Samsara Statements
IO
Samsara 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
300.2
100
73.365
24.4
226.84
75.6
76.476
25.5
208.56
69.5
285.03
94.9
-58.194
-19.4
9.626
3.2
—
0
-48.568
-16.2
1.042
0.3
-49.61
-16.5
-0.09
553.92
280.73
100
68.625
24.4
212.1
75.6
72.973
26
192.19
68.5
278.1
99.1
-65.997
-23.5
10.084
3.6
—
0
-55.913
-19.9
0.376
0.1
-56.289
-20.05
-0.103
548.65
276.27
100
69.024
25
207.25
75
73.426
26.6
175.5
63.5
261.59
94.7
-54.337
-19.7
11.471
4.2
—
0
-111.53
-40.4
1.84
0.7
-113.37
-41.04
-0.208
543.89
237.5
100
61.6
25.9
175.9
74.1
60.8
25.6
153.3
64.5
225.9
95.1
-50
-21.05
9.4
4
4.61
1.9
-45.4
-19.1
0.1
0.04
-45.5
-19.2
-0.08
537.5
219.3
100
58.9
26.9
160.4
73.1
64
29.2
153.2
69.9
230.1
104.9
-69.8
-31.8
10.2
4.7
—
0
-59.5
-27.1
0.4
0.2
-60
-27.4
-0.11
531.8
204.3
100
57.6
28.2
146.8
71.9
60.4
29.6
148.8
72.8
222.5
108.9
-75.8
-37.1
8.9
4.4
—
0
-66.9
-32.7
0.9
0.4
-67.9
-33.2
-0.13
526.4
186.6
100
51.5
27.6
135
72.3
54.6
29.3
127.3
68.2
195.1
104.6
-60
-32.2
8.5
4.6
—
0
-51.5
-27.6
2.1
1.1
-53.6
-28.7
-0.1
521.5
169.8
100
47.3
27.9
122.5
72.1
50
29.4
123.6
72.8
186
109.5
-63.5
-37.4
5.6
3.3
—
0
-57.9
-34.1
0.7
0.4
-58.6
-34.5
-0.11
516.6
153.5
100
44.3
28.9
109.3
71.2
41.8
27.2
120.9
78.8
175
114
-65.8
-42.9
1.5
1
—
0
-64.2
-41.8
—
0
-64.3
-41.9
-0.13
511.8
142.6
100
39.6
27.8
103
72.2
41
28.8
119
83.5
172.2
120.8
-69.1
-48.5
-0.1
-0.07
—
0
-70.3
-49.3
0.7
0.5
-71
-49.8
-0.14
507.3
125.8
100
38.7
30.8
87
69.2
126.5
100.6
200.6
159.5
338.8
269.3
-251.7
-200.08
-0.2
-0.2
—
0
-252
-200.3
0.8
0.6
-252.8
-201
-0.49
520.8
113.8
100
31.8
27.9
82
72.1
29.7
26.1
83.1
73
112.8
99.1
-30.8
-27.07
-0.1
-0.09
—
0
-32.4
-28.5
—
0
-32.4
-28.5
-0.06
500.4
101
100
28.4
28.1
72.7
72
25.5
25.2
78.5
77.7
103.9
102.9
-31.2
-30.9
0.2
0.2
—
0
-31
-30.7
0.4
0.4
-31.4
-31.09
-0.06
500.4
87.7
100
25.6
29.2
62.1
70.8
23.5
26.8
77.2
88
100.7
114.8
-38.6
-44.01
0.2
0.2
—
0
-38.4
-43.8
—
0
-38.4
-43.8
-0.08
500.4
75.9
100
21.2
27.9
54.7
72.1
20.2
26.6
59.7
78.7
90
118.6
-35.3
-46.5
-0.9
-1.2
—
0
-36.2
-47.7
—
0
-36.2
-47.7
-0.07
500.4
66.2
100
18.7
28.2
47.5
71.8
33.5
50.6
68.3
103.2
101.8
153.8
-54.3
-82.02
-0.1
-0.2
—
0
-54.3
-82.02
—
0
-54.3
-82.02
-0.11
500.4