Fortec Statements
FE
Fortec 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
46.956
100
30.142
64.2
16.814
35.8
—
0
8.45
18
12.286
26.2
4.528
9.6
-0.04
-0.09
0.001
0.002
4.489
9.6
1.273
2.7
3.338
7.1
1.027
3.25
56.417
100
37.21
66
19.207
34
—
0
8.642
15.3
13.156
23.3
6.051
10.7
-0.031
-0.05
—
0
6.02
10.7
1.857
3.3
4.247
7.5
1.307
3.25
49.437
100
33.377
67.5
16.06
32.5
—
0
7.77
15.7
11.431
23.1
4.629
9.4
-0.074
-0.1
—
0
4.555
9.2
1.166
2.4
3.18
6.4
0.978
3.25
46.957
100
31.775
67.7
15.182
32.3
—
0
7.738
16.5
10.806
23
4.376
9.3
-0.056
-0.1
-0.001
-0.002
4.319
9.2
1.24
2.6
3.489
7.4
1.073
3.25
42.077
100
28.138
66.9
13.939
33.1
—
0
7.182
17.1
9.864
23.4
4.075
9.7
-0.098
-0.2
0.001
0.002
3.978
9.5
0.806
1.9
3.769
9
1.16
3.25
39.912
100
27.698
69.4
12.214
30.6
—
0
6.757
16.9
8.83
22.1
3.383
8.5
-0.046
-0.1
—
0
3.337
8.4
0.842
2.1
2.495
6.3
0.768
3.25
37.514
100
25.808
68.8
11.706
31.2
—
0
6.63
17.7
9.767
26
1.94
5.2
-0.037
-0.1
—
0
1.903
5.1
0.517
1.4
1.386
3.7
0.426
3.25
46.36
100
31.865
68.7
14.495
31.3
—
0
7.414
16
10.967
23.7
3.529
7.6
-0.095
-0.2
—
0
3.434
7.4
0.747
1.6
2.687
5.8
0.827
3.25
41.37
100
28.593
69.1
12.777
30.9
—
0
7.06
17.1
9.822
23.7
2.955
7.1
-0.071
-0.2
—
0
2.884
7
0.794
1.9
2.09
5.1
0.643
3.25
46.003
100
31.76
69
14.243
31
—
0
7.341
16
10.535
22.9
3.708
8.1
-0.002
-0.005
—
0
3.706
8.1
0.559
1.2
3.147
6.8
0.968
3.25
42.307
100
28.507
67.4
13.8
32.6
—
0
6.735
15.9
10.059
23.8
3.741
8.8
-0.023
-0.05
—
0
3.718
8.8
1.177
2.8
2.541
6
0.782
3.25
19.46
100
13.19
67.8
6.28
32.3
—
0
3.04
15.6
4.43
22.8
1.85
9.5
-0.01
-0.05
-0.4
-2.06
1.83
9.4
0.28
1.4
1.55
8
0.52
2.95
18.64
100
13.08
70.2
5.56
29.8
—
0
3.06
16.4
4.72
25.3
0.84
4.5
0.13
0.7
-0.26
-1.4
0.97
5.2
0.23
1.2
0.74
4
0.25
2.95
18.61
100
13.19
70.9
5.42
29.1
—
0
2.72
14.6
4.52
24.3
0.91
4.9
-0.01
-0.05
-0.58
-3.1
0.9
4.8
0.14
0.8
0.75
4
0.25
2.95
20.13
100
14.06
69.8
6.07
30.2
—
0
3.14
15.6
5.08
25.2
1
5
0.03
0.1
-0.34
-1.7
1.02
5.1
0.33
1.6
0.69
3.4
0.23
2.99
20.01
100
14.03
70.1
5.98
29.9
—
0
3.19
15.9
5.01
25
0.98
4.9
0.01
0.05
-0.47
-2.3
0.99
4.9
0.27
1.3
0.72
3.6
0.24
2.95
19.42
100
13.55
69.8
5.86
30.2
—
0
3.09
15.9
4.89
25.2
0.98
5
0.01
0.05
-0.28
-1.4
0.98
5
0.27
1.4
0.71
3.7
0.24
2.95
12.09
100
9.26
76.6
2.83
23.4
—
0
1.36
11.2
1.62
13.4
1.21
10
0.03
0.2
-0.7
-5.8
1.24
10.3
0.33
2.7
0.91
7.5
0.31
2.95
12.37
100
9.57
77.4
2.8
22.6
—
0
1.41
11.4
2.54
20.5
0.26
2.1
0.18
1.5
-0.16
-1.3
0.44
3.6
0.08
0.6
0.36
2.9
0.12
2.95
9.35
100
7.53
80.5
1.83
19.6
—
0
1.36
14.5
1.53
16.4
0.29
3.1
0.11
1.2
-0.91
-9.7
0.4
4.3
0.09
1
0.31
3.3
0.1
2.99
12.1
100
8.64
71.4
3.46
28.6
—
0
1.47
12.1
3.05
25.2
0.41
3.4
—
0
0.65
5.4
0.42
3.5
0.11
0.9
0.3
2.5
0.1
2.95
11.92
100
8.78
73.7
3.14
26.3
—
0
1.34
11.2
2.28
19.1
0.86
7.2
0.02
0.2
-0.25
-2.1
0.88
7.4
0.27
2.3
0.6
5
0.2
2.95
12.55
100
9.61
76.6
2.94
23.4
—
0
1.47
11.7
2.14
17.1
0.8
6.4
—
0
-0.07
-0.6
0.8
6.4
0.23
1.8
0.57
4.5
0.19
2.95
9.56
100
7.32
76.6
2.24
23.4
—
0
1.34
14
2.14
22.4
0.1
1
0.01
0.1
-0.1
-1.05
0.11
1.2
0.04
0.4
0.07
0.7
0.02
2.95
11.34
100
8.73
77
2.61
23
—
0
1.45
12.8
2.21
19.5
0.4
3.5
—
0
-0.16
-1.4
0.4
3.5
0.11
1
0.29
2.6
0.1
2.95
11.38
100
8.76
77
2.63
23.1
—
0
1.27
11.2
1.75
15.4
0.88
7.7
0.01
0.09
-0.2
-1.8
0.89
7.8
0.23
2
0.66
5.8
0.22
2.95