A	B	C	D	E	F	G	H	I	J	K	L	M	N
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422
3		Service							27565				27666
4		Wireless							5350				6575
5		Revenue							32915				34241
6		COGS							13528				14601
7		Gross Margin							19387				19640
8		SG&A							6521				7422
9		OpInc							12866				12218
10		Interest							-531				-1374
11		Pretax							12335				10844
12		Taxes							1967				1620
13		Net Income							10368				9224
14		EPS							2.501930501930502				2.1941008563273074
15		Shares							4144				4204
16
17		Revenue y/y											0.04028558408020655