Middlesex Statements
MS
Middlesex 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
49.146
100
—
0
—
0
—
0
—
0
33.831
68.8
15.315
31.2
-4.041
-8.2
2.399
4.9
13.93
28.3
3.384
6.9
10.516
21.4
0.587
17.944
40.524
100
—
0
—
0
—
0
—
0
30.659
75.7
9.865
24.3
-3.269
-8.07
5.189
12.8
11.961
29.5
1.279
3.2
10.652
26.3
0.595
17.934
38.602
100
—
0
—
0
—
0
—
0
30.359
78.6
8.243
21.4
-3.779
-9.8
1.2
3.1
5.663
14.7
-0.102
-0.3
5.735
14.9
0.321
17.919
46.72
100
—
0
—
0
—
0
—
0
33.89
72.5
12.82
27.4
-3.52
-7.5
1.44
3.1
10.74
23
0.75
1.6
9.96
21.3
0.56
17.87
42.8
100
—
0
—
0
—
0
—
0
32.13
75.1
10.67
24.9
-3.25
-7.6
2.14
5
9.56
22.3
-0.34
-0.8
9.87
23.1
0.55
17.83
38.16
100
—
0
—
0
—
0
—
0
30.67
80.4
7.49
19.6
-2.6
-6.8
1.71
4.5
6.61
17.3
0.74
1.9
5.84
15.3
0.33
17.77
38.82
100
—
0
—
0
—
0
—
0
30.68
79
8.15
21
-2.79
-7.2
1.96
5
7.32
18.9
0.15
0.4
7.14
18.4
0.4
17.75
47.73
100
—
0
—
0
—
0
—
0
31.16
65.3
16.58
34.7
-2.36
-4.9
2.04
4.3
16.26
34.1
1.97
4.1
14.26
29.9
0.8
17.74
39.68
100
—
0
—
0
—
0
—
0
29.6
74.6
10.09
25.4
-2.37
-6
1.95
4.9
9.66
24.3
0.8
2
8.84
22.3
0.5
17.7
36.2
100
—
0
—
0
—
0
—
0
28.9
79.8
7.29
20.1
-1.85
-5.1
1.76
4.9
12.43
34.3
0.33
0.9
12.07
33.3
0.68
17.65
34.02
100
—
0
—
0
—
0
—
0
27.69
81.4
6.34
18.6
-2.2
-6.5
1.28
3.8
5.41
15.9
-1.83
-5.4
7.21
21.2
0.41
17.63
39.87
100
—
0
—
0
—
0
—
0
28.45
71.4
11.42
28.6
-2.1
-5.3
1.08
2.7
10.41
26.1
-1.07
-2.7
11.45
28.7
0.65
17.61
36.7
100
—
0
—
0
—
0
—
0
26.89
73.3
9.81
26.7
-2.07
-5.6
1.56
4.3
9.3
25.3
-1.62
-4.4
10.89
29.7
0.62
17.6
32.54
100
—
0
—
0
—
0
—
0
26.91
82.7
5.63
17.3
-1.74
-5.3
2.04
6.3
5.93
18.2
-0.97
-3
6.88
21.1
0.39
17.59
34.63
100
—
0
—
0
—
0
—
0
26.3
75.9
8.33
24.1
-1.97
-5.7
0.35
1
6.7
19.3
-1.6
-4.6
8.28
23.9
0.47
17.59
39.92
100
—
0
—
0
—
0
—
0
26.74
67
13.18
33
-1.91
-4.8
1.39
3.5
12.67
31.7
-0.07
-0.2
12.71
31.8
0.72
17.58
35.28
100
—
0
—
0
—
0
—
0
25.89
73.4
9.39
26.6
-1.95
-5.5
1.13
3.2
8.57
24.3
-1.15
-3.3
9.68
27.4
0.55
17.58
31.77
100
—
0
—
0
—
0
—
0
25.24
79.4
6.53
20.6
-1.67
-5.3
1.51
4.8
6.37
20.1
-1.3
-4.09
7.64
24
0.44
17.55
32.74
100
—
0
—
0
—
0
—
0
25.18
76.9
7.56
23.1
-2.28
-7
