Viridian Statements
VR
Viridian 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
0.072
100
—
0
—
0
56.193
78045.8
16.066
22313.9
72.259
100359.7
-72.187
-100259.7
7.194
9991.7
—
0
-64.993
-90268.06
—
0
-64.993
-90268.06
-1.018
63.855
0.072
100
—
0
—
0
40.944
56866.7
15.025
20868.1
55.969
77734.7
-55.897
-77634.7
7.355
10215.3
—
0
-48.542
-67419.4
—
0
-48.542
-67419.4
-0.794
61.099
0.072
100
—
0
—
0
38.557
53551.4
32.993
45823.6
71.55
99375
-71.478
-99275
4.618
6413.9
—
0
-66.86
-92861.1
—
0
-66.86
-92861.1
-1.341
49.849
0.07
100
—
0
—
0
30.39
43414.3
20.91
29871.4
51.3
73285.7
-51.22
-73171.4
3.56
5085.7
—
0
-47.66
-68085.7
—
0
-47.66
-68085.7
-1.09
43.65
0.07
100
—
0
—
0
40.08
57257.1
19.26
27514.3
59.35
84785.7
-59.28
-84685.7
4.21
6014.3
—
0
-55.06
-78657.1
—
0
-55.06
-78657.1
-1.27
43.25
0.1
100
—
0
—
0
50.74
50740
21.83
21830
72.57
72570
-72.47
-72470
4.32
4320
—
0
-68.15
-68150
—
0
-68.15
-68150
-1.61
42.24
0.11
100
—
0
—
0
39.32
35745.5
9.85
8954.5
49.17
44700
-49.07
-44609.09
3.28
2981.8
—
0
-45.79
-41627.3
—
0
-45.79
-41627.3
-1.13
40.63
1.2
100
—
0
—
0
22.12
1843.3
8.86
738.3
30.98
2581.7
-29.79
-2482.5
0.88
73.3
—
0
-28.91
-2409.2
—
0
-28.91
-2409.2
-0.86
33.74
0.26
100
—
0
—
0
21.71
8350
8.11
3119.2
29.82
11469.2
-29.56
-11369.2
0.07
26.9
—
0
-29.49
-11342.3
—
0
-29.49
-11342.3
-1.06
27.76
0.22
100
—
0
—
0
17.75
8068.2
8.36
3800
26.11
11868.2
-25.89
-11768.2
0.2
90.9
—
0
-25.69
-11677.3
—
0
-25.69
-11677.3
-0.98
26.13
0.21
100
—
0
—
0
22.38
10657.1
6.9
3285.7
29.3
13952.4
-29.08
-13847.6
0.14
66.7
—
0
-28.95
-13785.7
—
0
-28.95
-13785.7
-1.3
22.21
0.21
100
—
0
—
0
8.09
3852.4
6.22
2961.9
14.34
6828.6
-14.13
-6728.6
0.09
42.9
—
0
-14.04
-6685.7
—
0
-14.04
-6685.7
-1.26
11.18
1.09
100
—
0
—
0
12.54
1150.5
6.52
598.2
19.09
1751.4
-18
-1651.4
0.03
2.8
—
0
-17.96
-1647.7
—
0
-17.96
-1647.7
-2.22
8.11
1.45
100
—
0
—
0
13.77
949.7
6.16
424.8
19.97
1377.2
-18.52
-1277.2
0.06
4.1
—
0
-18.46
-1273.1
—
0
-18.46
-1273.1
-2.91
6.34
0.05
100
—
0
—
0
15.23
30460
5.54
11080
20.76
41520
-20.71
-41420
-0.14
-280
—
0
-90.74
-181480
—
0
-90.74
-181480
-23.03
3.94
—
100
—
0
—
0
2.93
0
2.3
0
5.33
0
-5.33
0
-0.08
0
—
0
-5.49
0
—
0
-5.49
0
-1.48
3.72
0.17
100
—
0
—
0
3.66
2152.9
2.71
1594.1
6.47
3805.9
-6.3
-3705.9
-0.06
-35.3
—
0
-6.44
-3788.2
—
0
-6.44
-3788.2
-1.82
3.54
0.83
100
—
0
—
0
5.88
708.4
2.72
327.7
8.71
1049.4
-7.88
-949.4
