Logistics Innovation Statements
LI
Logistics Innovation 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
0.187
0
0.418
0
-0.418
0
3.663
0
-1.21
0
2.036
0
0.759
0
1.277
0
0.03
42.612
—
100
—
0
—
0
—
0
0.189
0
0.287
0
-0.287
0
2.884
0
0.864
0
3.46
0
0.595
0
2.865
0
0.067
42.612
—
100
—
0
—
0
—
0
0.189
0
0.498
0
-0.498
0
1.539
0
1.212
0
2.253
0
0.313
0
1.941
0
0.046
42.612
—
100
—
0
—
0
—
0
0.188
0
0.384
0
-0.384
0
0.461
0
3.462
0
3.539
0
0.076
0
3.463
0
0.081
42.612
—
100
—
0
—
0
—
0
0.222
0
0.371
0
-0.371
0
0.034
0
8.656
0
8.319
0
—
0
8.319
0
0.195
42.612
—
100
—
0
—
0
—
0
0.465
0
0.305
0
-0.305
0
0.007
0
1.039
0
0.741
0
—
0
0.741
0
0.016
45.549
—
100
—
0
—
0
—
0
—
0
0.2
0
-0.2
0
0.004
0
1.677
0
1.482
0
—
0
1.482
0
0.035
42.612
—
100
—
0
—
0
—
0
—
0
0.12
0
-0.12
0
0.001
0
-2.931
0
-3.05
0
—
0
-3.05
0
-0.072
42.612
—
100
—
0
—
0
—
0
—
0
0.001
0
-0.001
0
—
0
—
0
-0.001
0
—
0
-0.001
0
0
42.715