CIIG Capital Statements
CI
CIIG Capital 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
—
100
—
0
—
0
—
0
—
0
3.687
0
-3.687
0
2.665
0
—
0
-1.022
0
0.549
0
-1.571
0
-0.044
35.938
—
100
—
0
—
0
—
0
—
0
0.202
0
-0.202
0
1.518
0
—
0
1.316
0
0.29
0
1.026
0
0.029
35.938
—
100
—
0
—
0
—
0
—
0
0.812
0
-0.812
0
0.456
0
—
0
-0.356
0
0.067
0
-0.423
0
-0.012
35.938
—
100
—
0
—
0
—
0
—
0
0.792
0
-0.792
0
0.045
0
—
0
-0.747
0
—
0
-0.747
0
-0.021
35.938
—
100
—
0
—
0
—
0
—
0
1.489
0
-1.489
0
0.028
0
—
0
-1.462
0
—
0
-1.462
0
-0.041
35.938
—
100
—
0
—
0
—
0
—
0
0.058
0
-0.058
0
0.003
0
—
0
-0.056
0
—
0
-0.056
0
-0.002
35.938
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
31.25
—
100
—
0
—
0
—
0
—
0
0.001
0
-0.001
0
—
0
—
0
-0.001
0
—
0
-0.001
0
0
31.25
4.573
3.4
1.173
0.379
1.005
1.384
-0.211
-0.038
0.007
-0.242
-0.096
-0.146
-0.012
11.729
4.924
3.865
1.059
0.481
1.133
1.614
-0.555
-0.033
0.033
-0.475
-0.221
-0.254
-0.022
11.633
5.428
3.689
1.739
0.389
1.076
1.465
0.274
-0.027
0.033
0.28
0.093
0.187
0.015
12.707
5.967
3.934
2.033
0.291
0.99
1.281
0.752
-0.027
-0.004
0.691
0.251
0.44
0.034
12.805
5.629
3.832
1.797
0.294
1.148
1.442
0.355
-0.024
0.042
0.323
0.102
0.221
0.017
12.692
4.89
3.59
1.3
0.28
0.92
1.2
0.1
-0.02
0.02
0.09
0.04
0.06
—
12.69
5.68
4.36
1.32
0.29
0.88
1.17
0.15
-0.02
0.05
0.18
0.07
0.11
0.01
12.7
5.67
4.14
1.53
0.29
0.95
1.24
0.29
-0.02
0.07
0.33
0.13
0.2
0.02
12.7
5.6
4.2
1.41
0.31
1
1.3
0.1
-0.02
0.09
0.17
0.07
0.1
0.01
12.75
5.01
3.97
1.04
0.29
0.92
1.21
-0.17
-0.03
0.05
-0.14
-0.06
-0.09
-0.01
12.85
5.36
3.99
1.37
0.29
0.86
1.15
0.22
-0.03
0.06
0.25
0.1
0.15
0.01
12.85
5.06
3.52
1.54
0.33
0.81
1.14
0.4
-0.03
0.06
0.43
0.17
0.26
0.02
12.89
5.63
4.31
1.32
0.27
0.83
1.11
0.21
-0.08
0.05
0.19
0.07
0.11
0.01
9.33
5.72
4.65
1.07
0.26
0.68
0.93
0.13
-0.08
0.03
0.08
0.02
0.05
0.01
8.42
6.65
5.46
1.19
0.24
0.66
0.89
0.3
-0.09
-0.01
0.21
0.09
0.02
0.01
10.12
7.97
6.88
1.09
0.24
0.67
0.9
0.19
-0.09
0.02
0.12
0.05
-0.02
0.01
10.1
7.66
6.44
1.22
0.21
0.64
0.85
0.37
-0.08
0.01
0.3
0.12
0.12
0.02
10.2
6.91
5.82
1.1
0.24
0.64
0.87
0.22
-0.09
0.01
-0.08
-0.02
-0.16
-0.01
10.42
9.71
8.42
1.3
0.2
0.75
0.94
0.35
-0.09
0.02
0.28
0.09
0.15
0.02
8.27
7.82
6.85
0.97
0.14
0.57
0.71
0.26
-0.1
—
0.16
0.05
0.04
0.01
8.01
5.53
4.51
1.01
0.22
0.68
0.9
0.12
-0.12
0.01
-0.01
—
-0.01
—
7.54
5.66
4.94
0.72
0.42
0.62
1.04
-0.32
-0.11
0.14
-0.77
-0.23
-0.54
-0.08
7.06
6.01
5.12
0.89
0.23
0.58
0.81
0.08
-0.12
—
-0.12
-0.07
-0.06
-0.01
7.01
5.81
5.04
0.77
0.18
0.62
0.81
-0.04
-0.07
-0.01
0.08
0.05
0.03
—
6.51
3.73
2.85
0.88
0.17
0.53
0.7
0.18
-0.1
0.2
0.07
0.03
0.05
0.01
5.4
3.34
2.53
0.81
0.43
0.83
1.26
-0.44
-0.14
0.04
-0.78
-0.21
-0.57
-0.08
7
2.56
1.94
0.62
0.34
0.7
1.05
-0.43
-0.13
0.01
-0.55
-0.17
-0.38
-0.05
7
2.59
1.81
0.78
0.32
0.58
0.89
-0.11
0.03
0.03
-0.08
-0.04
-0.04
-0.01
7
2.7
1.74
0.96
0.25
0.65
0.9
0.06
—
—
0.06
0.02
0.04
0.01
7