Accel Statements
AC
Accel 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
309.41
100
216.48
70
92.934
30
—
0
46.541
15
70.251
22.7
22.683
7.3
-8.906
-2.9
4.742
1.5
18.519
6
3.933
1.3
14.586
4.7
0.171
85.054
301.82
100
210.33
69.7
91.491
30.3
—
0
47.634
15.8
65.932
21.8
25.559
8.5
-8.66
-2.9
-4.716
-1.6
12.183
4
4.767
1.6
7.416
2.5
0.087
85.3
297.07
100
206.97
69.7
90.103
30.3
—
0
47.827
16.1
64.652
21.8
25.451
8.6
-8.598
-2.9
2.524
0.8
19.377
6.5
3.389
1.1
15.988
5.4
0.186
86.146
287.5
100
200.81
69.8
86.689
30.2
—
0
45.183
15.7
61.569
21.4
25.12
8.7
-8.415
-2.9
-1.625
-0.6
15.08
5.2
4.63
1.6
10.45
3.6
0.12
87.114
292.6
100
204.5
69.9
88.2
30.1
—
0
44.2
15.1
59
20.2
29.2
10
-8.2
-2.8
-4.8
-1.6
16.1
5.5
6.1
2.1
10
3.4
0.11
86.8
293.2
100
205
69.9
88.2
30.1
—
0
43
14.7
60.5
20.6
27.7
9.4
-7.9
-2.7
-4.6
-1.6
15.2
5.2
6
2
9.2
3.1
0.11
87.1
278.1
100
195.3
70.2
82.8
29.8
—
0
42.3
15.2
57.7
20.7
25.1
9
-7.6
-2.7
—
0
17.5
6.3
4.1
1.5
13.4
4.8
0.15
89.1
267
100
187.5
70.2
79.4
29.7
—
0
39.8
14.9
56.2
21
23.2
8.7
-6.2
-2.3
10.4
3.9
27.4
10.3
4.9
1.8
22.4
8.4
0.25
90.5
227.9
100
155.4
68.2
72.4
31.8
—
0
32.7
14.3
45.2
19.8
27.3
12
-3.8
-1.7
5.7
2.5
29.2
12.8
6.8
3
22.5
9.9
0.24
93
196.9
100
132.6
67.3
64.3
32.7
—
0
31.1
15.8
43.1
21.9
21.2
10.8
-4
-2.03
3.4
1.7
20.6
10.5
4.8
2.4
15.8
8
0.17
93
192.3
100
129.6
67.4
62.7
32.6
—
0
32.2
16.7
45.6
23.7
17.1
8.9
-3
-1.6
-2.9
-1.5
10.1
5.3
3.2
1.7
6.8
3.5
0.07
95.1
193.4
100
129.7
67.1
63.6
32.9
—
0
28.1
14.5
45
23.3
18.6
9.6
-3
-1.6
-0.9
-0.5
14.7
7.6
3.9
2
10.8
5.6
0.11
94.7
202
100
135.8
67.2
66.2
32.8
—
0
26.1
12.9
41.2
20.4
24.9
12.3
-3.4
-1.7
-3.2
-1.6
18.4
9.1
5.9
2.9
12.4
6.1
0.13
94.7
147.1
100
98.9
67.2
48.2
32.8
—
0
24.5
16.7
38.6
26.2
9.6
6.5
-3.3
-2.2
-2.8
-1.9
3.4
2.3
1.9
1.3
1.5
1
0.02
93.5
74.4
100
49.3
66.3
25.1
33.7
—
0
22.4
30.1
35.9
48.3
-10.8
-14.5
-3.5
-4.7
1.9
2.6
-13.7
-18.4
-5.1
-6.9
-8.5
-11.4
-0.09
93.1
135.1
100
90.6
67.1
44.5
32.9
—
0
23.2
17.2
35.5
26.3
9
6.7
-5.1
-3.8
-3.6
-2.7
0.2
0.1
-6.6
-4.9
6.8
5
0.08
83.6
0.4
100
0.5
125
-0.2
-50
—
0
9.9
2475
23.7
5925
-23.8
-5950
-20.8
-5200
-7.2
-1800
-51.8
-12950
-5.1
-1275
-46.8
-11700
-0.6
78.3
106.5
100
70.7
66.4
35.8
33.6
—
0
22
20.7
33.6
31.5
2.1
2
28.4
26.7
17.4
16.3
47.9
45
-0.1
-0.09
48
45.1
0.62
78
125.7
100
88.6
70.5
37.1
29.5
—
0
18.2
14.5
42.8
34
-5.7
-4.5
-3.3
-2.6
-9.8
-7.8
-20
-15.9
2.4
1.9
-22.4
-17.8
-0.31
71.9
101.3
100
65.7
64.9
35.6
35.1
—
0
17.6
17.4
34.6
34.2
1
1
-3.3
-3.3
—
0
-2.3
-2.3
-0.7
-0.7
-1.6
-1.6
-0.03
59.7
104.3
100
66.1
63.4
38.2
36.6
—
0
17.5
16.8
28.9
27.7
9.3
8.9
-3.2
-3.07
—
0
6.1
5.8
1.8
1.7
4.3
4.1
0.07
61.9
97.4
100
61.6
63.2
35.8
36.8
—
0
16.1
16.5
27.1
27.8
8.7
8.9
-3
-3.08
—
0
5.7
5.9
1.7
1.7
4
4.1
0.06
61.9
—
100
—
0
—
0
—
0
—
0
0.2
0
-0.2
0
2.4
0
—
0
2.2
0
—
0
2.2
0
0.04
56.3
—
100
—
0
—
0
—
0
—
0
0.1
0
-0.1
0
2.1
0
—
0
1.9
0
—
0
1.9
0
0.03
56.3
—
100
—
0
—
0
—
0
—
0
0.2
0
-0.2
0
1.8
0
—
0
1.6
0
—
0
1.6
0
0.03
56.3
—
100
—
0
—
0
—
0
—
0
0.3
0
-0.3
0
1.4
0
—
0
1.1
0
—
0
1.1
0
0.02
56.3
—
100
—
0
—
0
—
0
—
0
0.2
0
-0.2
0
—
0
—
0
-0.2
0
—
0
-0.2
0
—
60.2
—
100
—
0
—
0
—
0
—
0
0.1
0
-0.1
0
—
0
—
0
-0.1
0
—
0
-0.1
0
—
56.4
—
100
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
0
—
12