BGSF Statements
BG
BGSF 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
68.137
100
44.507
65.3
23.63
34.7
—
0
21.543
31.6
23.524
34.5
0.106
0.2
-1.061
-1.6
—
0
-0.98
-1.4
-0.219
-0.3
-0.761
-1.1
-0.07
10.88
68.765
100
45.327
65.9
23.438
34.1
—
0
21
30.5
23.007
33.5
0.431
0.6
-1.235
-1.8
—
0
-0.82
-1.2
-0.028
-0.04
-0.792
-1.2
-0.073
10.831
73.567
100
48.12
65.4
25.447
34.6
—
0
20.104
27.3
22.149
30.1
3.298
4.5
-1.601
-2.2
—
0
1.626
2.2
0.627
0.9
0.999
1.4
0.092
10.805
83.48
100
53.51
64.1
29.98
35.9
—
0
22.53
27
24.56
29.4
5.42
6.5
-1.67
-2.0005
—
0
3.6
4.3
0.96
1.1
2.64
3.2
0.24
10.8
80.8
100
51.23
63.4
29.57
36.6
—
0
22.15
27.4
24.08
29.8
5.49
6.8
-1.5
-1.9
—
0
3.55
4.4
0.94
1.2
2.6
3.2
0.24
10.77
75.32
100
48.53
64.4
26.78
35.6
—
0
22.89
30.4
24.66
32.7
2.13
2.8
-1.2
-1.6
—
0
-21.93
-29.1
-5.46
-7.2
-16.47
-21.9
-1.54
10.71
77.28
100
50.23
65
27.06
35
—
0
22.95
29.7
24.02
31.1
3.03
3.9
-0.64
-0.8
—
0
2.12
2.7
0.7
0.9
1.73
2.2
0.16
10.36
78.51
100
50.51
64.3
28
35.7
—
0
20.38
26
21.52
27.4
6.48
8.3
-0.38
-0.5
—
0
6.09
7.8
1.44
1.8
4.65
5.9
0.44
10.53
74.09
100
49.03
66.2
25.06
33.8
—
0
19.89
26.8
20.81
28.1
4.25
5.7
-0.07
-0.09
—
0
4.17
5.6
0.99
1.3
3.18
4.3
0.3
10.51
68.54
100
45.11
65.8
23.43
34.2
—
0
19.72
28.8
20.62
30.1
2.82
4.1
-0.27
-0.4
—
0
2.54
3.7
0.53
0.8
15.8
23.1
1.51
10.43
14.57
100
-1.1
-7.5
15.68
107.6
—
0
14.22
97.6
14.97
102.7
0.7
4.8
-0.41
-2.8
—
0
2.38
16.3
0.72
4.9
5.31
36.4
0.5
10.45
64.18
100
42.14
65.7
22.05
34.4
—
0
17.05
26.6
17.01
26.5
5.03
7.8
-0.43
-0.7
—
0
4.6
7.2
0.89
1.4
4.64
7.2
0.44
10.43
57.4
100
38.15
66.5
19.25
33.5
—
0
16.25
28.3
15.92
27.7
3.33
5.8
-0.22
-0.4
—
0
3.09
5.4
0.49
0.9
3.44
6
0.33
10.39
49.75
100
33.54
67.4
16.21
32.6
—
0
15.3
30.8
16.13
32.4
0.08
0.2
-0.38
-0.8
—
0
-0.3
-0.6
-0.09
-0.2
0.71
1.4
0.06
10.33
-1.07
100
-10.21
954.2
9.15
-855.1
—
0
9.87
-922.4
10.59
-989.7
-1.45
135.5
-0.34
31.8
—
0
-1.79
167.3
-0.48
44.9
2.21
-206.5
0.21
10.23
71.52
100
51.81
72.4
19.71
27.6
—
0
14.87
20.8
16.06
22.5
3.65
5.1
-0.36
-0.5
0.08
0.1
3.29
4.6
0.72
1
2.57
3.6
0.25
10.33
62.61
100
45.7
73
16.91
27
—
0
14.31
22.9
15.75
25.2
1.16
1.9
-0.43
-0.7
—
0
-6.51
-10.4
-1.69
-2.7
-4.83
-7.7
-0.47
10.31
74.07
100
53.79
72.6
20.28
27.4
—
0
16.2
21.9
17.62
23.8
2.66
3.6
-0.46
-0.6
—
0
2.2
3
0.7
0.9
1.5
2
0.14
10.38
-2.23
100
-10.58
474.4
8.35
-374.4
—
