Fuel Tech Inc
NASDAQ:FTEK
Income Statement
Earnings Waterfall
Fuel Tech Inc
Revenue
|
27.1m
USD
|
Cost of Revenue
|
-15.4m
USD
|
Gross Profit
|
11.7m
USD
|
Operating Expenses
|
-14.3m
USD
|
Operating Income
|
-2.7m
USD
|
Other Expenses
|
1.1m
USD
|
Net Income
|
-1.5m
USD
|
Income Statement
Fuel Tech Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
109
N/A
|
106
-3%
|
97
-8%
|
85
-13%
|
79
-7%
|
75
-4%
|
74
-2%
|
74
+0%
|
74
-1%
|
76
+4%
|
73
-5%
|
64
-12%
|
55
-13%
|
46
-17%
|
40
-12%
|
41
+2%
|
45
+9%
|
49
+9%
|
52
+4%
|
54
+5%
|
57
+4%
|
54
-5%
|
51
-5%
|
41
-19%
|
31
-26%
|
24
-21%
|
20
-19%
|
21
+9%
|
23
+6%
|
24
+5%
|
25
+3%
|
24
-2%
|
24
+1%
|
25
+2%
|
26
+5%
|
26
+2%
|
27
+2%
|
29
+7%
|
28
-3%
|
28
0%
|
27
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(63)
|
(60)
|
(55)
|
(48)
|
(44)
|
(42)
|
(41)
|
(44)
|
(45)
|
(48)
|
(46)
|
(40)
|
(36)
|
(29)
|
(26)
|
(27)
|
(27)
|
(30)
|
(32)
|
(34)
|
(37)
|
(35)
|
(32)
|
(25)
|
(20)
|
(16)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(13)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(17)
|
(16)
|
(16)
|
(15)
|
|
Gross Profit |
47
N/A
|
45
-3%
|
42
-7%
|
37
-12%
|
35
-4%
|
34
-3%
|
33
-4%
|
31
-6%
|
29
-6%
|
28
-2%
|
26
-6%
|
24
-10%
|
19
-21%
|
16
-12%
|
15
-12%
|
14
-2%
|
18
+26%
|
19
+7%
|
19
+0%
|
20
+2%
|
20
+2%
|
19
-5%
|
19
+1%
|
17
-13%
|
11
-35%
|
8
-23%
|
5
-40%
|
8
+60%
|
11
+31%
|
11
+8%
|
13
+17%
|
11
-16%
|
12
+6%
|
12
-1%
|
12
+1%
|
12
0%
|
12
-2%
|
12
+5%
|
11
-6%
|
11
-1%
|
12
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(39)
|
(38)
|
(38)
|
(37)
|
(37)
|
(60)
|
(61)
|
(61)
|
(32)
|
(31)
|
(29)
|
(26)
|
(27)
|
(25)
|
(24)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
|
Selling, General & Administrative |
(36)
|
(37)
|
(36)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(31)
|
(30)
|
(28)
|
(27)
|
(26)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
|
Research & Development |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
8
N/A
|
7
-15%
|
4
-41%
|
0
-97%
|
(2)
N/A
|
(26)
-1 369%
|
(28)
-6%
|
(30)
-8%
|
(4)
+87%
|
(3)
+22%
|
(2)
+26%
|
(3)
-15%
|
(9)
-235%
|
(9)
-2%
|
(10)
-13%
|
(9)
+10%
|
(4)
+54%
|
(2)
+39%
|
(1)
+52%
|
0
N/A
|
0
+1 900%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(7)
-294%
|
(9)
-28%
|
(11)
-18%
|
(7)
+33%
|
(4)
+45%
|
(3)
+36%
|
(1)
+66%
|
(1)
-56%
|
(2)
-9%
|
(1)
+12%
|
(1)
+15%
|
(2)
-35%
|
(2)
+1%
|
(1)
+19%
|
(2)
-69%
|
(2)
-3%
|
(3)
-26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(6)
|
(5)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
8
N/A
|
7
-15%
|
4
-41%
|
(0)
N/A
|
(26)
-16 025%
|
(27)
-5%
|
(29)
-6%
|
(31)
-7%
|
(6)
+81%
|
(5)
+6%
|
(5)
+11%
|
(6)
-33%
|
(13)
-101%
|
(13)
+3%
|
(16)
-31%
|
(14)
+14%
|
(7)
+50%
|
(6)
+22%
|
(2)
+71%
|
(0)
+76%
|
0
N/A
|
(1)
N/A
|
(0)
+77%
|
(3)
-1 064%
|
(8)
-205%
|
(9)
-16%
|
(11)
-18%
|
(7)
+35%
|
(4)
+39%
|
(1)
+67%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+32%
|
(1)
-41%
|
(1)
-9%
|
(1)
+42%
|
(2)
-85%
|
(1)
+10%
|
(1)
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(2)
|
(0)
|
8
|
9
|
10
|
10
|
(4)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
5
|
4
|
2
|
(0)
|
(18)
|
(18)
|
(19)
|
(20)
|
(10)
|
(10)
|
(10)
|
(12)
|
(15)
|
(14)
|
(18)
|
(16)
|
(7)
|
(5)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(3)
|
(8)
|
(9)
|
(11)
|
(7)
|
(4)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
|
Net Income (Common) |
5
N/A
|
4
-21%
|
2
-49%
|
(0)
N/A
|
(18)
-8 329%
|
(18)
-3%
|
(19)
-4%
|
(20)
-8%
|
(12)
+39%
|
(13)
-8%
|
(15)
-9%
|
(17)
-19%
|
(17)
0%
|
(17)
+1%
|
(21)
-24%
|
(19)
+12%
|
(10)
+45%
|
(8)
+22%
|
(3)
+63%
|
(2)
+48%
|
0
N/A
|
(1)
N/A
|
(0)
+73%
|
(3)
-803%
|
(8)
-202%
|
(9)
-16%
|
(11)
-17%
|
(7)
+34%
|
(4)
+39%
|
(1)
+70%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+31%
|
(1)
-40%
|
(1)
-9%
|
(1)
+39%
|
(2)
-79%
|
(1)
+10%
|
(2)
-11%
|
|
EPS (Diluted) |
0.22
N/A
|
0.17
-23%
|
0.09
-47%
|
-0.01
N/A
|
-0.78
-7 700%
|
-0.8
-3%
|
-0.83
-4%
|
-0.89
-7%
|
-0.53
+40%
|
-0.57
-8%
|
-0.62
-9%
|
-0.74
-19%
|
-0.74
N/A
|
-0.73
+1%
|
-0.9
-23%
|
-0.78
+13%
|
-0.43
+45%
|
-0.33
+23%
|
-0.12
+64%
|
-0.06
+50%
|
0
N/A
|
-0.04
N/A
|
-0.01
+75%
|
-0.1
-900%
|
-0.32
-220%
|
-0.37
-16%
|
-0.43
-16%
|
-0.29
+33%
|
-0.17
+41%
|
-0.06
+65%
|
0.01
N/A
|
-0.06
N/A
|
0
N/A
|
-0.05
N/A
|
-0.03
+40%
|
-0.04
-33%
|
-0.05
-25%
|
-0.02
+60%
|
-0.04
-100%
|
-0.04
N/A
|
-0.05
-25%
|