NAPCO Security Statements
NS
NAPCO Security 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
50.33
100
22.485
44.7
27.845
55.3
3.027
6
10.854
21.6
13.881
27.6
13.964
27.7
0.762
1.5
—
0
14.726
29.3
1.192
2.4
13.534
26.9
0.364
37.168
49.267
100
22.783
46.2
26.484
53.8
2.757
5.6
9.233
18.7
11.99
24.3
14.494
29.4
0.637
1.3
—
0
15.131
30.7
1.935
3.9
13.196
26.8
0.356
37.118
47.547
100
22.535
47.4
25.012
52.6
2.542
5.3
8.665
18.2
11.207
23.6
13.805
29
0.729
1.5
—
0
14.534
30.6
1.924
4
12.61
26.5
0.341
37.018
41.68
100
19.26
46.2
22.41
53.8
2.44
5.9
8.42
20.2
10.86
26.1
11.56
27.7
0.44
1.1
—
0
12
28.8
1.52
3.6
10.48
25.1
0.28
37.08
44.66
100
21.62
48.4
23.03
51.6
2.36
5.3
8.86
19.8
11.23
25.1
11.81
26.4
0.38
0.9
—
0
12.19
27.3
1.63
3.6
10.57
23.7
0.28
37.07
43.53
100
22.25
51.1
21.28
48.9
2.31
5.3
8.43
19.4
10.74
24.7
10.54
24.2
0.44
1
—
0
10.98
25.2
1.43
3.3
9.55
21.9
0.26
37.08
42.31
100
27.96
66.1
14.35
33.9
2.22
5.2
7.8
18.4
10.03
23.7
4.33
10.2
0.19
0.4
—
0
4.52
10.7
0.59
1.4
3.93
9.3
0.11
37
39.49
100
24.93
63.1
14.57
36.9
2.43
6.2
8.49
21.5
10.92
27.7
3.65
9.2
-0.1
-0.3
—
0
3.55
9
0.46
1.2
3.08
7.8
0.08
36.99
43.23
100
24.01
55.5
19.22
44.5
2.11
4.9
8.92
20.6
11.03
25.5
8.19
18.9
-0.18
-0.4
—
0
8.01
18.5
0.48
1.1
7.54
17.4
0.2
36.85
35.91
100
20.87
58.1
15.03
41.9
2.01
5.6
8.44
23.5
10.45
29.1
4.58
12.8
-0.18
-0.5
—
0
4.41
12.3
1.13
3.1
3.27
9.1
0.09
36.88
33.41
100
21.97
65.8
11.44
34.2
1.98
5.9
8.2
24.5
10.17
30.4
1.27
3.8
0.06
0.2
—
0
1.33
4
0.29
0.9
1.04
3.1
0.03
36.9
31.05
100
17.6
56.7
13.46
43.3
1.93
6.2
7.35
23.7
9.27
29.9
4.18
13.5
0.02
0.06
—
0
8.1
26.1
0.35
1.1
7.75
25
0.21
36.84
35.43
100
19.69
55.6
15.74
44.4
1.95
5.5
7.22
20.4
9.16
25.9
6.58
18.6
0.05
0.1
—
0
6.63
18.7
1.09
3.1
5.54
15.6
0.15
36.82
28.23
100
15.32
54.3
12.91
45.7
1.9
6.7
5.98
21.2
7.88
27.9
5.03
17.8
-0.04
-0.1
—
0
4.98
17.6
0.62
2.2
4.36
15.4
0.12
36.82
27.21
100
15.8
58.1
11.4
41.9
1.88
6.9
5.85
21.5
7.74
28.4
3.67
13.5
—
0
—
0
3.67
13.5
0.47
1.7
3.2
11.8
0.09
36.8
23.17
100
12.48
53.9
10.69
46.1
1.89
8.2
6.15
26.5
8.04
34.7
2.65
11.4
-0.01
-0.04
—
0
2.65
11.4
0.33
1.4
2.32
10
0.06
36.69
23.01
100
15.76
68.5
7.24
31.5
1.87
8.1
5.1
22.2
6.98
30.3
0.27
1.2
-0.01
-0.04
—
0
-1.59
-6.9
1.04
4.5
-2.63
-11.4
-0.07
36.7
26.24
100
14.28
54.4
11.96
45.6
1.82
6.9
6.1
23.2
7.91
30.1
4.05
15.4
-0.01
-0.04
—
0
4.04
15.4
0.43
1.6
3.62
13.8
0.1
37.03
25.83
100
13.7
53
12.13
47
1.82
7
6.31
24.4
8.14
31.5
3.99
15.4
0.01
0.04
—
0
4
15.5
0.43
1.7
3.57
13.8
0.1
37.08
26.29
100
14.77
56.2
11.52
43.8
1.75
6.7
6.16
23.4
7.91
30.1
3.61
13.7
-0.01
-0.04
—
0
3.6
13.7
0.37
1.4
3.23
12.3
0.09
37.07
29.58
100
16.34
55.2
13.24
44.8
1.85
6.3
6.31
21.3
8.17
27.6
5.08
17.2
—
0
—
0
5.07
17.1
0.09
0.3
4.99
16.9
0.13
37.07
25.14
100
14.41
57.3
10.73
42.7
1.85
7.4
5.23
20.8
7.09
28.2
3.65
14.5
-0.01
-0.04
—
0
3.64
14.5
0.52
2.1
