FARO Statements
FA
FARO 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
82.085
100
37.296
45.4
44.789
54.6
9.833
12
32.59
39.7
42.423
51.7
2.366
2.9
-0.761
-0.9
0.043
0.05
1.032
1.3
1.556
1.9
-0.524
-0.6
-0.027
19.294
84.244
100
40.937
48.6
43.307
51.4
9.024
10.7
39.593
47
48.617
57.7
-5.31
-6.3
-0.831
-1
-0.025
-0.03
-6.166
-7.3
1.101
1.3
-7.267
-8.6
-0.382
19.047
98.84
100
48.554
49.1
50.286
50.9
9.238
9.3
39.429
39.9
48.667
49.2
1.619
1.6
-0.819
-0.8
-1.303
-1.3
-0.766
-0.8
-2.354
-2.4
1.588
1.6
0.084
18.971
86.8
100
45.1
52
41.7
48
8.2
9.4
38
43.8
46.2
53.2
-4.5
-5.2
-0.7
-0.8
0.4
0.5
-7.2
-8.3
1.5
1.7
-8.8
-10.1
-0.46
19
88.2
100
54.9
62.2
33.3
37.8
11.7
13.3
38.6
43.8
50.2
56.9
-16.9
-19.2
-1
-1.1
-0.5
-0.6
-26.8
-30.4
1.4
1.6
-28.2
-32
-1.49
18.9
85
100
45.3
53.3
39.7
46.7
12.7
14.9
41.4
48.7
54.1
63.6
-14.4
-16.9
-0.8
-0.9
0.2
0.2
-19.2
-22.6
1.9
2.2
-21.2
-24.9
-1.12
18.8
103.9
100
52.8
50.8
51
49.1
12.7
12.2
37.9
36.5
50.6
48.7
0.5
0.5
—
0
0.2
0.2
-1.5
-1.4
0.8
0.8
-2.2
-2.1
-0.12
18.3
85.3
100
42.1
49.4
43.3
50.8
12.6
14.8
37.2
43.6
49.8
58.4
-6.5
-7.6
—
0
1.4
1.6
-5.7
-6.7
0.6
0.7
-6.3
-7.4
-0.34
18.4
79.9
100
39.5
49.4
40.4
50.6
12
15
36
45.1
48.1
60.2
-7.7
-9.6
—
0
1.6
2
-7.3
-9.1
1.3
1.6
-8.6
-10.8
-0.47
18.3
76.7
100
35.6
46.4
41
53.5
12.1
15.8
35.5
46.3
47.6
62.1
-6.6
-8.6
—
0
—
0
-7.2
-9.4
2.5
3.3
-9.7
-12.6
-0.53
18.2
100.2
100
44.5
44.4
55.7
55.6
12.3
12.3
35.9
35.8
48.1
48
7.6
7.6
—
0
-0.5
-0.5
3.4
3.4
35.1
35
-31.7
-31.6
-1.74
18.3
79.2
100
36.8
46.5
42.3
53.4
12.7
16
33.4
42.2
46.2
58.3
-3.8
-4.8
—
0
-0.3
-0.4
-5.5
-6.9
-1.7
-2.1
-3.9
-4.9
-0.21
18.2
82.1
100
36.6
44.6
45.5
55.4
11.8
14.4
33.6
40.9
45.4
55.3
0.1
0.1
—
0
-0.9
-1.1
-1.6
-1.9
-0.4
-0.5
-1.2
-1.5
-0.06
18.2
76.3
100
35.9
47.1
40.4
52.9
12
15.7
33.3
43.6
45.4
59.5
-4.9
-6.4
—
0
1.6
2.1
-4.8
-6.3
-1.6
-2.1
-3.2
-4.2
-0.18
18.1
93
100
42.2
45.4
50.8
54.6
11.5
12.4
35.3
38
46.9
50.4
3.9
4.2
0.7
0.8
-0.1
-0.1
3.3
3.5
-24.1
-25.9
27.4
29.5
1.49
18.4
70.7
100
34.4
48.7
36.3
51.3
10.8
15.3
30.2
42.7
41
58
-4.7
-6.6
-0.2
-0.3
0.3
0.4
-4.8
-6.8
-1.7
-2.4
-3
-4.2
-0.17
17.8
60.6
100
31.7
52.3
28.9
47.7
10.2
16.8
30
49.5
40.2
66.3
-11.4
-18.8
-0.2
-0.3
-0.1
-0.2
-12.3
-20.3
-3.4
-5.6
-8.9
-14.7
-0.5
17.7
79.5
100
35.6
44.8
43.9
55.2
10.4
13.1
36.3
45.7
46.8
58.9
-2.9
-3.6
—
0
-0.5
-0.6
-17.1
