FMAO Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 1994
Revenue	95.69	97.72	83.66	69.58	64.23	50.4	46.63	43.75	40.23	38.73	Upgrade
Revenue Growth (YoY)	-2.08%	16.81%	20.24%	8.33%	27.45%	8.07%	6.59%	8.76%	3.86%	5.23%	Upgrade
Gross Profit	95.69	97.72	83.66	69.58	64.23	50.4	46.63	43.75	40.23	38.73	Upgrade
Selling, General & Admin	63.15	53.84	48.67	40.68	38.52	29.47	26.8	25.39	25.65	24.71	Upgrade
Other Operating Expenses	4.05	3.66	5.06	3.69	2.95	2.68	1.93	2.05	0.42	0.5	Upgrade
Operating Expenses	67.2	57.51	53.73	44.37	41.47	32.15	28.73	27.43	26.07	25.21	Upgrade
Operating Income	28.49	40.22	29.93	25.21	22.76	18.25	17.9	16.32	14.16	13.52	Upgrade
Other Expense / Income	0.14	-0.26	0.43	0.01	-	-	-	-	-	-	Upgrade
Pretax Income	28.35	40.48	29.5	25.21	22.76	18.25	17.9	16.32	14.16	13.52	Upgrade
Income Tax	5.57	7.96	6	5.11	4.36	3.3	5.18	4.66	3.82	3.87	Upgrade
Net Income	22.79	32.52	23.5	20.1	18.4	14.95	12.72	11.66	10.34	9.65	Upgrade
Net Income Growth	-29.92%	38.39%	16.92%	9.20%	23.10%	17.52%	9.05%	12.80%	7.19%	7.09%	Upgrade
Shares Outstanding (Basic)	14	14	13	11	11	9	9	9	9	9	Upgrade
Shares Outstanding (Diluted)	-	-	-	-	-	-	-	-	-	9	Upgrade
Shares Change	0.44%	4.14%	17.09%	0.19%	19.94%	0.20%	0.27%	-0.08%	-0.08%	-1.03%	Upgrade
EPS (Basic)	1.67	2.46	2.01	1.80	1.66	1.61	1.38	1.27	1.12	1.04	Upgrade
EPS (Diluted)	1.67	2.46	2.01	1.80	1.66	1.61	1.38	1.27	1.12	1.04	Upgrade
EPS Growth	-32.11%	22.39%	11.67%	8.43%	3.11%	16.67%	8.66%	13.39%	7.69%	7.77%	Upgrade
Free Cash Flow	11.22	38.07	32.78	24.16	20.42	8.11	15.76	10.02	13.09	16.26	Upgrade
Free Cash Flow Per Share	0.82	2.80	2.51	2.17	1.83	0.87	1.70	1.08	1.42	1.76	Upgrade
Dividend Per Share	0.850	0.812	0.710	0.660	0.610	0.560	0.500	0.455	0.435	0.420	Upgrade
Dividend Growth	4.68%	14.37%	7.58%	8.20%	8.93%	12.00%	9.89%	4.60%	3.57%	3.70%	Upgrade
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	Upgrade
Operating Margin	29.77%	41.15%	35.78%	36.23%	35.44%	36.21%	38.39%	37.30%	35.20%	34.90%	Upgrade
Profit Margin	23.81%	33.27%	28.08%	28.88%	28.65%	29.66%	27.28%	26.66%	25.70%	24.91%	Upgrade
Free Cash Flow Margin	11.72%	38.96%	39.18%	34.72%	31.79%	16.09%	33.80%	22.91%	32.55%	41.97%	Upgrade
Effective Tax Rate	19.63%	19.67%	20.35%	20.28%	19.15%	18.09%	28.95%	28.53%	26.97%	28.64%	Upgrade
EBITDA	34.13	44.49	34.49	29.5	26.28	20.49	20.05	18.53	16.22	15.63	Upgrade
EBITDA Margin	35.66%	45.53%	41.22%	42.40%	40.92%	40.66%	43.00%	42.34%	40.32%	40.37%	Upgrade
Depreciation & Amortization	5.77	4.02	4.99	4.3	3.52	2.24	2.15	2.21	2.06	2.12	Upgrade
EBIT	28.35	40.48	29.5	25.21	22.76	18.25	17.9	16.32	14.16	13.52	Upgrade
EBIT Margin	29.63%	41.42%	35.26%	36.22%	35.44%	36.21%	38.39%	37.30%	35.20%	34.90%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).