-0.05
-6.02
—
0
-8.04
-968.7
—
0
-8.04
-968.7
-2.65
3.03
0.88
100
—
0
—
0
8.34
947.7
2.53
287.5
10.95
1244.3
-10.07
-1144.3
-0.05
-5.7
—
0
-10.12
-1150
—
0
-10.12
-1150
-4.69
2.16
0.7
100
—
0
—
0
8.96
1280
2.9
414.3
11.93
1704.3
-11.23
-1604.3
—
0
—
0
-11.23
-1604.3
—
0
-11.23
-1604.3
-5.42
2.07
2.51
100
—
0
—
0
8.53
339.8
2.86
113.9
11.46
456.6
-8.94
-356.2
0.05
2
—
0
-8.9
-354.6
—
0
-8.9
-354.6
-4.31
2.07
0.37
100
—
0
—
0
8.68
2345.9
3.36
908.1
12.11
3273
-11.74
-3173
0.11
29.7
—
0
-11.63
-3143.2
—
0
-11.63
-3143.2
-5.65
2.06
0.48
100
—
0
—
0
8.23
1714.6
2.7
562.5
10.93
2277.1
-10.45
-2177.08
0.14
29.2
—
0
-10.32
-2150
—
0
-10.32
-2150
-5.02
2.06
0.94
100
—
0
—
0
7.4
787.2
2.7
287.2
10.1
1074.5
-9.15
-973.4
0.14
14.9
—
0
-9.01
-958.5
—
0
-9.01
-958.5
-4.4
2.05
2.18
100
—
0
—
0
8.38
384.4
2.67
122.5
11.04
506.4
-8.86
-406.4
0.15
6.9
—
0
-8.71
-399.5
—
0
-8.71
-399.5
-4.31
2.02
4.78
100
—
0
—
0
6.41
134.1
2.99
62.6
9.4
196.7
-4.62
-96.7
-0.04
-0.8
—
0
-4.66
-97.5
—
0
-4.66
-97.5
-2.64
1.77
1.19
—
—
5
2.55
7.55
-6.35
-0.03
—
-6.39
—
-6.39
-4.29
1.49
1.63
—
—
5.02
2.5
7.52
-5.89
0.06
—
-5.83
—
-5.83
-4.06
1.44
0.72
—
—
5.49
2.58
8.07
-7.35
0.04
—
-7.31
—
-7.31
-5.12
1.43
0.46
—
—
4.12
3.28
7.4
-6.94
-0.04
—
-6.98
—
-6.99
-9.07
0.77
0.51
—
—
3.91
2.52
6.42
-5.91
-0.06
—
-5.97
—
-5.99
-149.75
0.04
0.94
—
—
2.97
2.05
5.02
-4.08
-0.07
—
-4.15
—
-4.17
-104.25
0.04
1.12
—
—
3.36
1.21
4.57
-3.45
-0.07
—
-3.52
—
-3.54
-88.5
0.04
0.92
—
—
3.47
0.99
4.46
-3.54
-0.08
—
-3.62
—
-3.64
-91
0.04
0.66
0.46
0.2
0.46
2.7
3.16
-2.96
-0.02
—
-2.98
—
-2.98
-59.59
0.05
0.5
0.58
-0.08
0.25
2.8
3.05
-3.13
-0.02
—
-3.15
—
-3.15
-78.75
0.04
0.73
0.68
0.06
0.19
2.35
2.54
-2.49
-0.07
—
-2.56
—
-2.56
-85.33
0.03
0.65
0.76
-0.12
0.1
2.4
2.5
-2.61
-0.02
—
-2.63
—
-2.63
-87.66
0.03
0.65
0.91
-0.26
0.14
1.96
2.1
-2.36
—
—
-2.26
—
-2.26
-225.99
0.01
1.3
0.87
0.43
0.08
1.99
2.06
-1.63
—
—
-1.64
—
-1.64
-82
0.02
1.27
0.95
0.32
0.13
3
3.14
-2.81
-0.48
—
-3.29
—
-3.29
-164.5
0.02
1.09
0.73
0.36
0.04
0.49
0.53
-0.17
-0.54
—
-0.71
—
-0.71
-35.5
0.02
1.09
0.67
0.42
0.04
0.38
0.42
—
-0.46
—
-0.2
—
-0.25
-12.5
0.02
0.98
0.71
0.27
0.05
0.54
0.59
-0.31
-0.57
—
-0.88
—
-0.94
-46.99
0.02
1.1
0.6
0.5
0.02
0.54
0.56
-0.06
-0.48
—
-0.54
—
-0.63
-31.5
0.02
1.14
0.67
0.47
0.05
0.5
0.55
-0.08
-0.46
—
-0.54
—
-0.63
-31.5
0.02
1.06
0.75
0.31
—
0.56
0.56
-0.25
-0.46
—
-0.71
—
-0.8
-40
0.02