Sprout Statements
SP
Sprout 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
99.396
100
22.402
22.5
76.994
77.5
25.126
25.3
68.381
68.8
93.507
94.1
-16.513
-16.6
0.081
0.08
-0.257
-0.3
-16.689
-16.8
0.203
0.2
-16.892
-17
-0.298
56.699
96.784
100
22.428
23.2
74.356
76.8
23.769
24.6
63.874
66
87.643
90.6
-13.287
-13.7
-0.011
-0.01
-0.406
-0.4
-13.704
-14.2
-0.129
-0.1
-13.575
-14.03
-0.241
56.344
93.584
100
20.961
22.4
72.623
77.6
22.661
24.2
68.185
72.9
90.846
97.1
-18.223
-19.5
-0.334
-0.4
-0.118
-0.1
-18.675
-20
1.402
1.5
-20.077
-21.5
-0.358
56.133
85.53
100
20.2
23.6
65.33
76.4
20.06
23.5
69.48
81.2
89.54
104.7
-24.2
-28.3
0.5
0.6
-0.29
-0.3
-23.99
-28.05
-0.98
-1.1
-23.01
-26.9
-0.41
55.83
79.32
100
18.23
23
61.08
77
18.96
23.9
57.04
71.9
76
95.8
-14.92
-18.8
2.11
2.7
-0.15
-0.2
-12.96
-16.3
0.13
0.2
-13.09
-16.5
-0.24
55.5
75.21
100
16.88
22.4
58.34
77.6
17.88
23.8
52.39
69.7
70.27
93.4
-11.93
-15.9
1.99
2.6
-0.21
-0.3
-10.15
-13.5
0.1
0.1
-10.25
-13.6
-0.19
55.18
69.66
100
15.42
22.1
54.25
77.9
16.72
24
50.68
72.8
67.39
96.7
-13.15
-18.9
1.34
1.9
-0.02
-0.03
-11.83
-17
0.11
0.2
-11.94
-17.1
-0.22
55.1
65.31
100
15.31
23.4
50
76.6
16.28
24.9
48.1
73.6
64.38
98.6
-14.39
-22.03
0.7
1.1
-0.16
-0.2
-13.85
-21.2
0.09
0.1
-13.93
-21.3
-0.25
54.72
61.43
100
15.14
24.6
46.29
75.4
15.37
25
45.45
74
60.83
99
-14.53
-23.7
0.29
0.5
-0.29
-0.5
-14.53
-23.7
0.08
0.1
-14.61
-23.8
-0.27
54.5
57.43
100
13.99
24.4
43.44
75.6
13.07
22.8
39.98
69.6
53.05
92.4
-9.61
-16.7
0.05
0.09
-0.11
-0.2
-9.67
-16.8
0.09
0.2
-9.76
-17
-0.18
54.28
53.27
100
13.29
24.9
39.98
75.1
12.22
22.9
37.48
70.4
49.7
93.3
-9.72
-18.2
—
0
-0.1
-0.2
-9.83
-18.5
0.08
0.2
-9.9
-18.6
-0.18
54.06
49.09
100
12.35
25.2
36.75
74.9
10.55
21.5
33.03
67.3
43.58
88.8
-6.84
-13.9
-0.01
-0.02
-0.09
-0.2
-6.93
-14.1
0.06
0.1
-6.99
-14.2
-0.13
53.91
44.69
100
11.16
25
33.53
75
9.01
20.2
29.83
66.7
38.84
86.9
-5.31
-11.9
-0.01
-0.02
-0.06
-0.1
-5.38
-12.04
0.06
0.1
-5.44
-12.2
-0.1
53.68
40.82
100
10
24.5
30.82
75.5
8.27
20.3
28.77
70.5
37.04
90.7
-6.22
-15.2
-0.02
-0.05
-0.12
-0.3
-6.36
-15.6
0.01
0.02
-6.37
-15.6
-0.12
53.43
37.35
100
9.62
25.8
27.73
74.2
7.81
20.9
25.72
68.9
33.52
89.7
-5.8
-15.5
-0.03
-0.08
—
0
-5.82
-15.6
0.06
0.2
-5.88
-15.7
-0.11
53.14
33.67
100
8.77
26
24.89
73.9
7.69
22.8
24.12
71.6
31.82
94.5
-6.92
-20.6
-0.04
-0.1
0.02
0.06
-6.95
-20.6
0.05
0.1
-7
-20.8
-0.13
51.91
31.4
100
8.32
26.5
23.08
73.5
7.71
24.6
23.71
75.5
31.42
100.1
-8.34
-26.6
-0.04
-0.1
0.1
0.3
-8.28
-26.4
0.02
0.06
-8.3
-26.4
-0.16
50.53
30.54
100
8.21
26.9
22.33
73.1
7.28
23.8
25.99
85.1
33.27
108.9
-10.94
-35.8
0.37
1.2
0.1
0.3
-10.48
-34.3
—
0
-10.48
-34.3
-0.21
50.14
28.14
100
8.87
31.5
19.28
68.5
8.92
31.7
36.27
128.9
45.19
160.6
-25.92
-92.1
-0.02
-0.07
0.1
0.4
-25.83
-91.8
0.02
0.07
-25.85
-91.9
-0.66
39.06
26.42
100
7.23
27.4
19.19
72.6
6.36
24.1
17.95
67.9
24.31
92
-5.12
-19.4
-0.01
-0.04
0.11
0.4
-5.02
-19.0008
0.02
0.08
-5.04
-19.08
-0.13
39.06
24.76
100
6.21
25.1
18.55
74.9
6.42
25.9
23.01
92.9
29.43
118.9
-10.88
-43.9
0.01
0.04
0.13
0.5
-10.74
-43.4
0.02
0.08
-10.76
-43.5
-0.28
39.06
23.38
100
5.85
25
17.53
75
6.35
27.2
16.54
70.7
22.88
97.9
-5.35
-22.9
0.05
0.2
0.15
0.6
-5.15
-22.03
0.01
0.04
-5.16
-22.07
-0.13
39.06
22.28
100
5.41
24.3
16.87
75.7
6.4
28.7
14.37
64.5
20.76
93.2
-3.89
-17.5
-0.21
-0.9
0.15
0.7
-3.95
-17.7
0.02
0.09
-3.97
-17.8
-0.1
39.06
20.41
100
5.4
26.5
15.01
73.5
6.26
30.7
13.16
64.5
19.43
95.2
-4.42
-21.7
-0.19
-0.9
0.1
0.5
-4.51
-22.1
—
0
-4.51
-22.1
-0.12
39.06
18.76
100
5.17
27.6
13.59
72.4
6.25
33.3
13.29
70.8
19.54
104.2
-5.95
-31.7
-0.12
-0.6
0.1
0.5
-5.97
-31.8
—
0
-5.97
-31.8
-0.15
39.06
17.37
100
5.02
28.9
12.35
71.1
6.51
37.5
12.35
71.1
18.86
108.6
-6.51
-37.5
-0.07
-0.4
0.1
0.6
-6.49
-37.4
—
0
-6.49
-37.4
-0.17
39.06