Forum Energy Technologies Inc
NYSE:FET
Income Statement
Earnings Waterfall
Forum Energy Technologies Inc
Revenue
|
738.9m
USD
|
Cost of Revenue
|
-531.9m
USD
|
Gross Profit
|
207m
USD
|
Operating Expenses
|
-180.4m
USD
|
Operating Income
|
26.6m
USD
|
Other Expenses
|
-45.4m
USD
|
Net Income
|
-18.9m
USD
|
Income Statement
Forum Energy Technologies 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 |
1 525
N/A
|
1 556
+2%
|
1 616
+4%
|
1 695
+5%
|
1 740
+3%
|
1 684
-3%
|
1 540
-9%
|
1 316
-15%
|
1 074
-18%
|
885
-18%
|
743
-16%
|
637
-14%
|
588
-8%
|
599
+2%
|
658
+10%
|
718
+9%
|
819
+14%
|
898
+10%
|
971
+8%
|
1 039
+7%
|
1 064
+2%
|
1 086
+2%
|
1 057
-3%
|
1 030
-3%
|
957
-7%
|
867
-9%
|
735
-15%
|
599
-18%
|
513
-14%
|
444
-13%
|
469
+5%
|
506
+8%
|
541
+7%
|
582
+8%
|
617
+6%
|
657
+7%
|
700
+6%
|
734
+5%
|
747
+2%
|
744
0%
|
739
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 050)
|
(1 067)
|
(1 104)
|
(1 156)
|
(1 180)
|
(1 143)
|
(1 053)
|
(915)
|
(811)
|
(697)
|
(635)
|
(565)
|
(488)
|
(495)
|
(510)
|
(552)
|
(630)
|
(681)
|
(730)
|
(771)
|
(808)
|
(827)
|
(808)
|
(792)
|
(712)
|
(670)
|
(580)
|
(492)
|
(513)
|
(441)
|
(454)
|
(471)
|
(410)
|
(446)
|
(465)
|
(489)
|
(509)
|
(532)
|
(542)
|
(540)
|
(532)
|
|
Gross Profit |
475
N/A
|
488
+3%
|
512
+5%
|
539
+5%
|
560
+4%
|
541
-3%
|
488
-10%
|
401
-18%
|
263
-35%
|
188
-28%
|
109
-42%
|
72
-34%
|
100
+38%
|
104
+5%
|
148
+42%
|
167
+12%
|
189
+13%
|
217
+15%
|
241
+11%
|
268
+11%
|
256
-4%
|
259
+1%
|
250
-4%
|
238
-5%
|
245
+3%
|
197
-20%
|
155
-21%
|
107
-31%
|
(0)
N/A
|
4
N/A
|
15
+274%
|
35
+137%
|
131
+280%
|
136
+3%
|
152
+12%
|
169
+11%
|
191
+13%
|
202
+6%
|
205
+1%
|
204
0%
|
207
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(270)
|
(275)
|
(287)
|
(297)
|
(313)
|
(315)
|
(304)
|
(280)
|
(265)
|
(252)
|
(244)
|
(240)
|
(227)
|
(228)
|
(231)
|
(241)
|
(254)
|
(265)
|
(275)
|
(283)
|
(287)
|
(284)
|
(275)
|
(267)
|
(252)
|
(243)
|
(228)
|
(207)
|
(193)
|
(175)
|
(169)
|
(168)
|
(169)
|
(172)
|
(173)
|
(174)
|
(180)
|
(181)
|
(182)
|
(183)
|
(180)
|
|
Selling, General & Administrative |
(270)
|
(275)
|
(287)
|
(297)
|
(313)
|
(315)
|
(304)
|
(280)
|
(265)
|
(251)
|
(243)
|
(240)
|
(227)
|
(228)
|
(231)
|
(241)
|
(254)
|
(265)
|
(275)
|
(283)
|
(287)
|
(284)
|
(275)
|
(267)
|
(251)
|
(243)
|
(228)
|
(207)
|
(192)
|
(175)
|
(169)
|
(168)
|
(168)
|
(172)
|
(173)
|
(174)
|
(179)
|
(181)
|
(182)
|
(183)
|
(179)
|
|
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
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Operating Income |
206
N/A
|
213
+4%
|
225
+5%
|
242
+8%
|
247
+2%
|
225
-9%
|
184
-18%
|
121
-34%
|
(2)
N/A
|
(63)
-2 777%
|
(135)
-113%
|
(168)
-24%
|
(127)
+24%
|
(123)
+3%
|
(83)
+33%
|
(75)
+10%
|
(65)
+13%
|
(48)
+26%
|
(34)
+29%
|
(16)
+54%
|
(31)
-92%
|
(25)
+19%
|
(26)
-4%
|
(29)
-14%
|
(7)
+76%
|
(46)
-570%
|
(73)
-57%
|
(100)
-38%
|
(193)
-94%
|
(171)
+12%
|
(155)
+9%
|
(134)
