Staffing 360 Statements
ST
Staffing 360 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
44.177
100
38.362
86.8
5.815
13.2
—
0
5.933
13.4
6.405
14.5
-0.59
-1.3
-1.48
-3.4
0.15
0.3
-1.92
-4.3
0.05
0.1
-1.97
-4.5
-3.55
0.555
41.444
100
36.134
87.2
5.31
12.8
—
0
7.094
17.1
7.575
18.3
-2.265
-5.5
-1.247
-3.009
0.105
0.3
-3.407
-8.2
0.05
0.1
-2.556
-6.2
-4.21
0.607
190.88
100
162.35
85.1
28.529
14.9
—
0
38.214
20
40.115
21
-11.586
-6.07
-5.461
-2.9
0.324
0.2
-16.723
-8.8
0.304
0.2
-26.041
-13.6
-54.01
0.482
63.467
100
54.095
85.2
9.372
14.8
—
0
10.837
17.1
11.719
18.5
-2.347
-3.7
-1.65
-2.6
-0.237
-0.4
-4.234
-6.7
0.021
0.03
-4.255
-6.7
-9.783
0.435
62.08
100
53.32
85.9
8.76
14.1
—
0
9.72
15.7
10.36
16.7
-1.61
-2.6
-1.45
-2.3
0.19
0.3
-2.87
-4.6
0.01
0.02
-2.88
-4.6
-0.77
3.73
63.11
100
53.52
84.8
9.59
15.2
—
0
10.17
16.1
10.94
17.3
-1.35
-2.1
-1.45
-2.3
-0.01
-0.02
-2.82
-4.5
0.04
0.06
-2.86
-4.5
-0.9
3.18
69.85
100
58.44
83.7
11.41
16.3
—
0
12.82
18.4
13.67
19.6
-2.26
-3.2
-1.46
-2.09
-0.01
-0.01
-13.73
-19.7
-0.29
-0.4
-13.44
-19.2
-5.35
2.51
66.12
100
53.8
81.4
12.33
18.6
—
0
11.04
16.7
11.83
17.9
0.5
0.8
-0.12
-0.2
0.72
1.1
1.09
1.6
0.06
0.09
1.03
1.6
0.43
2.4
59.05
100
48.53
82.2
10.52
17.8
—
0
10.46
17.7
11.17
18.9
-0.64
-1.08
-1.7
-2.9
0.08
0.1
-2.27
-3.8
—
0
-2.26
-3.8
-1.29
1.76
49.89
100
41.38
82.9
8.51
17.1
—
0
8.91
17.9
9.56
19.2
-1.05
-2.1
-1.21
-2.4
-0.06
-0.1
-2.32
-4.7
0.01
0.02
-2.32
-4.7
-1.33
1.75
50.79
100
43.58
85.8
7.21
14.2
—
0
9.56
18.8
10.13
19.9
-2.93
-5.8
-0.82
-1.6
-0.33
-0.6
-7.17
-14.1
-0.46
-0.9
-7.35
-14.5
-45.93
0.16
47.5
100
37.88
79.7
9.62
20.3
—
0
8.46
17.8
9.14
19.2
0.48
1
-1.32
-2.8
0.19
0.4
8.84
18.6
0.13
0.3
7.55
15.9
68.63
0.11
50.53
100
41.51
82.1
9.02
17.9
—
0
9.42
18.6
10.13
20
-1.11
-2.2
-1.22
-2.4
—
0
7.78
15.4
-0.07
-0.1
4.41
8.7
31.49
0.14
48.95
100
40.94
83.6
8.02
16.4
—
0
7.93
16.2
8.66
17.7
-0.65
-1.3
-1.11
-2.3
0.11
0.2
-1.65
-3.4
0.04
0.08
-1.44
-2.9
-24
0.06
53.83
100
45.55
84.6
8.29
15.4
—
0
8.9
16.5
9.7
18
-1.41
-2.6
-0.55
-1.02
—
0
-2.09
-3.9
0.15
0.3
-7.51
-14
-46.93
0.16
48.64
100
40.32
82.9
8.32
17.1
—
0
9.39
19.3
10.16
20.9
-1.84
-3.8
-1.3
-2.7
0.16
0.3
-2.76
-5.7
-0.12
-0.2
-3.43
-7.05
-22.86
0.15
43.36
100
35.81
82.6
7.55
17.4
—
0
8.26
19
9.01
20.8
-1.46
-3.4
-2.23
-5.1
-0.03
-0.07
-3.72
-8.6
0.05
0.1
-5.15
-11.9
-36.78
0.14
58.69
100
48.04
81.9
10.65
18.1
—
0
10.96
18.7
11.75
20
-1.1
-1.9
-3.09
-5.3
-0.01
-0.02
-7.17
-12.2
-0.18
-0.3
-7.6
-12.9
-54.28
0.14
63.83
100
52.22
81.8
11.61
18.2
—
0
11.78
18.5
12.52
19.6
-0.91
-1.4
-1.64
-2.6
-0.04
-0.06
-2.58
-4.04
-0.04
-0.06
-3.17
-5
-317
0.01
67.32
100
54.84
81.5
12.49
18.6
—
0
11.36
16.9
12.22
18.2
0.26
0.4
-2.53
-3.8
1.19
1.8
-1.08
-1.6
0.03
0.04
-1.73
-2.6
-173
0.01
73.5
100
61.4
83.5
12.09
16.4
—
0
10.7
14.6
11.58
15.8
0.52
0.7
-2.28
-3.1
-0.03
-0.04
-1.79
