Famur SA
WSE:FMF
Income Statement
Earnings Waterfall
Famur SA
Income Statement
Famur SA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
1 139
N/A
|
1 018
-11%
|
1 296
+27%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(752)
|
(702)
|
(827)
|
|
| Gross Profit |
387
N/A
|
316
-18%
|
469
+48%
|
|
| Operating Income | ||||
| Operating Expenses |
(139)
|
(194)
|
(236)
|
|
| Selling, General & Administrative |
(129)
|
(150)
|
(190)
|
|
| Other Operating Expenses |
(10)
|
(44)
|
(46)
|
|
| Operating Income |
248
N/A
|
122
-51%
|
233
+91%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
4
|
4
|
(21)
|
|
| Non-Reccuring Items |
5
|
(94)
|
24
|
|
| Total Other Income |
(5)
|
24
|
15
|
|
| Pre-Tax Income |
252
N/A
|
56
-78%
|
251
+348%
|
|
| Net Income | ||||
| Tax Provision |
(64)
|
(34)
|
(59)
|
|
| Income from Continuing Operations |
188
|
22
|
192
|
|
| Income to Minority Interest |
(5)
|
9
|
38
|
|
| Net Income (Common) |
185
N/A
|
34
-82%
|
158
+365%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.05
-84%
|
0.27
+440%
|
|