Fluoguide AS
STO:FLUO
Income Statement
Earnings Waterfall
Fluoguide AS
Income Statement
Fluoguide AS
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(19)
|
(28)
|
(29)
|
(30)
|
(32)
|
(31)
|
(32)
|
(28)
|
(31)
|
(44)
|
(41)
|
(40)
|
(36)
|
(33)
|
(34)
|
(36)
|
(39)
|
|
| Selling, General & Administrative |
(7)
|
(15)
|
(18)
|
(19)
|
(20)
|
(15)
|
(15)
|
(11)
|
(11)
|
(21)
|
(18)
|
(19)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(2)
|
(6)
|
(8)
|
(12)
|
(14)
|
(15)
|
(18)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(11)
|
(13)
|
(11)
|
(11)
|
(12)
|
(16)
|
(18)
|
(17)
|
(19)
|
0
|
(21)
|
(15)
|
(7)
|
0
|
0
|
(1)
|
(0)
|
|
| Operating Income |
(19)
N/A
|
(28)
-48%
|
(29)
-4%
|
(30)
-4%
|
(32)
-5%
|
(31)
+2%
|
(32)
-5%
|
(28)
+13%
|
(31)
-9%
|
(44)
-43%
|
(41)
+8%
|
(40)
+1%
|
(36)
+11%
|
(33)
+8%
|
(34)
-4%
|
(36)
-5%
|
(39)
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(19)
N/A
|
(28)
-47%
|
(29)
-4%
|
(31)
-4%
|
(32)
-4%
|
(31)
+2%
|
(33)
-5%
|
(29)
+13%
|
(31)
-9%
|
(44)
-41%
|
(41)
+7%
|
(41)
+0%
|
(37)
+11%
|
(34)
+6%
|
(36)
-5%
|
(38)
-5%
|
(42)
-9%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
5
|
6
|
6
|
6
|
6
|
7
|
6
|
4
|
4
|
6
|
5
|
5
|
4
|
6
|
6
|
6
|
7
|
|
| Income from Continuing Operations |
(14)
|
(22)
|
(24)
|
(24)
|
(26)
|
(25)
|
(27)
|
(25)
|
(27)
|
(38)
|
(36)
|
(36)
|
(33)
|
(29)
|
(30)
|
(32)
|
(35)
|
|
| Net Income (Common) |
(8)
N/A
|
(16)
-104%
|
(24)
-50%
|
(24)
-3%
|
(26)
-5%
|
(25)
+4%
|
(27)
-11%
|
(25)
+9%
|
(27)
-9%
|
(38)
-42%
|
(36)
+5%
|
(36)
0%
|
(33)
+10%
|
(29)
+11%
|
(30)
-5%
|
(32)
-6%
|
(35)
-10%
|
|
| EPS (Diluted) |
-0.7
N/A
|
-1.39
-99%
|
-2.1
-51%
|
-2.13
-1%
|
-2.24
-5%
|
-2.08
+7%
|
-2.33
-12%
|
-2.1
+10%
|
-2.28
-9%
|
-3.22
-41%
|
-2.97
+8%
|
-3.03
-2%
|
-2.32
+23%
|
-2.23
+4%
|
-2.22
+0%
|
-2.35
-6%
|
-2.57
-9%
|
|