3.12
12.4
0.08
37.07
24.83
100
14.16
57
10.67
43
1.76
7.1
5.62
22.6
7.38
29.7
3.29
13.3
-0.01
-0.04
—
0
3.29
13.3
0.42
1.7
2.87
11.6
0.08
37.3
23.38
100
13.82
59.1
9.56
40.9
1.75
7.5
6.06
25.9
7.8
33.4
1.76
7.5
-0.01
-0.04
—
0
1.75
7.5
0.25
1.1
1.5
6.4
0.04
37.55
27.26
100
15.12
55.5
12.14
44.5
1.72
6.3
6.15
22.6
7.86
28.8
4.28
15.7
-0.01
-0.04
—
0
4.26
15.6
0.04
0.1
3.7
13.6
0.11
37.53
22.2
100
13.31
60
8.89
40
1.67
7.5
5.31
23.9
6.98
31.4
1.91
8.6
-0.02
-0.09
—
0
1.89
8.5
0.06
0.3
1.83
8.2
0.05
37.54
21.11
100
14.27
67.6
6.84
32.4
—
0
5.67
26.9
5.68
26.9
1.17
5.5
-0.02
-0.09
—
0
1.14
5.4
0.2
0.9
1.23
5.8
0.03
37.77
21.17
100
14.3
67.5
6.88
32.5
—
0
5.82
27.5
5.82
27.5
1.06
5
-0.03
-0.1
—
0
1.03
4.9
0.14
0.7
0.89
4.2
0.02
37.76
25.68
100
14.05
54.7
11.63
45.3
1.79
7
6.38
24.8
8.17
31.8
3.46
13.5
-0.02
-0.08
—
0
3.44
13.4
0.22
0.9
3.22
12.5
0.09
37.77
20.81
100
12.45
59.8
8.36
40.2
1.7
8.2
5.53
26.6
7.22
34.7
1.14
5.5
-0.02
-0.1
—
0
1.12
5.4
0.17
0.8
0.95
4.6
0.03
37.71
20.72
100
14.1
68.1
6.62
31.9
—
0
5.55
26.8
5.55
26.8
1.06
5.1
-0.02
-0.1
—
0
1.05
5.1
0.19
0.9
0.86
4.2
0.02
37.7
20.17
100
13.72
68
6.45
32
—
0
5.74
28.5
5.73
28.4
0.72
3.6
-0.02
-0.1
—
0
0.69
3.4
0.12
0.6
0.57
2.8
0.02
37.68
24.06
100
14.42
59.9
9.64
40.1
—
0
5.88
24.4
5.88
24.4
3.76
15.6
-0.04
-0.2
0.01
0.04
3.73
15.5
0.29
1.2
3.44
14.3
0.09
37.61
19.81
100
13.7
69.2
6.11
30.8
—
0
4.89
24.7
4.89
24.7
1.21
6.1
-0.05
-0.3
—
0
1.17
5.9
0.13
0.7
1.04
5.2
0.03
37.66
20.5
100
14.3
69.8
6.2
30.2
—
0
5.18
25.3
5.18
25.3
1.02
5
-0.04
-0.2
—
0
0.98
4.8
—
0
0.98
4.8
0.03
37.91
18.15
100
12.51
68.9
5.64
31.1
—
0
5.31
29.3
5.32
29.3
0.32
1.8
-0.05
-0.3
—
0
0.27
1.5
-0.04
-0.2
0.32
1.8
0.01
37.97
22.96
100
13.62
59.3
9.34
40.7
—
0
5.88
25.6
5.88
25.6
3.46
15.1
-0.05
-0.2
—
0
3.41
14.9
0.07
0.3
3.34
14.5
0.09
37.98
17.89
100
12.55
70.2
5.35
29.9
—
0
4.87
27.2
4.87
27.2
0.48
2.7
-0.05
-0.3
—
0
0.42
2.3
0.03
0.2
0.4
2.2
0.01
38.15
19.57
100
13.47
68.8
6.1
31.2
—
0
5.01
25.6
5.01
25.6
1.1
5.6
-0.05
-0.3
—
0
1.04
5.3
0.09
0.5
0.95
4.9
0.02
38.38
17.34
100
12.08
69.7
5.26
30.3
—
0
5.01
28.9
5.01
28.9
0.25
1.4
-0.06
-0.3
0.01
0.06
0.2
1.2
0.04
0.2
0.16
0.9
—
38.82
21.52
100
13.24
61.5
8.28
38.5
—
0
5.45
25.3
5.46
25.4
2.82
13.1
-0.06
-0.3
—
0
2.76
12.8
0.43
2
2.34
10.9
0.06
38.86
17.27
100
11.96
69.3
5.32
30.8
—
0
4.57
26.5
4.56
26.4
0.75
4.3
-0.06
-0.3
—
0
0.69
4
0.04
0.2
0.65
3.8
0.02
38.94
18.35
100
13.27
72.3
5.08
27.7
—
0
4.58
25
4.58
25
0.5
2.7
-0.08
-0.4
—
0
0.42
2.3
0.05
0.3
0.37
2
0.01
38.89
17.24
100
12.2
70.8
5.04
29.2
—
0
4.8
27.8
4.8
27.8
0.24
1.4
-0.1
-0.6
—
0
0.14
0.8
0.02
0.1
0.12
0.7
0.01
19.34
21.8
100
13.5
61.9
8.3
38.1
—
0
4.79
22
4.79
22
3.5
16.1
-0.06
-0.3
—
0
3.45
15.8
0.24
1.1
3.21
14.7
0.16
19.91
17.16
100
12.51
72.9
4.65
27.1
—
0
4.39
25.6
4.4
25.6
0.26
1.5
-0.12
-0.7
—
0
0.13
0.8
0.02
0.1
0.11
0.6
0.01
19.42