+13%
|
(38)
+72%
|
(36)
+4%
|
(21)
+42%
|
(6)
+72%
|
12
N/A
|
21
+82%
|
23
+8%
|
21
-9%
|
27
+26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(16)
|
(17)
|
(9)
|
(0)
|
7
|
4
|
(1)
|
(6)
|
(15)
|
(3)
|
(6)
|
(4)
|
(6)
|
(16)
|
(18)
|
(33)
|
(39)
|
(34)
|
(35)
|
(26)
|
(25)
|
(29)
|
(27)
|
(37)
|
(27)
|
(29)
|
(36)
|
(37)
|
(48)
|
(47)
|
(39)
|
(32)
|
(21)
|
(9)
|
4
|
(7)
|
(13)
|
(29)
|
(35)
|
(29)
|
|
Non-Reccuring Items |
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(126)
|
(127)
|
(127)
|
(129)
|
(4)
|
(4)
|
(74)
|
(73)
|
43
|
76
|
132
|
133
|
(333)
|
(362)
|
(349)
|
(878)
|
(525)
|
(539)
|
(511)
|
39
|
123
|
133
|
101
|
81
|
(12)
|
(4)
|
1
|
1
|
6
|
9
|
7
|
7
|
(6)
|
|
Total Other Income |
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
186
N/A
|
191
+3%
|
203
+6%
|
230
+13%
|
243
+6%
|
230
-5%
|
186
-19%
|
120
-36%
|
(134)
N/A
|
(207)
-54%
|
(267)
-29%
|
(305)
-14%
|
(138)
+55%
|
(133)
+3%
|
(173)
-29%
|
(165)
+4%
|
(55)
+67%
|
(11)
+80%
|
64
N/A
|
82
+29%
|
(390)
N/A
|
(411)
-5%
|
(403)
+2%
|
(935)
-132%
|
(569)
+39%
|
(614)
-8%
|
(615)
0%
|
(99)
+84%
|
(110)
-11%
|
(86)
+22%
|
(101)
-17%
|
(91)
+10%
|
(82)
+10%
|
(61)
+25%
|
(30)
+52%
|
(1)
+96%
|
10
N/A
|
17
+65%
|
1
-92%
|
(7)
N/A
|
(8)
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(57)
|
(57)
|
(59)
|
(67)
|
(68)
|
(63)
|
(50)
|
(29)
|
15
|
36
|
59
|
72
|
56
|
59
|
49
|
45
|
6
|
(10)
|
(23)
|
(29)
|
0
|
2
|
(5)
|
(3)
|
2
|
18
|
27
|
22
|
13
|
(3)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(8)
|
(8)
|
(8)
|
(11)
|
|
Income from Continuing Operations |
130
|
134
|
144
|
163
|
174
|
167
|
136
|
90
|
(119)
|
(171)
|
(208)
|
(233)
|
(82)
|
(75)
|
(124)
|
(121)
|
(49)
|
(22)
|
41
|
53
|
(390)
|
(409)
|
(408)
|
(938)
|
(567)
|
(596)
|
(588)
|
(77)
|
(97)
|
(90)
|
(106)
|
(96)
|
(83)
|
(62)
|
(31)
|
(3)
|
4
|
10
|
(6)
|
(15)
|
(19)
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
129
N/A
|
134
+4%
|
144
+7%
|
163
+13%
|
174
+7%
|
167
-5%
|
136
-18%
|
90
-33%
|
(119)
N/A
|
(171)
-43%
|
(208)
-22%
|
(233)
-12%
|
(82)
+65%
|
(75)
+9%
|
(124)
-66%
|
(121)
+3%
|
(59)
+51%
|
(16)
+74%
|
47
N/A
|
59
+25%
|
(374)
N/A
|
(410)
-10%
|
(408)
+0%
|
(938)
-130%
|
(567)
+40%
|
(596)
-5%
|
(588)
+1%
|
(77)
+87%
|
(97)
-27%
|
(90)
+8%
|
(106)
-18%
|
(96)
+9%
|
(83)
+14%
|
(62)
+25%
|
(31)
+50%
|
(3)
+90%
|
4
N/A
|
10
+157%
|
(6)
N/A
|
(15)
-133%
|
(19)
-27%
|
|
EPS (Diluted) |
27.53
N/A
|
27.91
+1%
|
29.91
+7%
|
33.89
+13%
|
36.33
+7%
|
36.19
0%
|
29.54
-18%
|
19.65
-33%
|
-26.55
N/A
|
-37.97
-43%
|
-46.28
-22%
|
-51.77
-12%
|
-17.82
+66%
|
-15.58
+13%
|
-25.87
-66%
|
-25.2
+3%
|
-12.12
+52%
|
-2.81
+77%
|
8.72
N/A
|
10.88
+25%
|
-69.27
N/A
|
-74.54
-8%
|
-74.25
+0%
|
-170.6
-130%
|
-103.1
+40%
|
-106.46
-3%
|
-105
+1%
|
-13.67
+87%
|
-17.3
-27%
|
-15.97
+8%
|
-18.89
-18%
|
-16.8
+11%
|
-14.76
+12%
|
-10.91
+26%
|
-2.96
+73%
|
-0.28
+91%
|
0.62
N/A
|
0.93
+50%
|
-0.62
N/A
|
-1.43
-131%
|
-1.85
-29%
|