FRMO Statements
FR
FRMO 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
1.111
100
—
0
—
0
—
0
0.394
35.5
0.461
41.5
0.65
58.5
8.57
771.1
—
0
9.219
829.6
3.743
336.8
12.989
1168.8
0.295
44.026
2.13
100
—
0
—
0
—
0
0.34
16
0.399
18.8
1.73
81.2
-12.665
-594.7
—
0
-10.935
-513.4
1.642
77.1
4.702
220.8
0.107
44.023
1.909
100
—
0
—
0
—
0
0.289
15.1
0.362
19
1.546
81
87.217
4569.3
—
0
88.763
4650.3
8.294
434.5
32.33
1693.8
0.734
44.03
-0.419
100
—
0
—
0
—
0
0.27
-64.5
0.343
-81.9
-0.762
181.9
-64.114
15305
—
0
-64.877
15487
-6.075
1450.1
-20.051
4786.4
-0.455
44.023
2.334
100
—
0
—
0
—
0
0.25
10.7
0.321
13.8
2.012
86.2
-112.07
-4801.8
—
0
-110.05
-4715.5
-8.891
-381
-34.901
-1495.4
-0.793
44.023
1.555
100
—
0
—
0
—
0
0.614
39.5
0.707
45.4
0.849
54.6
105.32
6771.4
—
0
106.17
6826
9.484
609.7
34.869
2241.8
0.792
44.021
0.33
100
—
0
—
0
—
0
0.363
109.8
0.466
141
-0.135
-41
33.908
10264.9
—
0
33.773
10224
2.26
684.1
7.479
2264
0.17
44.03
0.522
100
—
0
—
0
—
0
0.183
35
0.25
47.9
0.272
52.1
45.117
8647.3
—
0
45.388
8699.4
0.257
49.3
14.344
2749.2
0.325
44.093
2.272
100
—
0
—
0
—
0
0.34
14.9
0.431
19
1.841
81
-18.036
-793.7
—
0
-16.195
-712.7
-2.914
-128.2
-12.008
-528.5
-0.273
44.018
1.051
100
—
0
—
0
—
0
0.316
30
0.391
37.2
0.66
62.8
-12.886
-1225.7
—
0
-12.225
-1162.8
0.064
6.1
-0.35
-33.3
-0.008
44.016
-0.018
100
—
0
—
0
—
0
0.243
-1327.5
0.308
-1681.8
-0.327
1781.8
-4.148
22617.9
—
0
-4.475
24399.8
1.819
-9919.03
0.961
-5238.4
0.022
44.032
5.24
100
—
0
—
0
—
0
0.241
4.6
0.298
5.7
4.942
94.3
37.07
707.5
—
0
42.012
801.8
2.999
57.2
13.968
266.6
0.317
44.038
2.998
100
—
0
—
0
—
0
0.269
9
0.328
10.9
2.67
89.1
86.484
2885.1
—
0
89.154
2974.2
12.799
427
34.337
1145.5
0.779
44.055
-0.052
100
—
0
—
0
—
0
0.283
-540.8
0.31
-592.1
-0.362
692.1
22.057
-42158.7
—
0
21.695
-41466.6
3.462
-6617.1
11.671
-22307.7
0.265
44.022
-0.357
100
—
0
—
0
—
0
0.329
-92.1
0.414
-116.1
-0.771
216.1
-2.871
805.1
—
0
-3.642
1021.2
0.63
-176.7
0.182
-51.1
0.004
44.034
-0.999
100
—
0
—
0
—
0
0.277
-27.7
0.323
-32.3
-1.323
132.3
-17.679
1768.8
—
0
-19.001
1901.1
-3.42
342.2
-9.332
933.7
-0.212
44.084
1.185
100
—
0
—
0
—
0
0.274
23.1
0.314
26.5
0.871
73.5