-21.5
-2.2
-2.8
-14.8
-18.6
-0.84
17.6
104.1
100
60.5
58.1
43.6
41.9
11.1
10.7
89.9
86.4
56.6
54.4
-13
-12.5
—
0
-1.4
-1.3
-48.1
-46.2
1.6
1.5
-49.7
-47.7
-2.84
17.5
90.5
100
39.7
43.9
50.8
56.1
10.8
11.9
45.9
50.7
56.7
62.7
-5.9
-6.5
—
0
-0.5
-0.6
-6.4
-7.07
-0.2
-0.2
-6.2
-6.9
-0.36
17.4
93.5
100
42.8
45.8
50.7
54.2
10.6
11.3
45
48.1
55.6
59.5
-4.9
-5.2
-0.2
-0.2
-0.2
-0.2
-6.8
-7.3
-0.4
-0.4
-6.4
-6.8
-0.37
17.3
93.6
100
40.6
43.4
53
56.6
11.6
12.4
41
43.8
52.7
56.3
0.4
0.4
0.1
0.1
-0.2
-0.2
0.3
0.3
0.2
0.2
0.2
0.2
0.01
17.9
112.8
100
50
44.3
62.8
55.7
11.9
10.5
58.5
51.9
57
50.5
5.8
5.1
-0.3
-0.3
-0.3
-0.3
5.3
4.7
-0.4
-0.4
5.8
5.1
0.31
18.5
99.7
100
49.1
49.2
50.6
50.8
11.7
11.7
41.6
41.7
53.3
53.5
-2.7
-2.7
0.1
0.1
-0.2
-0.2
-2.8
-2.8
-0.4
-0.4
-2.5
-2.5
-0.15
17.1
98.2
100
40.6
41.3
57.7
58.8
10
10.2
41.4
42.2
55.7
56.7
1.9
1.9
0.1
0.1
-0.5
-0.5
1.5
1.5
0.3
0.3
1.2
1.2
0.07
17.3
92.8
100
39
42
53.8
58
9.4
10.1
39.3
42.3
53.1
57.2
0.7
0.8
0.1
0.1
-0.2
-0.2
0.6
0.6
0.1
0.1
0.5
0.5
0.03
17.1
106.4
44.3
62.1
8.8
39.6
53
9.2
0.1
0.5
9.7
1.4
-11.1
-0.66
16.8
90.3
38.2
52
9
36.3
49.7
2.4
0.1
0.1
2.6
0.9
1.6
0.1
16.8
82.7
35.9
46.8
9
37.9
51
-4.2
0.1
-0.5
-4.5
-0.9
-3.6
-0.22
16.7
81.6
37.8
43.7
8.5
33.6
45.8
-2
0.1
—
-1.9
-0.5
-1.5
-0.09
16.7
91.7
43
48.7
7.8
33.1
45.1
3.6
-1.3
1.4
3.7
0.1
3.5
0.21
16.7
79.6
36.9
42.7
8
30.5
41.9
0.8
—
0.2
1
-0.1
1.1
0.07
16.7
78.5
34.6
43.9
7.3
28.9
39.4
4.5
0.1
-0.2
4.3
0.9
3.4
0.2
16.7
75.7
33.1
42.7
7.1
28.2
38.3
4.3
—
-0.8
3.6
0.5
3.1
0.19
16.6
91.3
43.1
48.2
7.3
31
41.5
6.8
-0.4
1.5
7.9
-1
8.9
0.52
17.1
72.5
37.6
34.9
5.8
27.2
35.8
-0.9
—
-0.1
-1.1
-0.2
-0.9
-0.05
17.4
83.8
39.2
44.5
7.3
29.1
39.2
5.4
—
-0.1
5.4
1.2
4.1
0.24
17.5
69.9
30.3
39.6
6.4
28.9
37.8
1.9
—
-1.3
0.6
-0.1
0.7
0.04
17.5
104.2
46.9
57.3
8.1
34.3
44.3
13
0.1
-0.1
13
1.9
11.1
0.64
17.5
82.2
36.2
46
7.4
27.9
37
9
—
0.1
9.1
-2.1
11.2
0.64
17.4
82.1
36.5
45.5
6.7
28.6
37.2
8.4
—
0.1
8.6
2.3
6.3
0.36
17.3
73.4
33.3
40.1
5.4
25.8
33.1
7
—
-0.2
6.8
1.8
5
0.29
17.4
89.9
40.6
49.3
6.2
29.9
37.9
11.4
-1.3
1.4
11.5
3.2
8.3
0.48
17.4
68.2
29.4
38.8
5.9
23.6
31.2
7.6
—
-0.8
6.8
1.8
5
0.29
17.2
68.3
31.4
36.9
5.2
24.5
31.4
5.5
—
-0.5
5
1.4
3.6
0.21
17.2
65.4
28.5
36.8
5.1
24.2
31.2
5.7
—
-0.1
5.6
1
4.6
0.27
17.2
80.7
37.6
43.1
4.6
25.5
31.8
11.2
-0.4
-0.1
10.7
2.9
7.8
0.456
17.1