Blend Statements
BL
Blend 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
40.48
100
18.802
46.4
21.678
53.6
12.916
31.9
21.894
54.1
34.81
86
-13.132
-32.4
-1.648
-4.07
-4.411
-10.9
-19.398
-47.9
0.023
0.06
-23.595
-58.3
-0.093
253.07
34.947
100
16.806
48.1
18.141
51.9
14.183
40.6
24.15
69.1
38.333
109.7
-20.192
-57.8
-5.099
-14.6
5.653
16.2
-20.621
-59.006
0.042
0.1
-22.129
-63.3
-0.088
250.93
36.104
100
16.378
45.4
19.726
54.6
14.417
39.9
26.482
73.3
40.899
113.3
-21.173
-58.6
-7.085
-19.6
-1.498
-4.1
-30.45
-84.3
-0.074
-0.2
-31.812
-88.1
-0.128
248.62
40.59
100
18.53
45.7
22.06
54.3
18.83
46.4
30.31
74.7
49.14
121.1
-27.08
-66.7
-8.21
-20.2
2.63
6.5
-41.78
-102.9
0.04
0.1
-43.21
-106.5
-0.18
246.41
42.82
100
19.32
45.1
23.49
54.9
22.09
51.6
35.77
83.5
57.87
135.1
-34.37
-80.3
-7.95
-18.6
3.23
7.5
-41.44
-96.8
0.05
0.1
-42.82
-100
-0.18
244.26
37.34
100
21.48
57.5
15.85
42.4
26.26
70.3
38.25
102.4
64.51
172.8
-48.66
-130.3
-7.57
-20.3
2.88
7.7
-66.12
-177.08
0.07
0.2
-67.47
-180.7
-0.28
241.44
42.79
100
28.38
66.3
14.41
33.7
33.25
77.7
53.36
124.7
86.6
202.4
-72.2
-168.7
-7.35
-17.2
1.54
3.6
-80.97
-189.2
0.48
1.1
-82.71
-193.3
-0.35
238.49
55.35
100
34.24
61.9
21.11
38.1
34.24
61.9
52.66
95.1
87.18
157.5
-66.07
-119.4
-6.16
-11.1
3.28
5.9
-132.73
-239.8
0.01
0.02
-133.98
-242.06
-0.57
235.27
65.54
100
40.27
61.4
25.27
38.6
35.5
54.2
58.91
89.9
98.49
150.3
-73.22
-111.7
-5.73
-8.7
0.01
0.02
-477.14
-728.01
0.07
0.1
-478.38
-729.9
-2.06
232.5
71.52
100
42.66
59.6
28.87
40.4
35.11
49.1
59.44
83.1
98.61
137.9
-69.75
-97.5
-5.56
-7.8
0.09
0.1
-75.22
-105.2
-2.8
-3.9
-73.55
-102.8
-0.32
230.33
80.99
100
46.05
56.9
34.95
43.2
28.74
35.5
62.3
76.9
94.81
117.1
-59.87
-73.9
-5.66
-7
0.11
0.1
-65.42
-80.8
6.09
7.5
-73.12
-90.3
-0.12
609.13
89.57
100
49.24
55
40.33
45
25.52
28.5
80.98
90.4
110.86
123.8
-70.54
-78.8
-5.62
-6.3
0.12
0.1
-76.03
-84.9
0.3
0.3
-76.93
-85.9
-0.38
200.18
32.06
100
12.36
38.6
19.7
61.4
20.88
65.1
38.45
119.9
59.34
185.1
-39.63
-123.6
—
0
0.11
0.3
-39.52
-123.3
-45.29
-141.3
—
0
—
227.08
31.88
100
10.86
34.1
21.02
65.9
17.07
53.5
31.15
97.7
48.22
151.3
-27.21
-85.4
—
0
0.15
0.5
-27.06
-84.9
0.01
0.03
-21.3
-66.8
-0.09
227.08
30.63
100
8.78
28.7
21.85
71.3
15.19
49.6
22.71
74.1
37.9
123.7
-16.05
-52.4
—
0
0.07
0.2
-15.98
-52.2
0.01
0.03
-15.98
-52.2
-0.07
219.59
27.88
100
9.48
34
18.4
66
13.82
49.6
19.92
71.4
33.75
121.1
-15.35
-55.06
—
0
0.15
0.5
-15.2
-54.5
0.01
0.04
-15.21
-54.6
-0.07
219.59
21.92
100
8.67
39.6
13.26
60.5
14.68
67
19.39
88.5
34.06
155.4
-20.81
-94.9
—
0
0.24
1.1
-20.57
-93.8
0.01
0.05
-20.57
-93.8
-0.09
219.59
15.6
100
7.36
47.2
8.25
52.9
11.82
75.8
19.51
125.1
31.33
200.8
-23.08
-147.9
—
0
0.24
1.5
-22.84
-146.4
0.01
0.06
-22.85
-146.5
-0.1
219.59