Miko Statements
MI
Miko Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
147.15
100
74.478
50.6
72.667
49.4
—
0
41.487
28.2
70.503
47.9
2.164
1.5
-1.623
-1.1
—
0
2.095
1.4
0.589
0.4
1.395
0.9
1.112
1.255
142.65
100
73.992
51.9
68.66
48.1
—
0
39.204
27.5
65.82
46.1
2.84
2
-1.072
-0.8
—
0
1.768
1.2
0.827
0.6
0.805
0.6
0.655
1.229
137.27
100
73.973
53.9
63.297
46.1
—
0
35.366
25.8
65.055
47.4
-1.758
-1.3
-1.001
-0.7
—
0
-2.759
-2.01
0.337
0.2
-3.312
-2.4
-2.667
1.242
128.52
100
61.938
48.2
66.585
51.8
—
0
36.233
28.2
63.171
49.2
3.414
2.7
-0.873
-0.7
—
0
4.057
3.2
1.266
1
2.727
2.1
2.2
1.239
97.908
100
43.886
44.8
54.022
55.2
—
0
28.173
28.8
49.716
50.8
4.306
4.4
-0.956
-1
—
0
2.914
3
0.257
0.3
2.459
2.5
1.978
1.243
48.429
100
22.534
46.5
25.895
53.5
—
0
14.191
29.3
23.671
48.9
2.224
4.6
-0.323
-0.7
—
0
44.787
92.5
0.573
1.2
44.1
91.1
35.489
1.243
93.841
100
42.341
45.1
51.5
54.9
—
0
28.585
30.5
51.262
54.6
0.238
0.3
-1.188
-1.3
—
0
5.799
6.2
0.043
0.05
5.972
6.4
4.808
1.242
46.831
100
21.287
45.5
25.544
54.5
—
0
15.331
32.7
26.435
56.4
-0.891
-1.9
-0.839
-1.8
—
0
2.046
4.4
-0.046
-0.1
2.139
4.6
1.722
1.242
110.14
100
56.059
50.9
54.079
49.1
—
0
26.282
23.9
50.304
45.7
3.775
3.4
-0.511
-0.5
—
0
3.264
3
1.991
1.8
1.469
1.3
1.177
1.248
114.47
100
58.533
51.1
55.938
48.9
—
0
26.416
23.1
47.516
41.5
8.422
7.4
-0.478
-0.4
—
0
7.944
6.9
2.386
2.1
5.628
4.9
4.51
1.248
102.43
100
52.904
51.6
49.528
48.4
—
0
24.583
24
43.729
42.7
5.799
5.7
-0.64
-0.6
-0.001
-0.001
5.158
5
1.369
1.3
3.972
3.9
3.186
1.247
107.45
100
57.132
53.2
50.322
46.8
—
0
23.388
21.8
42.352
39.4
7.97
7.4
-0.384
-0.4
—
0
7.586
7.1
1.971
1.8
5.275
4.9
4.219
1.25
97.966
49.156
48.81
—
21.683
40.635
8.175
-0.22
—
7.955
0.921
6.467
5.186
1.246
106.81
55.592
51.221
—
23.026
43.131
8.09
-0.503
—
7.587
2.322
4.814
3.83
1.257
96.4
47.9
48.5
—
21.9
40.3
8.2
-0.5
0
7.7
2.3
3.9
3
1.3
95
47.5
47.6
—
21.8
39.8
7.8
-0.4
-0.1
7.3
2
5
4.16
1.2
84.5
44.5
40
—
19.5
36.8
3.2
0.4
-1.9
3.6
0.6
3.2
2.46
1.3
93.8
49.3
44.4
—
20
37.4
7.1
-0.3
-1.7
6.7
2
4.6
3.53
1.3
75.7
38.6
37.1
—
18
32.8
4.3
-0.4
-1.6
3.9
0.9
3.1
2.38
1.3
84.1
43.4
40.8
—
18.5
34.4
6.3
-0.3
-1.8
6.1
1.6
4.4
3.66
1.2
72.2
37
35.2
—
16.6
31.1
4.1
-0.5
—
3.6
0.6
2.8
2.33
1.2
76.6
40.3
36.3
—
17.2
30.5
5.8
-0.2
-1.4
5.6
1.3
4.3
3.3
1.3
64.8
34.1
30.6
—
15.1
27.6
3
-0.3
-1.6
2.7
0.5
2.2
1.83
1.2
73.7
38.9
34.8
—
15.6
29.1
5.7
-0.5
0.2
5.4
1.1
4.3
3.58
1.2
61.2
32.7
28.5
—
13.6
26.5
2
—
-0.3
1.7
0.3
1.4
1.16
1.2
71.5
36.8
34.7
—
15.1
29
5.7
-0.3
0.1
5.5
1.2
4.2
3.5
1.2
58.6
27.7
30.8
—
13.1
26
4.9
—
-0.5
4.4
0.5
3.8
3.16
1.2
62.1
29.5
32.6
—
14.6
27.1
5.4
—
-0.3
5.2
1.3
3.9
3.25
1.2
53.4
22.6
30.8
—
12.7
25.4
5.4
—
-0.6
4.8
1.1
3.7
3.08
1.2
59.9
27
32.8
—
13.9
27
5.9
—
-0.4
5.5
1.2
4.2
3.5
1.2
53.9
24.7
29.2
—
13.1
26.9
2.3
—
-1.1
1.2
-0.1
1.3
1.08
1.2
61.4
29.2
32.2
—
13.9
27.7
4.5
—
-0.2
4.3
1.1
3.1
2.58
1.2
45.6
20.3
25.3
—
11.6
22.8
2.4
—
-0.1
2.4
0.5
1.9
1.58
1.2
54.6
25.5
29.2
—
12.3
24.4
4.8
—
-0.1
4.7
1.1
3.5
2.91
1.2
44.4
20.2
24.3
—
11.9
21.7
2.6
—
—
2.5
0.6
1.9
1.57
1.2
47.6
20.5
27.1
—
10.1
22.8
4.3
—
-0.1
4.1
1.1
3
2.5
1.2
39.9
17.6
22.3
—
10.8
19.9
2.5
—
-0.1
2.4
0.9
1.5
1.25
1.2
44.4
19.4
25
—
9.4
20.2
4.8
—
-0.1
4.7
1.6
2.9
2.41
1.2
37.7
35.9
1.8
—
—
—
1.8
—
—
1.9
0.6
1.2
1
1.2
39.4
34.8
4.6
—
—
—
4.6
—
-0.2
4.4
1.5
2.8
2.33
1.2
34.4
31.6
2.9
—
—
0
2.9
—
-0.6
2.3
0.9
1.3
1.08
1.2
38.9
34.6
4.3
—
—
—
4.3
—
-0.3
4
1.4
2.6
2.16
1.2
33.5
30.6
3
—
—
-0.1
3
—
-1.2
1.8
0.7
1.1
0.91
1.2