Fuse Group Statements
FU
Fuse Group 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
0.1
100
—
0
0.1
100
—
0
0.115
115.1
0.115
115.1
-0.015
-15.09
-0.002
-1.7
—
0
-0.017
-16.8
—
0
-0.017
-16.8
0
66.371
0.02
100
—
0
0.02
100
—
0
0.079
397
0.079
397
-0.059
-297
-0.001
-6.8
—
0
-0.061
-303.7
0.002
12
-0.063
-315.7
-0.001
66.371
—
100
—
0
—
0
—
0
0.107
0
0.107
0
-0.107
0
-0.001
0
—
0
-0.108
0
—
0
-0.108
0
-0.002
66.279
—
100
—
0
—
0
—
0
0.1
0
0.1
0
-0.1
0
-0.007
0
—
0
-0.106
0
—
0
-0.106
0
-0.002
64.778
—
100
—
0
—
0
—
0
0.133
0
0.133
0
-0.133
0
-0.005
0
—
0
-0.138
0
—
0
-0.138
0
-0.002
64.778
—
100
—
0
—
0
—
0
0.115
0
0.115
0
-0.115
0
-0.004
0
—
0
-0.119
0
0.002
0
-0.122
0
-0.002
64.778
—
100
—
0
—
0
—
0
0.111
0
0.111
0
-0.111
0
-0.003
0
0.001
0
-0.113
0
—
0
-0.113
0
-0.002
64.778
—
100
—
0
—
0
—
0
0.127
0
0.127
0
-0.127
0
-0.003
0
0
0
-0.13
0
—
0
-0.13
0
-0.002
64.778
—
100
—
0
—
0
—
0
0.206
0
0.206
0
-0.206
0
-0.001
0
0
0
-0.207
0
—
0
-0.207
0
-0.003
64.778
0.2
100
0.01
5
0.19
95
—
0
0.18
89.9
0.18
89.9
0.01
5.1
-0.001
-0.5
-0.001
-0.4
0.008
4.1
0.002
1.2
0.006
2.9
0
64.778
0.2
100
0.038
18.8
0.162
81.2
—
0
0.172
85.8
1.172
585.8
-1.009
-504.5
-0.001
-0.5
0
-0.2
-1.01
-505.2
—
0
-1.01
-505.2
-0.016
64.778
0.15
100
0.01
6.7
0.14
93.3
—
0
0.168
112.2
0.168
112.2
-0.028
-18.9
-0.001
-0.7
0
-0.1
0.02
13.4
—
0
0.02
13.4
0
64.778
0.25
100
0.024
9.4
0.226
90.6
—
0
0.176
70.5
0.176
70.5
0.05
20
-0.001
-0.4
0
-0.1
0.049
19.5
0.002
1
0.046
18.5
0.001
64.778
0.1
100
0.01
10
0.09
90
—
0
0.169
168.5
0.169
168.5
-0.079
-78.6
-0.001
-1
0
-0.4
-0.08
-79.9
—
0
-0.08
-79.9
-0.001
64.778
0.1
100
0.011
11.1
0.089
88.9
—
0
0.155
155.3
0.155
155.3
-0.066
-66.3
-0.001
-1
0
-0.3
-0.068
-67.6
—
0
-0.068
-67.6
-0.001
64.778
0.2
100
0.01
5
0.19
95
—
0
0.138
68.9
0.138
68.9
0.052
26.1
—
0
0
-0.06
0.052
26
—
0
0.052
26
0.001
64.778
0.2
100
0.048
24
0.152
76
—
0
0.156
77.9
0.156
77.9
-0.004
-1.9
—
0
0
-0.1
-0.004
-2.01
0.002
1.2
-0.006
-3.2
0
64.778
0.25
100
0.133
53
0.117
47
—
0
0.145
57.9
0.145
57.9
-0.027
-10.9
—
0
-0.001
-0.2
-0.028
-11.1
0.002
0.6
-0.029
-11.8
0
64.778
0.2
100
0.043
21.5
0.157
78.5
—
0
0.154
77
0.154
77
0.003
1.5
0
-0.1
—
0
0.003
1.4
—
0
0.003
1.4
0
64.778
0.25
100
0.057
22.8
0.193
77.2
—
0
0.163
65.4
0.163
65.4
0.03
11.9
0
-0.07
—
0
0.029
11.8
—
0
0.029
11.8
0
64.778
0.25
100
0.089
35.5
0.161
64.5
—
0
0.21
83.9
0.21
83.9
-0.049
-19.4
0
-0.08
—
0
-0.049
-19.5
0.001
0.3
-0.05
-19.8
-0.001
64.778
0.516
100
0.089
17.2
0.427
82.8
—
0
0.489
94.8
0.489
94.8
-0.062
-12
0
-0.09
—
0
-0.062
-12.08
—
0
-0.062
-12.08
-0.001
64.778
—
100
—
0
—
0
1.5
0
-0.54
0
0.96
0
-0.96
0
—
0
—
0
-0.96
0
—
0
-0.96
0
-0.02
63.86
—
100
—
0
—
0
—
0
2.6
0
2.6
0
-2.6
0
-0.06
0
—
0
-2.66
0
—
0
-2.66
0
-0.06
45.15
—
100
—
0
—
0
—
0
0.31
0
0.31
0
-0.31
0
-0.04
0
—
0
-0.35
0
—
0
-0.35
0
-0.01
45.15
—
—
—
—
0.23
0.23
-0.23
-0.01
—
-0.24
—
-0.24
-0.01
45.15
—
—
—
—
0.48
0.48
-0.48
—
—
-0.49
—
-0.49
-0.01
45.15
—
—
—
—
0.51
0.51
-0.51
-0.02
0.01
-0.52
—
-0.52
-0.01
45.15
—
—
—
—
0.48
0.48
-0.48
-0.04
0.01
-0.52
—
-0.52
-0.01
45.15
—
—
—
—
0.04
0.04
-0.04
—
—
-0.04
—
-0.04
—
45.15
0.01
—
0.01
—
0.02
0.02
-0.01
—
—
-0.01
—
-0.01
—
35.13
—
—
—
—
0.02
0.03
-0.02
—
—
-0.02
—
-0.02
—
35.13
0.01
—
0.01
—
0.01
0.02
-0.01
—
—
-0.01
—
-0.01
—
35.13
0.01
—
—
—
—
0.01
—
—
—
—
—
—
—
35.13
0.01
—
—
—
—
0.01
—
—
—
—
—
—
—
35.13
0.01
—
0.01
—
—
0.01
—
—
—
—
—
—
—
35.13
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
—
35.13
0.01
—
0.01
—
0.01
0.01
—
—
—
—
—
—
—
35.13