Tenable Statements
TE
Tenable 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
221.24
100
48.798
22.1
172.44
77.9
45.149
20.4
131.43
59.4
176.58
79.8
-4.137
-1.9
-2.099
-0.9
0.093
0.04
-10.824
-4.9
3.748
1.7
-14.572
-6.6
-0.123
118.68
215.96
100
48.932
22.7
167.03
77.3
43.727
20.2
130.68
60.6
174.41
80.8
-7.38
-3.5
-2.488
-1.2
-1.31
-0.6
-12.728
-5.9
1.658
0.8
-14.386
-6.7
-0.122
117.54
213.31
100
48.803
22.9
164.5
77.1
40.083
18.8
129.52
60.7
169.61
79.5
-5.103
-2.4
-5.854
-1.3
8.091
2.3
-17.709
-8.3
3.939
1.8
-21.648
-10.1
-0.185
116.73
201.5
100
45.8
22.7
155.8
77.3
37.1
18.4
122
60.5
159
78.9
-3.3
-1.6
-0.5
-0.2
-6.5
-3.2
-14.9
-7.4
0.7
0.3
-15.6
-7.7
-0.13
116
195
100
43.5
22.3
151.5
77.7
37.8
19.4
124.4
63.8
162.3
83.2
-10.7
-5.5
-1.2
-0.6
-0.9
-0.5
-12.9
-6.6
3.1
1.6
-16
-8.2
-0.14
115.1
188.8
100
45.5
24.1
143.3
75.9
38.2
20.2
124.2
65.8
162.4
86
-19.1
-10.1
-2.2
-1.2
-0.5
-0.3
-21.9
-11.6
3.2
1.7
-25.1
-13.3
-0.22
113.8
184.6
100
45.2
24.5
139.4
75.5
36.9
20
116.3
63
153.2
83
-13.8
-7.5
-3.2
-1.7
0.1
0.05
-17.2
-9.3
4.3
2.3
-21.5
-11.6
-0.19
112.8
174.9
100
38.6
22.1
136.3
77.9
36.1
20.6
112.8
64.5
148.9
85.1
-12.7
-7.3
-3.3
-1.9
-2.1
-1.2
-18.3
-10.5
0.4
0.2
-18.7
-10.7
-0.17
111.9
164.3
100
36
21.9
128.3
78.1
36.2
22
114.6
69.8
150.9
91.8
-22.5
-13.7
-2.9
-1.8
-1.9
-1.2
-28
-17.04
-0.5
-0.3
-27.5
-16.7
-0.25
111
159.4
100
34.9
21.9
124.4
78
34.3
21.5
105.5
66.2
139.8
87.7
-15.3
-9.6
-3.3
-2.07
-0.9
-0.6
-21.8
-13.7
2.7
1.7
-24.5
-15.4
-0.22
109.5
149
100
30.8
20.7
118.2
79.3
30.7
20.6
99.4
66.7
130.2
87.4
-12
-8.05
-3.3
-2.2
-0.6
-0.4
-16.8
-11.3
-5.8
-3.9
-11
-7.4
-0.1
108.3
138.7
100
27.1
19.5
111.6
80.5
30.7
22.1
89.9
64.8
120.5
86.9
-8.9
-6.4
-3.5
-2.5
-0.8
-0.6
-15.5
-11.2
0.7
0.5
-16.2
-11.7
-0.15
106.9
130.3
100
26.4
20.3
103.8
79.7
28.2
21.6
86
66
114.2
87.6
-10.4
-8
—
0
-0.5
-0.4
-12.4
-9.5
-0.8
-0.6
-11.6
-8.9
-0.11
105.9
123.2
100
22.1
17.9
101.1
82.1
26.8
21.8
77.9
63.2
104.7
85
-3.6
-2.9
—
0
-0.1
-0.08
-5.9
-4.8
1.9
1.5
-7.7
-6.3
-0.07
104.5
118.1
100
20.3
17.2
97.8
82.8
24.4
20.7
74.1
62.7
98.5
83.4
-0.7
-0.6
0.1
0.08
-0.1
-0.08
-0.7
-0.6
1.2
1
-1.9
-1.6
-0.02
103.2
112.3
100
19.4
17.3
92.9
82.7
25.1
22.4
71.2
63.4
96.3
85.8
-3.5
-3.1
—
0
-0.6
-0.5
-4
-3.6
1.8
1.6
-5.9
-5.3
-0.06
101.7
107.2
100
19.1
17.8
88.1
82.2
25.3
23.6
73.3
68.4
98.7
92.1
-10.6
-9.9
0.5
0.5
-0.3
-0.3
-10.4
-9.7
1.6
1.5
-12
-11.2
-0.12
100.2
102.6
100
18.7
18.2
83.9
81.8
26.8
26.1
78.8
76.8
105.6
102.9
-21.7
-21.2
0.7
0.7
-1
-1
-21.9
-21.3
1.1
1.1
-23
-22.4
-0.23
98.9
97
100
18.4
19
78.6
81
22.7
23.4
83.5
86.1
106.2
109.5
-27.6
-28.5
1.2
1.2
-0.1
-0.1
-26.5
-27.3
11.8
12.2
-38.3
-39.5
-0.39
97.8
91.9
100
15.2
16.5
76.6
83.4
20.8
22.6
74.2
80.7
95
103.4
-18.3
-19.9
1.5
1.6
-0.2
-0.2
-17
-18.5
0.6
0.7
-17.6
-19.2
-0.18
96.7
85.4
100
13.9
16.3
71.5
83.7
21.7
25.4
72
84.3
93.7
109.7
-22.2
-26
1.6
1.9
-0.1
-0.1
-20.8
-24.4
0.9
1.1
-21.6
-25.3
-0.23
95.8
80.3
100
13.2
16.4
67.1
83.6
21.9
27.3
67.8
84.4
89.8
111.8
-22.7
-28.3
1.6
2
-0.2
-0.2
-21.3
-26.5
0.1
0.1
-21.4
-26.7
-0.23
93.7
75.2
100
12.4
16.5
62.8
83.5
21.2
28.2
61.2
81.4
82.4
109.6
-19.6
-26.06
—
0
1.2
1.6
-18.4
-24.5
1.2
1.6
-19.6
-26.06
-0.19
100.6
69.4
100
12.2
17.6
57.3
82.6
20.6
29.7
57.8
83.3
78.3
112.8
-21.1
-30.4
—
0
0.7
1
-20.4
-29.4
0.5
0.7
-20.9
-30.1
-0.22
93.1
63.6
100
9.9
15.6
53.7
84.4
17.8
28
52.4
82.4
70.1
110.2
-16.4
-25.8
—
0
-0.4
-0.6
-16.9
-26.6
0.2
0.3
-17.3
-27.2
-0.19
93
59.1
100
8.7
14.7
50.4
85.3
17.2
29.1
48.6
82.2
65.9
111.5
-15.4
-26.06
—
0
—
0
-15.5
-26.2
0.4
0.7
-16.1
-27.2
-0.18
89.4
54.1
8.4
45.7
15.6
41.7
57.3
-11.6
—
—
-11.6
15.9
-11.9
-0.13
89.4
49
7.4
41.6
15.9
36.8
52.7
-11.2
—
-0.1
-11.3
0.1
-11.5
-0.12
93.1
44.1
5.3
38.8
13.7
34.3
48.1
-9.2
—
0.1
-9.2
—
-9.4
-0.1
93
40.5
4.4
36
12.5
32.3
44.8
-8.7
—
—
-8.8
0.1
-9
-0.1
89.4