Fellazo Statements
FL
Fellazo 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
0.022
100
0.017
77.1
0.005
22.9
—
0
0.097
452.1
0.097
452.1
-0.093
-429.2
—
0
—
0
-0.093
-429.2
—
0
-0.072
-333.1
-0.001
86.264
0.01
100
0.006
56
0.005
44
—
0
0.09
874.5
0.09
874.5
-0.085
-830.5
—
0
—
0
-0.085
-830.5
—
0
-0.065
-637.6
-0.001
86.264
0.009
100
0.004
39.3
0.006
60.7
—
0
0.095
1006.2
0.095
1006.3
-0.09
-945.6
—
0
—
0
-0.09
-945.6
—
0
-0.069
-728.09
-0.001
86.264
0.048
100
0.037
77.7
0.011
22.3
—
0
0.092
192
0.092
192
-0.082
-169.7
—
0
—
0
-0.082
-169.7
—
0
-0.063
-130.7
-0.001
86.264
0.012
100
0.007
58.5
0.005
41.5
—
0
0.092
752.5
0.092
752.5
-0.087
-711.04
—
0
—
0
-0.087
-711.04
—
0
-0.065
-534.3
-0.001
86.264
0.012
100
0.008
63.8
0.004
36.2
—
0
0.092
767.2
0.092
767.2
-0.088
-731.006
—
0
—
0
-0.088
-731.09
—
0
-0.066
-546.9
-0.001
86.264
0.022
100
0.014
62.1
0.009
37.9
—
0
0.105
469.1
0.105
469.1
-0.097
-431.2
—
0
—
0
-0.097
-431.2
—
0
-0.077
-342.6
-0.001
86.264
0.021
100
0.018
85.6
0.003
14.4
—
0
0.09
420.8
0.09
420.8
-0.087
-406.5
—
0
—
0
-0.087
-406.5
—
0
-0.064
-299.1
-0.001
86.264
0.186
100
0.14
75.5
0.045
24.5
—
0
0.104
56.2
0.104
56.2
-0.059
-31.7
—
0
—
0
-0.059
-31.7
—
0
-0.055
-29.6
0
183.79
0.017
100
0.01
56.2
0.007
43.8
—
0
0.091
537.2
0.091
537.1
-0.084
-493.3
—
0
—
0
-0.084
-493.4
—
0
-0.064
-375.3
-0.001
86.264
0.01
100
0.009
92.5
0.001
7.5
—
0
0.092
945.5
0.092
945.5
-0.091
-938.002
—
0
—
0
-0.091
-938.002
—
0
-0.074
-758.7
-0.001
86.264
—
100
—
0
—
0
—
0
0.08
0
0.08
0
-0.08
0
—
0
—
0
-0.08
0
—
0
-0.065
0
-0.001
86.264
0.018
100
0.013
73.6
0.005
26.4
—
0
0.08
437.4
0.08
437.4
-0.075
-410.9
—
0
—
0
-0.075
-410.9
—
0
-0.061
-333.4
-0.001
86.264
0.038
100
0.027
71.5
0.011
28.5
—
0
0.073
193.6
0.073
193.6
-0.063
-165.2
—
0
—
0
-0.063
-165.2
—
0
-0.054
-143.9
-0.001
86.264
—
100
—
0
—
0
—
0
0.131
0
0.131
0
-0.131
0
—
0
—
0
-0.131
0
—
0
-0.11
0
-0.001
86.308
—
100
—
0
—
0
—
0
0.052
0
0.052
0
-0.052
0
—
0
—
0
-0.052
0
—
0
-0.052
0
-0.001
86.264
—
100
—
0
—
0
—
0
0.044
0
0.044
0
-0.044
0
—
0
—
0
-0.044
0
—
0
-0.044
0
-0.001
82.385
—
100
—
0
—
0
—
0
0.045
0
0.045
0
-0.045
0
—
0
—
0
-0.045
0
—
0
-0.044
0
-0.001
80.528
—
100
—
0
—
0
—
0
0.035
0
0.035
0
-0.035
0
—
0
—
0
-0.035
0
—
0
-0.035
0
0
75