Fuelcell Statements
FC
Fuelcell 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
23.695
100
28.797
121.5
-5.102
-21.5
12.816
54.1
14.599
61.6
27.415
115.7
-32.517
-137.2
0.714
3
-2.218
-9.4
-35.121
-148.2
0.002
0.008
-33.46
-141.2
-0.067
503.18
22.42
100
29.494
131.6
-7.074
-31.6
16.627
74.2
17.66
78.8
34.287
152.9
-41.361
-184.5
1.115
5
2.59
11.6
-37.656
-168
—
0
-32.94
-146.9
-0.073
452.98
16.691
100
28.416
170.2
-11.725
-70.2
14.353
86
16.4
98.3
30.753
184.2
-42.478
-254.5
1.729
10.4
-3.65
-21.9
-44.399
-266.006
—
0
-20.593
-123.4
-0.046
451.64
22.462
100
23.926
106.5
-1.464
-6.5
18.021
80.2
16.891
75.2
34.912
155.4
-36.376
-161.9
2.41
10.7
4.508
20.1
-29.458
-131.1
—
0
-31.164
-138.7
-0.069
450.91
25.51
100
33.73
132.2
-8.22
-32.2
15.62
61.2
17.56
68.8
33.18
130.1
-41.4
-162.3
2.05
8
0.4
1.6
-23.6
-92.5
—
0
-25.08
-98.3
-0.06
415.87
38.35
100
42.04
109.6
-3.69
-9.6
14.7
38.3
15.07
39.3
29.77
77.6
-33.46
-87.2
2.19
5.7
-0.24
-0.6
-33.91
-88.4
—
0
-35.1
-91.5
-0.09
406.32
37.07
100
31.84
85.9
5.24
14.1
12.68
34.2
15.01
40.5
27.69
74.7
-22.46
-60.6
1.9
5.1
0.05
0.1
-20.51
-55.3
0.58
1.6
-19.42
-52.4
-0.05
405.8
39.2
100
54.39
138.8
-15.19
-38.7
12.21
31.1
15.26
38.9
27.48
70.1
-42.67
-108.9
-1.64
-4.2
2.62
6.7
-41.68
-106.3
0.33
0.8
-43.27
-110.4
-0.11
405.64
43.1
100
47.28
109.7
-4.18
-9.7
9.66
22.4
14.16
32.9
23.82
55.3
-28
-65
-1.62
-3.8
1.14
2.6
-28.48
-66.08
0.49
1.1
-30.21
-70.09
-0.08
387.47
16.38
100
23.69
144.6
-7.31
-44.6
7.67
46.8
13.23
80.8
20.91
127.7
-28.22
-172.3
-1.71
-10.4
-0.2
-1.2
-30.13
-183.9
—
0
-31.02
-189.4
-0.08
372.62
31.8
100
34.69
109.1
-2.9
-9.1
4.98
15.7
36.97
116.3
41.95
131.9
-44.84
-141.006
-1.43
-4.5
0.15
0.5
-46.12
-145.03
—
0
-41.42
-130.3
-0.11
366.73
13.94
100
22.3
160
-8.37
-60.04
3.51
25.2
10.68
76.6
14.19
101.8
-22.55
-161.8
-1.7
-12.2
0.1
0.7
-24.15
-173.2
—
0
-24.98
-179.2
-0.07
367.02
26.82
100
25.72
95.9
1.1
4.1
3.02
11.3
8.66
32.3
11.69
43.6
-10.59
-39.5
-1.55
-5.8
0.15
0.6
-11.99
-44.7
0.01
0.04
-12.8
-47.7
-0.04
337.29
13.95
100
18.71
134.1
-4.76
-34.1
2.96
21.2
9.67
69.3
12.63
90.5
-17.39
-124.7
-1.56
-11.2
0.03
0.2
-18.92
-135.6
—
0
-19.72
-141.4
-0.06
322.5
14.88
100
18.5
124.3
-3.62
-24.3
1.82
12.2
8.93
60
10.75
72.2
-14.37
-96.6
-19.32
-129.8
-0.18
-1.2
-45.96
-308.9
—
0
-46.76
-314.2
-0.15
312.11
17
100
25.04
147.3
-8.05
-47.4
1.47
8.6
7.6
44.7
9.08
53.4
-17.12
-100.7
-2.04
-12
0.31
1.8
-18.85
-110.9
0.01
0.06
-19.66
-115.6
-0.08
256.67
18.73
100
21.86
116.7
-3.13
-16.7
1.03
5.5
6.61
35.3
7.63
40.7
-10.76
-57.4
-5.86
-31.3
-0.5
-2.7
-15.32
-81.8
0.01
0.05
-16.13
-86.1
-0.07
217.97
18.88
100
18.71
99.1
0.17
0.9
1.14
6
7.17
38
8.31
44
-8.14
-43.1
-6.96
-36.9
0.34
1.8
-14.76
-78.2
0.01
0.05
-15.57
-82.5
-0.07
211
16.26
100
12.98
79.8
3.28
20.2
1.16
7.1
5.27
32.4
6.42
39.5