-2.908
-245.5
—
0
-2.038
-172
1.204
101.6
-4.532
-382.5
-0.103
44.033
1.334
100
—
0
—
0
—
0
0.33
24.8
0.351
26.3
0.983
73.7
0.914
68.5
—
0
1.897
142.2
0.83
62.3
-0.482
-36.1
-0.011
44.031
1.87
100
—
0
—
0
—
0
0.335
17.9
0.35
18.7
1.521
81.3
-5.859
-313.2
—
0
-4.338
-231.9
1.233
65.9
-0.219
-11.7
-0.005
43.983
2.953
100
—
0
—
0
—
0
0.332
11.2
0.345
11.7
2.607
88.3
-1.3
-44.03
—
0
1.307
44.3
0.763
25.8
1.602
54.2
0.034
44.143
1.854
100
—
0
—
0
—
0
0.272
14.7
0.282
15.2
1.571
84.8
-9.485
-511.6
—
0
-7.913
-426.9
-1.254
-67.7
-0.687
-37.06
-0.016
43.975
1.077
100
—
0
—
0
—
0
0.396
36.8
0.406
37.7
0.671
62.3
9.596
891.2
—
0
10.266
953.4
0.33
30.7
0.584
54.2
0.013
44.021
1.22
100
—
0
—
0
—
0
0.12
9.8
0.3
24.6
0.92
75.4
13.65
1118.9
—
0
14.57
1194.3
1.29
105.7
3.21
263.1
0.07
44.02
0.97
100
—
0
—
0
—
0
0.09
9.3
0.2
20.6
0.77
79.4
-6.01
-619.6
—
0
-5.23
-539.2
-1.43
-147.4
-4.27
-440.2
-0.09
45.03
3.63
100
—
0
—
0
—
0
0.12
3.3
0.2
5.5
3.44
94.8
9.14
251.8
—
0
12.58
346.6
4.32
119
13.05
359.5
0.29
44.02
0.9
—
—
—
0.15
0.23
0.67
4.37
—
5.04
1.98
3.08
0.07
43.96
1.44
—
—
—
0.11
0.19
1.26
1.96
—
3.22
1.04
2.19
0.05
44
0.65
—
—
—
0.09
0.17
0.48
4.36
—
4.84
2.41
2.35
0.05
44
0.84
—
—
—
0.09
0.14
0.7
2.67
—
3.37
1.54
1.83
0.04
44
0.68
—
—
—
0.12
0.17
0.52
1.21
—
1.73
0.73
0.99
0.02
43.95
0.66
—
—
—
0.12
0.22
0.43
1.09
—
1.53
0.47
1
0.02
44
2.68
—
—
—
0.07
0.2
2.48
-6.63
—
-4.14
-0.46
-3.57
-0.08
44.31
0.47
—
—
—
0.1
0.17
0.3
0.11
—
0.41
0.22
0.19
—
43.91
2.56
—
—
—
0.14
0.19
2.37
0.21
—
2.58
1.14
1.44
0.03
43.89
2.12
—
—
—
0.09
0.17
1.96
0.19
—
2.15
0.99
1.16
0.03
44.12
2.26
—
—
—
0.07
0.1
2.16
0.28
—
2.44
0.69
1.75
0.04
44.09
1.72
—
—
—
0.1
0.12
1.6
0.45
—
2.05
0.72
1.33
0.03
44.09
1.28
—
—
—
0.12
0.14
1.14
0.43
—
1.58
0.51
1.06
0.02
44.14
1.07
—
—
—
0.1
0.22
0.85
0.45
—
1.3
0.53
0.77
0.02
43.97
1.29
—
—
—
0.09
0.39
0.9
0.42
—
1.32
0.21
1.11
0.03
43.81
1.39
—
—
—
0.13
0.17
1.21
0.52
—
1.73
1.43
0.3
0.01
43.73
1.18
—
—
—
0.12
0.15
1.03
0.43
—
1.45
0.4
1.05
0.02
43.69
1.96
—
—
—
0.12
0.21
1.75
0.42
—
2.17
0.77
1.4
0.03
43.65
11.79
—
—
—
0.07
0.16
11.63
0.42
—
12.06
4.49
7.57
0.19
40.1
1.56
—
—
—
0.11
0.27
1.3
0.54
—
1.84
0.98
0.86
0.02
39.26