0.61
1.9
5.88
18
-2.19
-6.7
8.04
24.6
0.47
17.3
37.77
100
—
0
—
0
—
0
—
0
25.79
68.3
11.98
31.7
-2
-5.3
0.87
2.3
10.85
28.7
-0.27
-0.7
11.09
29.4
0.66
16.76
33.39
100
—
0
—
0
—
0
—
0
24.44
73.2
8.95
26.8
-1.79
-5.4
0.56
1.7
7.73
23.2
-0.42
-1.3
8.11
24.3
0.49
16.68
30.7
100
—
0
—
0
—
0
—
0
23.67
77.1
7.03
22.9
-1.2
-3.9
0.46
1.5
6.29
20.5
-0.27
-0.9
6.52
21.2
0.39
16.58
33.27
100
—
0
—
0
—
0
—
0
26.12
78.5
7.15
21.5
-1.83
-5.5
0.91
2.7
6.23
18.7
-0.76
-2.3
6.96
20.9
0.42
16.56
38.71
100
—
0
—
0
—
0
—
0
25.8
66.6
12.92
33.4
-1.72
-4.4
0.83
2.1
12.03
31.1
-0.26
-0.7
12.25
31.6
0.74
16.55
34.92
100
—
0
—
0
—
0
—
0
24.2
69.3
10.72
30.7
-2.07
-5.9
0.78
2.2
9.44
27
0.76
2.2
8.64
24.7
0.52
16.54
31.18
100
—
0
—
0
—
0
—
0
24.83
79.6
6.35
20.4
-1.14
-3.7
0.47
1.5
5.68
18.2
1.18
3.8
4.46
14.3
0.27
16.51
31.46
—
—
—
—
23.19
8.26
-1.54
0.46
7.18
2.45
5.31
0.32
16.5
36.17
—
—
—
—
23.57
12.6
-1.49
0.42
11.53
3.89
7.61
0.46
16.5
33.01
—
—
—
—
23.66
9.36
-1.47
0.41
8.3
2.92
5.35
0.33
16.49
30.13
—
—
—
—
22.35
7.78
-1
0.12
6.9
2.46
4.41
0.27
16.46
31.81
—
—
—
—
23.96
7.85
-1.45
-1.7
4.7
1.48
3.18
0.19
16.45
37.79
—
—
—
—
23.64
14.16
-1.43
0.61
13.34
4.52
8.78
0.54
16.44
32.73
—
—
—
—
22.4
10.33
-1.44
0.14
9.03
3.11
5.88
0.36
16.43
30.58
—
—
—
—
22.28
8.3
-0.98
0.09
7.42
2.63
4.75
0.29
16.39
30.93
—
—
—
—
22.46
8.46
-1.5
-0.12
6.85
2.29
4.53
0.28
16.37
34.65
—
—
—
—
23.19
11.46
-1.51
0.22
10.18
3.43
6.71
0.41
16.36
31.67
—
—
—
—
22.43
9.24
-1.5
0.13
7.87
2.78
5.05
0.31
16.31
28.78
—
—
—
—
22.1
6.69
-1.06
0.05
5.68
2.05
3.6
0.22
16.29
28.11
—
—
—
—
20.05
8.06
-1.47
-0.6
5.99
2.2
3.76
0.23
16.27
32.67
—
—
—
—
21.05
11.62
-1.52
0.09
10.19
3.43
6.72
0.41
16.25
29.19
—
—
—
—
20.44
8.75
-1.52
0.05
7.28
2.55
4.69
0.29
16.46
27.17
—
—
—
—
21.21
5.97
-1.1
0.06
4.92
1.75
3.13
0.2
16.18
27.42
—
—
—
—
20.76
6.66
-1.57
-0.25
4.85
1.68
3.13
0.19
16.16
31.29
—
—
—
—
21.02
10.27
-1.54
0.13
8.86
3.05
5.76
0.36
16.12
29.1
—
—
—
—
20.93
8.17
-1.54
0.08
6.71
2.23
4.43
0.28
16.09
27.04
—
—
—
—
21.17
5.87
-1.16
0.13
4.84
1.66
3.13
0.2
16.07
27.08
—
—
—
—
21.36
5.72
-1.78
0.21
4.14
1.41
2.68
0.167
16.04