Teladoc Statements
TD
Teladoc 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
642.44
100
188.06
29.3
454.38
70.7
76.751
11.9
330.26
51.4
503.58
78.4
-49.191
-7.7
7.924
1.2
-0.563
-0.09
-833.79
-129.8
3.884
0.6
-837.67
-130.4
-4.921
170.23
646.13
100
194.54
30.1
451.59
69.9
81.388
12.6
349.39
54.1
528.67
81.8
-77.076
-11.9
8.293
1.3
-0.37
-0.06
-79.199
-12.3
2.69
0.4
-81.889
-12.7
-0.488
167.73
660.53
100
193.42
29.3
467.1
70.7
89.938
13.6
309.56
46.9
497.02
75.2
-29.92
-4.5
8.169
1.2
1.537
0.2
-25.375
-3.8
3.515
0.5
-28.89
-4.4
-0.174
166.08
660.2
100
186
28.2
474.3
71.8
84.3
12.8
354.2
53.7
532.8
80.7
-58.5
-8.9
7
1.1
-1.8
-0.3
-59.6
-9.03
-2.5
-0.4
-57.1
-8.6
-0.35
165.1
652.4
100
190.5
29.2
461.9
70.8
87.3
13.4
358.1
54.9
521
79.9
-59
-9.04
5.7
0.9
-0.2
-0.03
-66.1
-10.1
-1
-0.2
-65.2
-10
-0.4
164.2
629.2
100
190.1
30.2
439.1
69.8
87
13.8
345.4
54.9
502.2
79.8
-63.1
-10.03
3.6
0.6
4.9
0.8
-68.5
-10.9
0.7
0.1
-69.2
-11
-0.42
162.9
637.7
100
188.9
29.6
448.8
70.4
77.6
12.2
324.2
50.8
477.5
74.9
-28.7
-4.5
1.9
0.3
1.7
0.3
-3 811.9
-597.8
-1.8
-0.3
-3 810.1
-597.5
-23.49
162.2
611.4
100
185.6
30.4
425.8
69.6
87.8
14.4
346.1
56.6
495.9
81.1
-70.1
-11.5
-1.3
-0.2
-1.6
-0.3
-74.6
-12.2
-1.2
-0.2
-73.5
-12.02
-0.45
161.7
592.4
100
182.5
30.8
409.9
69.2
80.8
13.6
333.4
56.3
473.5
79.9
-63.7
-10.8
-4.3
-0.7
-1.8
-0.3
-3 102.6
-523.7
-1.2
-0.2
-3 101.5
-523.5
-19.22
161.4
565.4
100
187
33.1
378.3
66.9
87.4
15.5
296.9
52.5
443.2
78.4
-64.9
-11.5
-5.5
-1
0.7
0.1
-6 674.1
-1180.4
0.4
0.07
-6 674.5
-1180.5
-41.58
160.5
554.2
100
175
31.6
379.3
68.4
72.9
13.2
290.9
52.5
416.1
75.1
-36.8
-6.6
-18.9
-3.4
-0.4
-0.07
-60.7
-11
-49.7
-9
-11
-2
-0.07
160
521.7
100
169
32.4
352.6
67.6
80.3
15.4
276.7
53
408.9
78.4
-56.2
-10.8
-18.9
-3.6
-0.4
-0.08
-80.7
-15.5
3.6
0.7
-84.3
-16.2
-0.53
159.4
503.1
100
160.3
31.9
342.9
68.2
80.8
16.1
278.3
55.3
410.4
81.6
-67.6
-13.4
-20.5
-4.07
0.2
0.04
-130.6
-26
3.2
0.6
-133.8
-26.6
-0.86
156.1
453.7
100
146
32.2
307.7
67.8
78
17.2
259.4
57.2
386
85.1
-78.3
-17.3
-22.1
-4.9
5.7
1.3
-112.6
-24.8
87
19.2
-199.6
-44
-1.31
152.2
383.3
100
122.9
32.1
260.4
67.9
92.7
24.2
531.7
138.7
661.4
172.6
-401
-104.6
-20.8
-5.4
—
0
-479.4
-125.07
-85.5
-22.3
-394
-102.8
-3.06
128.6
288.8
100
104.7
36.3
184.1
63.7
30
10.4
135.5
46.9
178.5
61.8
5.6
1.9
-17.2
-6
—
0
-38.2
