Mesa Statements
ML
Mesa 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
58.17
100
20.921
36
37.249
64
4.735
8.1
23.52
40.4
31.669
54.4
5.58
9.6
-2.842
-4.9
-2.03
-3.5
3.905
6.7
0.517
0.9
3.388
5.8
0.625
5.424
58.904
100
22.348
37.9
36.556
62.1
5.202
8.8
23.829
40.5
33.307
56.5
3.249
5.5
-1.888
-3.2
-2.16
-3.7
-275.33
-467.4
-20.749
-35.2
-254.58
-432.2
-47.215
5.392
53.473
100
20.071
37.5
33.402
62.5
4.294
8
23.083
43.2
33.469
62.6
-0.067
-0.1
-1.856
-3.5
3.869
7.2
1.946
3.6
-0.17
-0.3
2.116
4
0.392
5.396
53.17
100
21.06
39.6
32.11
60.4
4.99
9.4
21.75
40.9
32.17
60.5
-0.06
-0.1
-0.91
-1.7
-0.36
-0.7
-1.33
-2.5
-0.1
-0.2
-1.23
-2.3
-0.23
5.39
50.65
100
19.46
38.4
31.18
61.6
4.81
9.5
21.54
42.5
31.85
62.9
-0.66
-1.3
-1.05
-2.07
0.78
1.5
-0.94
-1.9
-0.39
-0.8
-0.55
-1.09
-0.1
5.37
55.59
100
22.39
40.3
33.2
59.7
5
9
22.13
39.8
32.68
58.8
0.52
0.9
-1.38
-2.5
0.59
1.1
-0.28
-0.5
-0.89
-1.6
0.61
1.1
0.11
5.38
54.29
100
21.52
39.6
32.77
60.4
4.8
8.8
19.11
35.2
29.37
54.1
3.4
6.3
-1.16
-2.1
-0.32
-0.6
1.92
3.5
1.47
2.7
0.45
0.8
0.08
5.36
58.75
100
22.36
38.1
36.39
61.9
4.99
8.5
21.99
37.4
32.39
55.1
4
6.8
-1.21
-2.06
0.6
1
3.38
5.8
2.08
3.5
1.31
2.2
0.24
5.36
50.45
100
19.11
37.9
31.34
62.1
5.7
11.3
27.75
55
35.94
71.2
-4.59
-9.1
-1.01
-2.002
0.2
0.4
-5.41
-10.7
-3.97
-7.9
-1.44
-2.9
-0.27
5.27
58.88
100
23.77
40.4
35.11
59.6
5.18
8.8
30.04
51
35.22
59.8
-0.11
-0.2
-1.24
-2.1
1.3
2.2
-0.05
-0.08
1.74
3
-1.78
-3.02
-0.34
5.25
54.7
100
26.07
47.7
28.63
52.3
5.16
9.4
25.98
47.5
31.14
56.9
-2.51
-4.6
-1.02
-1.9
1.19
2.2
-2.34
-4.3
-0.28
-0.5
-2.06
-3.8
-0.39
5.23
35.84
100
12.7
35.4
23.14
64.6
2.61
7.3
16.33
45.6
18.94
52.8
4.2
11.7
-0.82
-2.3
1.16
3.2
4.54
12.7
0.82
2.3
3.72
10.4
0.7
5.34
34.92
100
12.71
36.4
22.21
63.6
2.81
8
16.28
46.6
19.09
54.7
3.12
8.9
-0.87
-2.5
-0.83
-2.4
1.42
4.1
-0.58
-1.7
2
5.7
0.38
5.3
37.96
100
13.23
34.9
24.74
65.2
2.67
7
17.68
46.6
20.35
53.6
4.39
11.6
-2.11
-5.6
2.71
7.1
4.89
12.9
0.97
2.6
3.92
10.3
0.68
5.73
34.17
100
13.52
39.6
20.65
60.4
2.71
7.9
17.93
52.5
20.63
60.4
0.02
0.06
-1.95
-5.7
-3.8
-11.1
-5.73
-16.8
-1.19
-3.5
-4.54
-13.3
-0.89
5.13
31.86
100
10.58
33.2
21.29
66.8
2.41
7.6
14.4
45.2
16.81
52.8
4.47
14
-1.93
-6.06
-0.15
-0.5
2.38
7.5
-0.3
-0.9
2.68
8.4
0.51
5.24
29.94
100
9.6
32.1
20.34
67.9
2.6
8.7
14.17
47.3
16.77
56
3.57
11.9
-1.92
-6.4
-0.9
-3.006
0.75
2.5
-0.46
-1.5
1.22
4.1
0.26
4.67
34.21
100
15.57
45.5
18.64
54.5
2.31
6.8
15.38
45
17.69
51.7
