Formycon Statements
FY
Formycon Income Statement
B
M
EUR (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
26.893
100
24.985
92.9
1.908
7.1
9.692
36
9.244
34.4
19.891
74
-17.983
-66.9
15.268
56.8
-4.978
-18.5
-7.699
-28.6
2.395
8.9
-10.094
-37.5
-0.584
17.287
33.907
100
28.238
83.3
5.669
16.7
3.992
11.8
8.144
24
12.396
36.6
-6.727
-19.8
-13.34
-39.3
90.521
267
70.007
206.5
-3.984
-11.7
73.991
218.2
4.584
16.142
43.789
100
26.153
59.7
17.636
40.3
5.17
11.8
5.98
13.7
11.278
25.8
6.358
14.5
-6.201
-14.2
8.906
20.3
9.063
20.7
7.259
16.6
1.804
4.1
0.113
15.955
24.853
100
18.108
72.9
6.745
27.1
8.979
36.1
7.14
28.7
15.958
64.2
-9.213
-37.07
76.911
309.5
-22.48
-90.5
-43.45
-174.8
0.589
2.4
-44.039
-177.2
-2.908
15.143
17.644
100
12.317
69.8
5.327
30.2
7.933
45
5.748
32.6
13.842
78.5
-8.515
-48.3
-0.099
-0.6
-0.008
-0.05
80.046
453.7
0.015
0.09
80.031
453.6
6.413
12.48
16.514
100
11.167
67.6
5.347
32.4
5.034
30.5
3.828
23.2
8.862
53.7
-3.515
-21.3
0.04
0.2
-0.127
-0.8
-3.601
-21.8
-0.92
-5.6
-2.681
-16.2
-0.245
10.954
20.354
100
21.757
106.9
-1.403
-6.9
—
0
6.234
30.6
8.719
42.8
-10.122
-49.7
-0.124
-0.6
—
0
-10.246
-50.3
0.001
0.005
-10.17
-50
-0.921
11.046
18.086
100
14.69
81.2
3.396
18.8
—
0
5.138
28.4
7.753
42.9
-4.357
-24.09
-0.095
-0.5
—
0
-4.452
-24.6
0.092
0.5
-4.544
-25.1
-0.379
12
16.55
100
10.78
65.1
5.77
34.9
—
0
4.89
29.5
7.1
42.9
-1.32
-8
-0.06
-0.4
—
0
-1.38
-8.3
—
0
-1.38
-8.3
-0.14
10
22.51
100
16.55
73.5
5.96
26.5
—
0
5.14
22.8
7.54
33.5
-1.58
-7.02
-0.06
-0.3
—
0
-1.64
-7.3
-0.01
-0.04
-1.63
-7.2
-0.16
10
11.407
100
5.64
49.4
5.767
50.6
—
0
3.953
34.7
6.399
56.1
-0.632
-5.5
-0.028
-0.2
—
0
-0.661
-5.8
0
0.001
-0.661
-5.8
-0.066
10
24.161
100
18.827
77.9
5.334
22.1
—
0
4.397
18.2
6.486
26.8
-1.151
-4.8
-0.07
-0.3
—
0
-1.221
-5.05
-0.62
-2.6
-0.601
-2.5
-0.063
9.501