FSM Statements
17
FSM Income Statement
B
M
SGD (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
7.532
100
5.418
71.9
2.114
28.1
1.474
19.6
4.116
54.6
5.58
74.1
-3.466
-46.02
-1.146
-15.2
-0.002
-0.03
-4.613
-61.2
0.248
3.3
-4.861
-64.5
-0.005
1 000
8.539
100
4.713
55.2
3.826
44.8
1.342
15.7
2.152
25.2
3.485
40.8
0.341
4
0.147
1.7
-0.002
-0.02
0.486
5.7
0.501
5.9
-0.015
-0.2
0
1 000
11.801
100
6.206
52.6
5.595
47.4
1.248
10.6
3.216
27.3
4.543
38.5
1.052
8.9
-0.57
-4.8
—
0
0.556
4.7
0.294
2.5
0.262
2.2
0
1 000
11.5
100
6.385
55.5
5.115
44.5
0.846
7.4
2.195
19.1
2.919
25.4
2.196
19.1
0.462
4
—
0
2.658
23.1
0.859
7.5
1.799
15.6
0.002
1 000
9.79
100
5.813
59.4
3.977
40.6
0.961
9.8
3.616
36.9
4.6
47
-0.623
-6.4
0.01
0.1
—
0
-0.612
-6.3
0.21
2.1
-0.822
-8.4
-0.001
1 000
6.286
100
5.285
84.1
1.001
15.9
0.729
11.6
2.562
40.8
3.214
51.1
-2.213
-35.2
0.285
4.5
—
0
-1.928
-30.7
0.39
6.2
-2.318
-36.9
-0.002
1 000
6.006
100
5.028
83.7
0.978
16.3
0.586
9.8
1.994
33.2
2.92
48.6
-1.942
-32.3
-0.986
-16.4
—
0
-2.929
-48.8
-0.204
-3.4
-2.725
-45.4
-0.003
1 000
4.336
100
3.796
87.5
0.54
12.5
—
0
1.678
38.7
1.338
30.9
-0.798
-18.4
1.095
25.3
—
0
0.297
6.8
0.059
1.4
0.238
5.5
0
1 000
9.609
100
7.518
78.2
2.091
21.8
—
0
2.369
24.7
2.317
24.1
-0.226
-2.4
0.105
1.1
—
0
-0.121
-1.3
0.279
2.9
-0.4
-4.2
0
1 000
4.97
100
3.425
68.9
1.545
31.1
—
0
1.665
33.5
1.609
32.4
-0.064
-1.3
0.088
1.8
—
0
0.024
0.5
0.018
0.4
0.006
0.1
0
1 000
8.569
100
5.142
60
3.427
40
—
0
0.703
8.2
0.84
9.8
2.587
30.2
0.054
0.6
—
0
2.641
30.8
0.432
5
2.209
25.8
0.002
981.51
11.279
100
6.099
54.1
5.18
45.9
—
0
4.979
44.1
4.825
42.8
0.355
3.1
-0.045
-0.4
—
0
0.31
2.7
0.467
4.1
-0.157
-1.4
0
750
12.625
100
7.793
61.7
4.832
38.3
—
0
0.743
5.9
0.779
6.2
4.053
32.1
-0.017
-0.1
—
0
4.036
32
-0.016
-0.1
4.052
32.1
0.005
750
8.166
100
4.422
54.2
3.744
45.8
—
0
1.324
16.2
1.296
15.9
2.448
30
-0.022
-0.3
—
0
2.426
29.7
0.34
4.2
2.086
25.5
0.003
750