Fom Technologies A/S
CSE:FOM
Income Statement
Earnings Waterfall
Fom Technologies A/S
Income Statement
Fom Technologies A/S
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
13
N/A
|
24
+86%
|
36
+50%
|
54
+48%
|
69
+28%
|
78
+13%
|
61
-22%
|
44
-27%
|
39
-12%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
0
|
(10)
|
(24)
|
(27)
|
(46)
|
(37)
|
(27)
|
(19)
|
(16)
|
|
| Gross Profit |
0
N/A
|
14
N/A
|
13
-8%
|
27
+112%
|
23
-15%
|
41
+83%
|
34
-17%
|
26
-26%
|
23
-11%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(19)
|
(12)
|
(12)
|
(24)
|
(20)
|
(40)
|
(41)
|
(43)
|
(46)
|
|
| Selling, General & Administrative |
0
|
(9)
|
(7)
|
(15)
|
(9)
|
(22)
|
(24)
|
(24)
|
(28)
|
|
| Research & Development |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(18)
|
(3)
|
(5)
|
(8)
|
(10)
|
(16)
|
(15)
|
(17)
|
(14)
|
|
| Operating Income |
(6)
N/A
|
2
N/A
|
1
-51%
|
3
+296%
|
2
-21%
|
1
-46%
|
(7)
N/A
|
(18)
-150%
|
(23)
-30%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
|
| Pre-Tax Income |
(6)
N/A
|
2
N/A
|
1
-42%
|
3
+192%
|
2
-35%
|
1
-51%
|
(7)
N/A
|
(17)
-139%
|
(23)
-38%
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
3
|
3
|
|
| Income from Continuing Operations |
(5)
|
2
|
1
|
3
|
2
|
0
|
(8)
|
(14)
|
(20)
|
|
| Net Income (Common) |
(5)
N/A
|
2
N/A
|
1
-50%
|
3
+224%
|
2
-37%
|
0
-78%
|
(8)
N/A
|
(14)
-85%
|
(20)
-46%
|
|
| EPS (Diluted) |
-0.71
N/A
|
0.22
N/A
|
0.12
-45%
|
0.32
+167%
|
0.2
-38%
|
0.04
-80%
|
-0.75
N/A
|
-1.39
-85%
|
-2.02
-45%
|
|