5E Advanced Statements
FE
5E Advanced 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
—
100
—
0
—
0
1.437
0
7.396
0
8.886
0
-8.886
0
-1.729
0
-0.001
0
-10.616
0
—
0
-10.616
0
-0.24
44.237
—
100
—
0
—
0
1.622
0
6.038
0
7.713
0
-7.713
0
-1.655
0
-0.002
0
-9.37
0
—
0
-9.37
0
-0.212
44.221
—
100
—
0
—
0
1.86
0
6.774
0
8.686
0
-8.686
0
-1.578
0
0.012
0
-10.252
0
—
0
-10.252
0
-0.232
44.157
—
100
—
0
—
0
1.313
0
6.004
0
7.37
0
-7.37
0
-1.849
0
0.012
0
-10.115
0
—
0
-10.115
0
-0.229
44.104
—
100
—
0
—
0
3.443
0
7.701
0
11.186
0
-11.186
0
-3.686
0
0.009
0
-14.863
0
—
0
-14.863
0
-0.34
43.772
—
100
—
0
—
0
3.634
0
4.886
0
8.557
0
-8.557
0
13.149
0
0.014
0
4.606
0
—
0
4.606
0
0.125
43.355
—
100
—
0
—
0
3.203
0
10.116
0
13.355
0
-13.355
0
0.093
0
0.027
0
-13.236
0
—
0
-13.236
0
-0.306
43.305
—
100
—
0
—
0
1.899
0
30.983
0
32.992
0
-32.992
0
-0.005
0
0.027
0
-32.97
0
—
0
-32.97
0
-0.775
42.519
—
100
—
0
—
0
1.009
0
7.793
0
10.837
0
-10.837
0
-0.201
0
—
0
-11.039
0
—
0
-11.039
0
-0.264
41.869
—
100
—
0
—
0
0.799
0
5.841
0
10.647
0
-10.647
0
1.167
0
0.01
0
-9.469
0
—
0
-9.469
0
-0.226
41.869
—
100
—
0
—
0
2.288
0
11.637
0
17.634
0
-17.634
0
-1.665
0
0.045
0
-19.253
0
—
0
-19.253
0
-0.46
41.869
—
100
—
0
—
0
0.43
0
1.697
0
2.694
0
-2.694
0
-1.137
0
0.001
0
-3.83
0
—
0
-3.83
0
-0.091
41.869
—
100
—
0
—
0
—
0
4.596
0
4.987
0
-4.987
0
-0.877
0
0.001
0
-5.863
0
—
0
-5.863
0
-0.14
41.869