0.95
2.8
-1.02
-3
-0.27
-0.8
-0.39
-1.1
1.29
3.8
-1.68
-4.9
-0.38
4.37
31.66
100
16.85
53.2
14.8
46.7
2.11
6.7
15.67
49.5
17.78
56.2
-2.98
-9.4
-1.93
-6.1
0.11
0.3
-5.08
-16.05
-0.57
-1.8
-4.5
-14.2
-1.03
4.37
25.54
100
9.95
39
15.59
61
0.92
3.6
9.98
39.1
10.89
42.6
4.69
18.4
-1.4
-5.5
0.48
1.9
3.77
14.8
0.6
2.3
3.17
12.4
0.73
4.32
26.29
100
10.08
38.3
16.2
61.6
1.02
3.9
9.73
37
10.75
40.9
5.46
20.8
-0.2
-0.8
0.16
0.6
5.43
20.7
0.76
2.9
4.66
17.7
1.09
4.26
26.45
100
10.83
40.9
15.61
59
0.97
3.7
10.98
41.5
11.95
45.2
3.67
13.9
—
0
-0.59
-2.2
1.97
7.4
0.57
2.2
1.4
5.3
0.35
4.02
26.68
100
11.05
41.4
15.63
58.6
0.86
3.2
9.79
36.7
10.64
39.9
4.99
18.7
—
0
-0.37
-1.4
0.95
3.6
0.05
0.2
0.86
3.2
0.22
4.05
24.87
100
10.29
41.4
14.58
58.6
0.84
3.4
9.3
37.4
10.14
40.8
4.44
17.9
—
0
0.17
0.7
1.31
5.3
0.31
1.2
0.99
4
0.25
4.05
25.14
100
10.05
40
15.09
60
0.84
3.3
9.49
37.7
10.33
41.1
4.76
18.9
—
0
-0.36
-1.4
4.4
17.5
0.17
0.7
4.23
16.8
1.06
4.01
26.88
100
10.85
40.4
16.03
59.6
0.75
2.8
8.64
32.1
9.39
34.9
6.64
24.7
—
0
-0.22
-0.8
6.42
23.9
1.79
6.7
4.25
15.8
1.12
3.79
23.67
10.99
12.68
0.75
8.2
8.95
3.73
—
-0.44
-10.53
1
-11.09
-2.93
3.78
22.95
9.72
13.23
0.89
8.7
9.59
3.65
—
-0.54
3.11
0.75
2.35
0.6
3.94
22.67
10
12.67
1.15
9.54
10.69
1.98
—
-0.68
1.3
-0.21
1.52
0.39
3.92
24.3
10.34
13.96
1.22
7.41
8.62
5.34
—
-0.31
5.04
1.39
3.64
0.94
3.87
23.84
10.31
13.54
0.86
8.29
9.15
4.39
—
-0.51
3.88
0.63
3.25
0.84
3.87
24.41
10.69
13.72
1.05
8.67
9.71
4.01
—
-0.8
3.21
0.85
2.36
0.62
3.83
21.11
9.1
12.01
1.04
8.4
9.44
2.58
—
-0.41
2.17
0.24
1.93
0.51
3.8
24.81
9.82
15
1.04
8.11
9.15
5.84
—
-0.06
5.79
1.04
4.75
1.24
3.84
19.91
7.7
12.21
0.98
7.4
8.38
3.83
—
-0.38
3.45
0.85
2.6
0.69
3.79
21.78
8.71
13.07
0.99
9.07
10.06
3.01
—
-0.21
2.79
0.97
1.83
0.48
3.77
18.16
7.02
11.14
0.96
6.54
7.5
3.64
—
-0.12
3.53
0.77
2.76
0.74
3.71
18.56
7.05
11.51
0.84
6.48
7.31
4.2
—
-0.2
4
1.76
2.24
0.62
3.65
17.83
6.78
11.05
0.83
6.51
7.34
3.71
—
0.01
3.71
1.31
2.4
0.66
3.65
18.54
7.42
11.12
0.88
5.35
6.22
4.9
—
-0.16
4.74
1.68
3.06
0.84
3.64
16.4
6.7
9.71
0.75
5.9
6.65
3.06
—
-0.16
2.89
1.01
1.88
0.51
3.66
15.71
6.13
9.59
0.68
5.48
6.16
3.42
—
1
4.42
0.96
3.46
0.94
3.67
13.12
5.41
7.71
0.52
4.38
4.9
2.81
—
-0.08
2.73
0.98
1.75
0.48
3.64
12.68
5.08
7.6
0.53
4.56
5.08
2.52
—
0.42
2.94
1.01
1.93
0.54
3.59
11.22
4.42
6.8
0.59
3.17
3.76
3.04
—
-0.03
3.02
1.16
1.86
0.52
3.55
12.81
4.6
8.21
0.61
3.67
4.28
3.93
—
-0.02
3.91
1.36
2.56
0.68
3.79