27866.7
-0.82
30.47
1.37
100
—
0
—
0
15.84
1156.2
8.19
597.8
24.03
1754
-22.66
-1654.01
0.44
32.1
-0.01
-0.7
-22.24
-1623.4
—
0
-22.24
-1623.4
-0.82
27.02
14.58
100
—
0
—
0
15.22
104.4
6.95
47.7
22.18
152.1
-7.6
-52.1
0.01
0.07
—
0
-7.59
-52.06
—
0
-7.59
-52.06
-0.28
26.74
2
100
—
0
—
0
12.77
638.5
5.54
277
18.31
915.5
-16.31
-815.5
0.01
0.5
-0.1
-5
-16.41
-820.5
—
0
-16.41
-820.5
-0.61
26.69
-0.98
100
—
0
—
0
12.61
-1286.7
6.84
-698
19.45
-1984.7
-20.42
2083.7
—
0
-0.13
13.3
-20.55
2096.9
—
0
-20.55
2096.9
-0.22
91.48
14.589
100
—
0
—
0
40.433
277.1
10.398
71.3
50.831
348.4
-36.242
-248.4
0.148
1
-0.052
-0.4
-36.146
-247.8
—
0
-36.146
-247.8
-6.875
5.258
2.03
100
—
0
—
0
12.36
608.9
5.96
293.6
18.32
902.5
-16.29
-802.5
0.22
10.8
-0.05
-2.5
-16.12
-794.09
—
0
-16.12
-794.09
-3.07
5.26
0.54
100
—
0
—
0
9.37
1735.2
3.05
564.8
12.42
2300
-11.88
-2200
0.34
63
0.01
1.9
-16.68
-3088.9
—
0
-16.68
-3088.9
-3.17
5.26