0
7.86
-352.5
8.95
-401.3
-0.6
26.9
-0.32
14.3
—
0
-0.92
41.3
-0.06
2.7
2.74
-122.9
0.26
10.29
79.36
100
57.19
72.1
22.18
27.9
—
0
14.5
18.3
15.7
19.8
6.48
8.2
-0.4
-0.5
—
0
5.54
7
1.33
1.7
4.21
5.3
0.41
10.34
73.86
100
53
71.8
20.86
28.2
—
0
14.24
19.3
15.44
20.9
5.42
7.3
-0.5
-0.7
—
0
4.92
6.7
1.12
1.5
3.8
5.1
0.37
10.36
68.78
100
50.34
73.2
18.44
26.8
—
0
13.62
19.8
14.85
21.6
3.59
5.2
-0.35
-0.5
—
0
3.23
4.7
0.74
1.1
2.5
3.6
0.24
10.4
72
100
53.28
74
18.72
26
—
0
10.92
15.2
12.16
16.9
6.56
9.1
-0.58
-0.8
—
0
5.98
8.3
1.13
1.6
4.85
6.7
0.47
10.32
77.06
100
55.69
72.3
21.37
27.7
—
0
13.03
16.9
14.28
18.5
7.09
9.2
-0.66
-0.9
—
0
6.43
8.3
1.37
1.8
5.06
6.6
0.49
10.34
70.95
100
51.75
72.9
19.19
27
—
0
11.36
16
12.62
17.8
6.58
9.3
-0.74
-1.04
—
0
5.84
8.2
0.67
0.9
5.17
7.3
0.54
9.54
66.86
100
49.55
74.1
17.31
25.9
—
0
11.98
17.9
13.27
19.8
4.04
6
-0.87
-1.3
—
0
3.16
4.7
0.7
1
2.47
3.7
0.27
9.09
75.7
56.45
19.26
—
12.79
14.4
4.85
-0.97
—
3.88
1.44
-0.87
-0.09
8.76
71.28
53.03
18.25
—
11.18
12.62
5.64
-0.88
—
4.75
1.62
3.14
0.35
9.08
68.77
51.55
17.23
—
10.78
12.64
4.58
-0.84
—
3.74
1.46
2.28
0.25
9.05
56.84
43.17
13.67
—
9.61
10.98
2.69
-0.56
—
2.13
0.83
1.3
0.15
8.92
64.28
49.17
15.11
—
9.14
10.69
4.42
-0.68
—
3.74
1.44
2.3
0.26
8.94
67.41
50.98
16.43
—
10.29
11.96
4.47
-0.7
—
3.76
1.42
2.35
0.26
9.03
62.62
47.43
15.18
—
9.47
11.2
3.98
-1.3
—
2.28
0.89
1.4
0.17
8.05
59.55
46.2
13.35
—
8.9
10.69
2.66
-1.28
—
1.38
0.55
0.83
0.11
7.65
66.7
51.85
14.84
—
9.46
11.27
3.57
-1.13
—
2.44
0.93
1.51
0.2
7.61
60.17
46.32
13.86
—
7.7
8.99
4.86
-0.76
—
3.66
1.44
2.21
0.29
7.57
49.78
38.92
10.87
—
6.88
8.18
2.68
-0.37
—
2.31
0.85
1.46
0.2
7.27
40.88
32.54
8.34
—
6.35
7.48
0.86
-0.55
—
0.31
0.15
0.16
0.02
6.94
42.94
34.57
8.36
—
5.7
6.75
1.61
-0.62
—
0.99
0.5
0.49
0.08
5.79
48.01
38.02
9.99
—
6.22
7.28
2.71
-1.59
—
1.12
0.76
0.37
0.06
5.75
42.83
34.36
8.47
—
5.66
6.85
1.62
-0.88
—
0.75
0.5
0.25
0.04
5.68
39.04
31.33
7.71
—
6.51
7.85
-0.14
-0.78
—
-1.91
-0.38
-1.53
-0.27
5.6
43.8
35.3
8.49
—
5.61
7.13
1.37
-1.66
—
-0.29
-7.49
7.2
1.14
6.33
47.87
38.76
9.11
—
5.32
6.53
2.57
-1.13
—
1.44
0.02
1.42
0.26
5.42
35.24
28.59
6.65
—
4.46
5.56
1.08
-0.84
—
0.24
—
0.25
0.05
5.42
24.78
19.91
4.87
—
3.71
4.77
0.11
-0.66
—
-0.56
0.01
-0.57
-0.1
5.42
20.92
16.87
4.05
—
2.92
4.27
-0.22
-0.56
—
-0.79
0.01
-0.79
-0.146
5.42