-3.14
-19.3
-37.52
-230.8
0.53
3.3
-40.13
-246.8
0.02
0.1
-41.08
-252.6
-0.2
202.22
11.04
100
34.43
311.9
-23.39
-211.9
1.35
12.2
6.05
54.8
7.4
67
-30.79
-278.9
-2.82
-25.5
0.65
5.9
-35.16
-318.5
0.02
0.2
-36
-326.09
-1.08
33.47
22.71
100
14.75
64.9
7.97
35.1
1.98
8.7
3.76
16.6
5.73
25.2
2.23
9.8
-3.54
-15.6
-0.69
-3.04
-5.29
-23.3
0.02
0.09
-8.33
-36.7
-0.18
45.07
9.22
100
12.86
139.5
-3.64
-39.5
4.18
45.3
9.81
106.4
13.98
151.6
-17.62
-191.1
-1.81
-19.6
-0.03
-0.3
-19.46
-211.06
0.07
0.8
-22.88
-248.2
-2.06
11.09
17.78
100
19.99
112.4
-2.21
-12.4
6.28
35.3
6.76
38
13.04
73.3
-15.24
-85.7
-2.46
-13.8
0.16
0.9
-17.55
-98.7
—
0
-33.04
-185.8
-3.97
8.32
17.88
100
16.74
93.6
1.14
6.4
7.43
41.6
5.58
31.2
13.01
72.8
-11.87
-66.4
-2.42
-13.5
0.2
1.1
-14.09
-78.8
0.01
0.06
-17.93
-100.3
-2.31
7.76
12.11
100
14.17
117
-2.06
-17.01
6.32
52.2
6.1
50.4
12.41
102.5
-14.47
-119.5
-2.43
-20.07
1.04
8.6
-15.87
-131.05
0.02
0.2
-17.62
-145.5
-2.45
7.19
20.83
100
21.46
103
-0.63
-3.02
5.02
24.1
7.09
34
12.11
58.1
-12.74
-61.2
-2.06
-9.9
1.62
7.8
-13.17
-63.2
—
0
-18.17
-87.2
-2.74
6.63
38.61
100
33.98
88
4.64
12
4.05
10.5
6.14
15.9
10.19
26.4
-5.55
-14.4
-2.14
-5.5
0.48
1.2
-7.22
-18.7
-2.04
-5.3
-8.45
-21.9
-1.4
6
47.89
44.73
3.16
4.23
7.12
11.34
-8.18
-2.32
0.52
-9.98
—
-10.78
-2.09
5.16
10.36
12.98
-2.63
5.39
6.31
11.71
-14.33
-2.28
-0.39
-17
—
-17.8
-3.72
4.79
20.42
20.03
0.38
5.39
6.48
11.87
-11.49
-2.31
0.53
-13.27
-0.04
-14.04
-3.96
3.55
17
15.19
1.81
5.39
6
11.39
-9.58
-2.27
-0.41
-13.6
0.08
-14.49
-4.62
3.13
24.47
24.94
-0.47
5.13
6.21
11.34
-11.81
-1.76
0.73
-12.83
0.12
-13.66
-4.96
2.75
21.72
21.28
0.43
5.3
5.46
10.76
-10.32
-1.37
0.75
-10.95
0.12
-11.81
-4.57
2.58
28.58
28.74
-0.16
5.11
7.44
12.55
-12.71
-0.98
-1.55
-15.24
0.18
-16.17
-6.74
2.4
33.48
33.65
-0.17
5.31
6.04
11.35
-11.52
-0.85
0.69
-11.67
0.11
-12.51
-5.72
2.19
51.45
48.31
3.14
4.79
6.22
11.01
-7.87
-0.77
-0.18
-8.81
0.1
-9.66
-4.62
2.09
41.36
37.76
3.6
4.6
6.1
10.7
-7.1
-0.91
1.46
-6.54
0.08
-7.34
-3.54
2.07
28.6
26.58
2.02
4.56
6.26
10.81
-8.79
-0.63
-0.52
-9.94
0.06
-10.69
-5.29
2.02
41.67
37.66
4.01
3.5
5.64
9.14
-5.13
-0.66
1.68
-4.11
0.04
-4.87
-2.45
1.98
54.41
48.45
5.96
4.3
6.63
10.93
-4.97
-0.66
0.96
-4.67
0.22
-5.5
-2.82
1.95
43.18
39.22
3.96
4.39
5.57
9.96
-6
-0.85
-0.1
-7.05
0.09
-7.78
-4.34
1.79
38.27
36.66
1.61
4.64
5.75
10.39
-8.77
-0.89
-6.31
-15.97
0.07
-16.64
-9.85
1.69
44.43
42.24
2.2
4.92
4.85
9.76
-7.57
-1.36
-1.77
-10.71
0.11
-11.4
-8.19
1.39
55.16
52.56
2.6
4.4
5.15
9.55
-6.95
-1.76
-0.94
-9.65
0.35
-10.5
-8.59
1.22
53.71
49.19
4.52
3.91
5.2
9.11
-4.59
-1.08
-0.16
-5.83
-0.02
-6.41
-4.81
1.33
42.44
40.12
2.31
4.08
5.44
9.51
-7.2
-0.57
0.18
-7.59
0.04
-8.17
-6.17
1.32
36.36
38.67
-2.31
3.33
5.43
8.76
-11.07
-0.52
-0.28
-11.87
0.01
-12.48
-9.6
1.3