agilon Statements
AG
agilon 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
1 482.76
100
1 374.06
92.7
108.7
7.3
—
0
146.13
9.9
152.04
10.3
-43.344
-2.9
8.258
0.6
4.841
0.3
-30.245
-2.04
0.417
0.03
-30.682
-2.07
-0.075
411.27
1 604.35
100
1 443.84
90
160.51
10
—
0
161.85
10.1
167.69
10.5
-7.178
-0.4
4.4
0.3
5.892
0.4
3.114
0.2
-0.133
-0.008
-6.064
-0.4
-0.01
408.94
815.5
100
922.7
113.1
-107.2
-13.1
—
0
51.375
6.3
52.404
6.4
-159.6
-19.6
-9.904
-1.2
6.839
0.8
-162.67
-19.9
0.267
0.03
-230.43
-28.3
-0.57
399.44
1 215.7
100
1 104.4
90.8
111.3
9.2
—
0
154.9
12.7
160.2
13.2
-49
-4.03
13
1.1
5.7
0.5
-30.3
-2.5
1.2
0.1
-31.4
-2.6
-0.08
405.8
1 149.1
100
1 008.7
87.8
140.3
12.2
—
0
164.6
14.3
170.2
14.8
-29.8
-2.6
-1.6
-0.1
15.7
1.4
-15.7
-1.4
1.1
0.1
-16.7
-1.5
-0.04
410.3
1 136.1
100
972.8
85.6
163.3
14.4
—
0
152.9
13.5
157.1
13.8
6.3
0.6
-1.5
-0.1
9.5
0.8
14.2
1.2
-1.8
-0.2
16
1.4
0.04
426.6
689.8
100
628.2
91.1
61.6
8.9
—
0
126.8
18.4
130.7
18.9
-69.1
-10.02
-1.7
-0.2
14.9
2.2
-55.9
-8.1
0.6
0.09
-56.5
-8.2
-0.14
412.1
694.9
100
618.3
89
76.6
11
—
0
102.6
14.8
106.1
15.3
-29.5
-4.2
-1
-0.1
0.6
0.09
-29.9
-4.3
0.6
0.09
-30.7
-4.4
-0.07
411.1
670.1
100
587.1
87.6
83
12.4
—
0
101
15.1
104
15.5
-21
-3.1
-0.9
-0.1
7
1
-20.5
-3.06
0.6
0.09
-20.6
-3.07
-0.05
407.3
653.4
100
566.2
86.7
87.2
13.3
—
0
84.6
12.9
88
13.5
-0.7
-0.1
-0.9
-0.1
2.3
0.4
0.7
0.1
-0.1
-0.02
1.2
0.2
—
424.1
462.9
100
430.6
93
32.3
7
—
0
76.5
16.5
80.2
17.3
-47.9
-10.3
-0.8
-0.2
-8.5
-1.8
-57.2
-12.4
0.2
0.04
-56.7
-12.2
-0.14
396.7
458.6
100
414.2
90.3
44.4
9.7
—
0
76.1
16.6
80
17.4
-35.6
-7.8
-0.9
-0.2
-0.3
-0.07
-36.7
-8.003
0.3
0.07
-35.8
-7.8
-0.09
391.2
499
100
442.5
88.7
56.5
11.3
—
0
351.3
70.4
354.8
71.1
-298.4
-59.8
-1.5
-0.3
3
0.6
-296.9
-59.5
0.4
0.08
-298.8
-59.9
-0.79
377.4
413.1
100
360.4
87.2
52.8
12.8
—
0
61.4
14.9
64.8
15.7
-12.1
-2.9
-2.9
-0.7
1.3
0.3
-13.7
-3.3
—
0
-15.1
-3.7
-0.04
384
312.7
100
260.9
83.4
51.8
16.6
—
0
58.3
18.6
61.6
19.7
-9.8
-3.1
-2
-0.6
-0.5
-0.2
-12.3
-3.9
—
0
-11.8
-3.8
-0.03
384
293.6
100
220.4
75.1
73.2
24.9
—
0
71.2
24.3
74.4
25.3
-1.3
-0.4
-2.1
-0.7
-0.1
-0.03
-3.4
-1.2
—
0
-7.9
-2.7
-0.01
384