Fingerprint Cards AB
OTC:FGRRF
Income Statement
Earnings Waterfall
Fingerprint Cards AB
Revenue
|
705.4m
SEK
|
Cost of Revenue
|
-615.8m
SEK
|
Gross Profit
|
89.6m
SEK
|
Operating Expenses
|
-405.3m
SEK
|
Operating Income
|
-315.7m
SEK
|
Other Expenses
|
-31.5m
SEK
|
Net Income
|
-347.2m
SEK
|
Income Statement
Fingerprint Cards AB
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 |
1 459
N/A
|
1 426
-2%
|
1 326
-7%
|
1 268
-4%
|
1 256
-1%
|
1 300
+4%
|
1 308
+1%
|
1 369
+5%
|
1 356
-1%
|
1 301
-4%
|
1 239
-5%
|
1 028
-17%
|
862
-16%
|
679
-21%
|
654
-4%
|
695
+6%
|
705
+1%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(1 128)
|
(1 099)
|
(1 023)
|
(992)
|
(981)
|
(997)
|
(985)
|
(997)
|
(959)
|
(945)
|
(893)
|
(765)
|
(695)
|
(553)
|
(573)
|
(608)
|
(616)
|
|
Gross Profit |
331
N/A
|
326
-1%
|
303
-7%
|
276
-9%
|
275
0%
|
304
+10%
|
323
+6%
|
371
+15%
|
397
+7%
|
356
-10%
|
346
-3%
|
263
-24%
|
166
-37%
|
126
-25%
|
81
-35%
|
87
+8%
|
90
+3%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(344)
|
(357)
|
(356)
|
(330)
|
(300)
|
(650)
|
(677)
|
(710)
|
(400)
|
(397)
|
(376)
|
(363)
|
(402)
|
(801)
|
(386)
|
(393)
|
(405)
|
|
Selling, General & Administrative |
(222)
|
(231)
|
(227)
|
(220)
|
(208)
|
(218)
|
(236)
|
(255)
|
(258)
|
(274)
|
(276)
|
(277)
|
(283)
|
(285)
|
(289)
|
(284)
|
(299)
|
|
Research & Development |
(107)
|
(124)
|
(127)
|
(116)
|
(90)
|
0
|
(66)
|
(77)
|
(133)
|
(126)
|
(122)
|
(124)
|
(114)
|
(119)
|
(112)
|
(112)
|
(117)
|
|
Depreciation & Amortization |
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
(2)
|
(2)
|
5
|
10
|
(432)
|
(375)
|
(377)
|
0
|
3
|
22
|
39
|
2
|
(396)
|
15
|
3
|
11
|
|
Operating Income |
(13)
N/A
|
(30)
-140%
|
(53)
-76%
|
(54)
-2%
|
(25)
+55%
|
(346)
-1 308%
|
(354)
-2%
|
(338)
+4%
|
(3)
+99%
|
(41)
-1 314%
|
(29)
+29%
|
(100)
-242%
|
(236)
-136%
|
(675)
-186%
|
(305)
+55%
|
(306)
0%
|
(316)
-3%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(5)
|
20
|
2
|
(21)
|
(15)
|
(28)
|
(14)
|
(5)
|
2
|
(13)
|
(3)
|
(12)
|
24
|
(35)
|
(46)
|
(69)
|
(63)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(341)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(433)
|
0
|
(433)
|
(437)
|
(5)
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
7
|
7
|
7
|
(7)
|
6
|
6
|
6
|
0
|
|
Pre-Tax Income |
(17)
N/A
|
(10)
+42%
|
(51)
-402%
|
(75)
-48%
|
(381)
-407%
|
(376)
+1%
|
(369)
+2%
|
(345)
+7%
|
(1)
+100%
|
(47)
-4 620%
|
(25)
+47%
|
(105)
-319%
|
(652)
-521%
|
(703)
-8%
|
(778)
-11%
|
(805)
-3%
|
(383)
+52%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
4
|
(4)
|
12
|
29
|
40
|
46
|
37
|
26
|
1
|
14
|
7
|
24
|
66
|
73
|
81
|
86
|
36
|
|
Income from Continuing Operations |
(14)
|
(14)
|
(39)
|
(46)
|
(341)
|
(330)
|
(333)
|
(319)
|
0
|
(34)
|
(18)
|
(81)
|
(586)
|
(630)
|
(697)
|
(720)
|
(347)
|
|
Net Income (Common) |
(14)
N/A
|
(14)
N/A
|
(39)
-184%
|
(46)
-19%
|
(341)
-639%
|
(330)
+3%
|
(333)
-1%
|
(319)
+4%
|
0
N/A
|
(34)
N/A
|
(18)
+46%
|
(81)
-352%
|
(586)
-621%
|
(630)
-8%
|
(697)
-11%
|
(720)
-3%
|
(347)
+52%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.04
N/A
|
-0.12
-200%
|
-0.15
-25%
|
-0.99
-560%
|
-1.09
-10%
|
-1.12
-3%
|
-1
+11%
|
0
N/A
|
-0.11
N/A
|
-0.06
+45%
|
-0.26
-333%
|
-1.86
-615%
|
-1.45
+22%
|
-1.6
-10%
|
-1.59
+1%
|
-0.72
+55%
|