-13.2
-2.3
-0.8
-35.9
-12.4
-0.43
83.6
241
100
90.8
37.7
150.3
62.4
23
9.5
122.9
51
155.8
64.6
-5.5
-2.3
-13.2
-5.5
—
0
-28.1
-11.7
-2.4
-1
-25.7
-10.7
-0.34
76.5
180.8
100
72.4
40
108.4
60
19.3
10.7
96.8
53.5
125.7
69.5
-17.3
-9.6
-9.3
-5.1
—
0
-30.3
-16.8
-0.7
-0.4
-29.6
-16.4
-0.4
73.3
156.5
100
55.4
35.4
101.1
64.6
16.2
10.4
88.1
56.3
114.2
73
-13.1
-8.4
-7.6
-4.9
—
0
-23.2
-14.8
-4.1
-2.6
-19
-12.1
-0.26
72.6
138
100
42.8
31
95.2
69
15.7
11.4
87.8
63.6
113.1
82
-17.9
-13
-7.7
-5.6
—
0
-27.6
-20
-7.3
-5.3
-20.3
-14.7
-0.28
72.2
130.3
100
41.6
31.9
88.6
68
16.7
12.8
83
63.7
109.6
84.1
-20.9
-16.04
-7.2
-5.5
—
0
-29.2
-22.4
0.1
0.08
-29.3
-22.5
-0.41
71.7
128.6
100
44.7
34.8
83.9
65.2
16
12.4
80.2
62.4
105.8
82.3
-21.9
-17.03
-6.5
-5.05
—
0
-29.4
-22.9
0.7
0.5
-30.2
-23.5
-0.43
70.9
122.7
100
40
32.6
82.7
67.4
13.5
11
76
61.9
99.2
80.8
-16.4
-13.4
-6.7
-5.5
—
0
-24.5
-20
0.4
0.3
-24.9
-20.3
-0.35
70.3
111
100
34.2
30.8
76.8
69.2
13.6
12.3
69.1
62.3
92.3
83.2
-15.6
-14.05
-7.7
-6.9
—
0
-23.4
-21.08
-0.2
-0.2
-23.3
-21
-0.34
68.2
94.6
100
27.7
29.3
66.9
70.7
14.3
15.1
60.9
64.4
83.3
88.1
-16.4
-17.3
-6.9
-7.3
—
0
-25.1
-26.5
—
0
-25.1
-26.5
-0.4
63
89.6
100
26.9
30
62.8
70.1
12.9
14.4
59.2
66.1
80.2
89.5
-17.5
-19.5
-4.9
-5.5
—
0
-24
-26.8
-0.1
-0.1
-23.9
-26.7
-0.39
61.8
77.1
22.7
54.4
10.4
58.6
76.5
-22
-7.8
—
-45
9.8
-44.4
-0.76
58.4
68.7
16.7
51.9
10
48.5
64.9
-13
-8.2
—
-31.2
0.1
-31.3
-0.55
56.5
44.6
10
34.6
7.5
36.7
47
-12.4
-0.8
—
-15.3
0.1
-15.4
-0.28
54.6
42.9
12.1
30.8
6.5
36.4
45.6
-14.8
-0.7
—
-15.5
0.2
-15.7
-0.3
52.2
37.4
10
27.4
5.9
32.1
40.6
-13.2
-0.9
—
-14.1
0.2
-14.3
-0.31
46.1
32.4
7.1
25.3
5.9
30.9
39.3
-14
-0.9
—
-29.6
0.2
-29.8
-0.65
45.9
26.5
6.9
19.6
4.8
27.7
34.1
-14.5
-0.4
—
-14.9
—
-14.9
-0.38
38.7
26.9
7.9
18.9
5.2
26.9
33.7
-14.7
-0.4
—
-15.1
0.2
-15.3
-0.4
38.6
22.6
6.5
16.2
4.2
24.8
30.5
-14.3
-0.5
—
-14.8
0.2
-15
-0.75
19.9
20
4.5
15.5
3.9
22.6
28.1
-12.6
-0.5
—
-13.1
0.2
-13.2
-0.37
36.1
18.3
4.8
13.5
3.2
25.6
29.7
-16.3
-0.6
—
-16.9
0.2
-17.1
-7.12
2.4
16.5
5.3
11.2
2.9
20
23.8
-12.6
-0.6
—
-13.2
-0.5
-12.7
-0.34
37
12.9
3.8
9.2
2.4
12.3
15.4
-6.2
-0.6
—
-6.8
0.2
-7
-3.5
2
10.9
2.2
8.8
2
10
12.6
-3.9
-0.5
—
-4.4
0.2
-5.5
-2.75
2
10.3
2
8.3
2.1
8.5
11.1
-2.9
-0.4
—
-3.2
—
-4.3
-2.15
2
9.4
2
7.4
1.2
8
9.6
-2.2
-0.1
—
-2.2
0.1
-3.3
-1.65
2