Silvair Statements
SV
Silvair 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
0.413
100
0.246
59.6
0.167
40.4
—
0
0.431
104.4
0.422
102.2
-0.255
-61.7
-1.403
-339.7
0.005
1.2
-1.653
-400.2
0.005
1.2
-1.658
-401.5
-0.105
15.737
0.255
100
0.268
105.1
-0.013
-5.1
—
0
0.497
194.9
0.48
188.2
-0.493
-193.3
-0.46
-180.4
-0.001
-0.4
-0.963
-377.6
-0.012
-4.7
-0.951
-372.9
-0.06
15.731
0.26
100
0.283
108.8
-0.023
-8.8
—
0
0.506
194.6
0.482
185.4
-0.505
-194.2
-0.386
-148.5
-0.036
-13.8
-0.927
-356.5
-0.023
-8.8
-0.904
-347.7
-0.057
15.741
0.189
100
0.252
133.3
-0.063
-33.3
—
0
0.41
216.9
0.349
184.7
-0.412
-218
-0.122
-64.6
0.001
0.5
-0.533
-282.01
-0.067
-35.4
-0.466
-246.6
-0.033
13.983
0.19
100
0.263
138.4
-0.073
-38.4
—
0
0.527
277.4
0.504
265.3
-0.577
-303.7
-0.419
-220.5
-0.013
-6.8
-1.009
-531.05
0.016
8.4
-1.025
-539.5
-0.076
13.484
0.124
100
0.272
219.4
-0.148
-119.4
—
0
0.459
370.2
0.449
362.1
-0.597
-481.5
0.455
366.9
-0.001
-0.8
-0.143
-115.3
0.215
173.4
-0.358
-288.7
-0.027
13.476
0.142
100
0.269
189.4
-0.127
-89.4
—
0
0.428
301.4
0.414
291.5
-0.541
-381
-0.68
-478.9
-0.022
-15.5
-1.243
-875.4
-0.017
-12
-1.226
-863.4
-0.091
13.426
0.105
100
0.206
196.2
-0.101
-96.2
—
0
0.754
718.1
0.744
708.6
-0.845
-804.8
0.124
118.1
—
0
-0.733
-698.1
0.194
184.8
-0.927
-882.9
-0.069
13.426
0.138
100
0.208
150.7
-0.07
-50.7
—
0
0.443
321
0.353
255.8
-0.423
-306.5
0.053
38.4
—
0
-0.37
-268.1
-0.053
-38.4
-0.317
-229.7
-0.028
11.476
0.078
100
0.195
250
-0.117
-150
—
0
0.404
517.9
0.368
471.8
-0.485
-621.8
-0.255
-326.9
0.375
480.8
-0.365
-467.9
-0.054
-69.2
-0.311
-398.7
-0.027
11.527
0.051
100
0.195
382.4
-0.144
-282.4
—
0
0.581
1139.2
0.564
1105.9
-0.708
-1388.2
-0.371
-727.5
—
0
-1.079
-2115.7
-0.025
-49.02
-1.054
-2066.7
-0.092
11.426
0.037
100
0.171
462.2
-0.134
-362.2
—
0
1.145
3094.6
1.397
3775.7
-1.531
-4137.8
-0.079
-213.5
—
0
-1.61
-4351.4
0.074
200
-1.669
-4510.8
-0.148
11.313
0.026
100
0.164
630.8
-0.138
-530.8
—
0
0.542
2084.6
0.538
2069.2
-0.676
-2600.0000000000005
-0.021
-80.8
—
0
-0.697
-2680.8
-0.051
-196.2
-0.641
-2465.4
-0.056
11.403
0.067
100
0.197
294
-0.13
-194.03
—
0
0.778
1161.2
0.772
1152.2
-0.902
-1346.3
0.003
4.5
—
0
-0.899
-1341.8
0.048
71.6
-0.93
-1388.06
-0.082
11.401
0.047
100
0.198
421.3
-0.151
-321.3
—
0
0.479
1019.1
0.465
989.4
-0.616
-1310.6
-0.059
-125.5
—
0
-0.675
-1436.2
-0.046
-97.9
-0.627
-1334.04
-0.055
11.401
0.019
100
—
0
0.019
100
—
0
0.473
2489.5
0.513
2700
-0.494
-2600
-0.049
-257.9
—
0
-0.542
-2852.6
-0.029
-152.6
-0.503
-2647.4
-0.039
12.983
0.001
100
—
0
0.001
100
—
0
0.826
82600
0.805
80500
-0.804
-80400
0.127
12700
—
0
-0.677
-67700
-0.129
-12900
-0.541
-54100
-0.056
9.748