Forsee Statements
FO
Forsee 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
78.756
100
59.942
76.1
18.814
23.9
1.093
1.4
17.427
22.1
27.862
35.4
-9.048
-11.5
-3.228
-4.1
-0.785
-1
-16.335
-20.7
-0.313
-0.4
-16.022
-20.3
-0.273
58.651
61.291
100
46.962
76.6
14.329
23.4
0.52
0.8
16.245
26.5
29.355
47.9
-15.026
-24.5
-3.31
-5.4
-0.002
-0.003
-22.497
-36.7
0.237
0.4
-22.734
-37.09
-0.436
52.086
49.727
100
36.008
72.4
13.719
27.6
0.689
1.4
16.596
33.4
25.166
50.6
-11.447
-23.02
2.894
5.8
-0.389
-0.8
-9.673
-19.5
0.161
0.3
-9.834
-19.8
-0.18
54.633
35.252
100
27.966
79.3
7.286
20.7
0.257
0.7
18.305
51.9
23.225
65.9
-15.939
-45.2
-0.197
-0.6
-3.367
-9.6
-21.432
-60.8
-0.104
-0.3
-21.328
-60.5
-1.34
15.921
17.63
100
16.4
93
1.23
7
0.682
3.9
8.01
45.4
10.16
57.6
-8.93
-50.7
1.33
7.5
-2.928
-16.6
-10.72
-60.8
-0.052
-0.3
-10.66
-60.5
-0.155
68.83
37.171
100
28.877
77.7
8.294
22.3
0.648
1.7
11.563
31.1
18.559
49.9
-10.265
-27.6
-6.672
-17.9
0.295
0.8
-16.531
-44.5
0.238
0.6
-16.769
-45.1
-0.315
53.21
34.41
100
21.2
61.6
13.21
38.4
0.97
2.8
10.69
31.1
23.74
69
-10.53
-30.6
-3.21
-9.3
0.31
0.9
-13.66
-39.7
0.16
0.5
-13.82
-40.2
-0.26
53.21
27.65
100
21.03
76.1
6.62
23.9
0.61
2.2
9.17
33.2
15.56
56.3
-8.94
-32.3
-2.38
-8.6
-0.05
-0.2
-12.02
-43.5
3.57
12.9
-15.59
-56.4
-0.29
53.21