-2.4
-0.32
-0.4
-2.09
-2.8
-208.99
0.01
73.83
100
61.71
83.6
12.12
16.4
—
0
10.49
14.2
11.37
15.4
0.75
1
-1.66
-2.2
1.13
1.5
0.23
0.3
—
0
-0.39
-0.5
-39
0.01
74.09
100
61.75
83.3
12.35
16.7
—
0
10.26
13.8
11.14
15
1.21
1.6
-2.74
-3.7
0.17
0.2
-1.31
-1.8
0.1
0.1
-1.74
-2.3
-21.75
0.08
71.32
100
58.82
82.5
12.5
17.5
—
0
11.1
15.6
11.84
16.6
0.66
0.9
-2.62
-3.7
-0.01
-0.01
-1.98
-2.8
—
0
-2.03
-2.8
-25.37
0.08
59.73
100
47.85
80.1
11.88
19.9
—
0
11.03
18.5
11.74
19.7
0.14
0.2
-2.45
-4.1
-0.01
-0.02
-2.08
-3.5
-0.23
-0.4
-1.89
-3.2
-26.99
0.07
55.79
100
44.21
79.2
11.58
20.8
—
0
11.19
20.1
11.99
21.5
-0.41
-0.7
-0.96
-1.7
0.25
0.4
-1.12
-2.008
0.15
0.3
-1.32
-2.4
-18.85
0.07
59.48
100
47.56
80
11.91
20
—
0
9.71
16.3
11.76
19.8
0.16
0.3
-1.88
-3.2
0.11
0.2
-8.42
-14.2
0.72
1.2
-11.2
-18.8
-280
0.04
50.35
100
40.77
81
9.58
19
—
0
8.8
17.5
9.59
19
-0.02
-0.04
-2.66
-5.3
-0.01
-0.02
-7.45
-14.8
0.21
0.4
-7.7
-15.3
-154
0.05
42.12
100
34.19
81.2
7.92
18.8
—
0
6.44
15.3
7.2
17.1
0.73
1.7
-1.13
-2.7
-0.02
-0.05
-0.43
-1.02
—
0
-1.61
-3.8
-32.2
0.05
40.71
100
33.39
82
7.33
18
—
0
7.12
17.5
7.88
19.4
-0.56
-1.4
-1.15
-2.8
—
0
-3.08
-7.6
0.01
0.02
-4.01
-9.9
-100.24
0.04
47.75
100
39.26
82.2
8.49
17.8
—
0
7.69
16.1
8.44
17.7
0.05
0.1
-1.05
-2.2
-0.22
-0.5
-1.23
-2.6
0.07
0.1
-1.34
-2.8
-67
0.02
44.36
100
36.7
82.7
7.67
17.3
—
0
8.73
19.7
9.21
20.8
-1.54
-3.5
-1.54
-3.5
0.34
0.8
-2.76
-6.2
0.02
0.05
-2.84
-6.4
-142
0.02
43.95
100
36.36
82.7
7.59
17.3
—
0
7.4
16.8
8.24
18.7
-0.65
-1.5
-0.97
-2.2
-0.17
-0.4
-1.83
-4.2
0.01
0.02
-1.68
-3.8
-84
0.02
41.35
100
33.88
81.9
7.47
18.1
—
0
8.33
20.1
9.13
22.1
-1.66
-4.01
-1.32
-3.2
-0.23
-0.6
-3.22
-7.8
-0.04
-0.1
-3.43
-8.3
-171.5
0.02
35.88
100
29.56
82.4
6.32
17.6
—
0
6.16
17.2
6.9
19.2
-0.57
-1.6
-0.94
-2.6
-0.14
-0.4
-1.66
-4.6
0.04
0.1
-1.76
-4.9
-88
0.02
32.19
100
26.67
82.9
5.52
17.1
—
0
7.41
23
8.08
25.1
-2.56
-8
-0.47
-1.5
-0.09
-0.3
-3.96
-12.3
0.01
0.03
-4.37
-13.6
-437
0.01
30.96
100
25.44
82.2
5.53
17.9
—
0
5.83
18.8
6.48
20.9
-0.96
-3.1
-0.42
-1.4
-0.06
-0.2
-0.15
-0.5
0.03
0.1
-0.08
-0.3
-8
0.01
33.1
100
27.26
82.4
5.84
17.6
—
0
6.13
18.5
6.83
20.6
-0.98
-3
-0.91
-2.7
-0.49
-1.5
-8.76
-26.5
-0.04
-0.1
-8.85
-26.7
-885
0.01
32.58
100
26.91
82.6
5.66
17.4
—
0
6.37
19.6
7.06
21.7
-1.4
-4.3
-1.59
-4.9
-1.7
-5.2
-4.69
-14.4
-0.06
-0.2
-4.77
-14.6
-476.99
0.01
24.57
100
20.31
82.7
4.26
17.3
—
0
7.04
28.7
7.84
31.9
-3.58
-14.6
-1.26
-5.1
-0.58
-2.4
-8.95
-36.4
0.07
0.3
-9.05
-36.8
-905
0.01
15.8
100
12.59
79.7
3.21
20.3
—
0
3.97
25.1
4.21
26.6
-1
-6.3
-0.63
-4
-0.07
-0.4
-1.7
-10.8
—
0
-1.76
-11.1
-176
0.01
-0.51
100
-0.46
90.2
-0.05
9.8
—
0
1.2
-235.3
1.3
-254.9
-1.36
266.7
-0.15
29.4
—
0
-1.53
300
—
0
-1.42
278.4
-142
0.01
1.34
100
0.95
70.9
0.39
29.1
—
0
0.74
55.2
0.81
60.4
-0.41
-30.6
-0.01
-0.7
—
0
-0.43
-32.09
—
0
-0.43
-32.09
-99.65
—