Keyware Technologies Statements
KE
Keyware Technologies 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
25.095
100
8.422
33.6
16.673
66.4
—
0
3.52
14
11.572
46.1
5.101
20.3
0.586
2.3
—
0
1.098
4.4
0.807
3.2
0.291
1.2
0.013
22.517
12.858
100
4.18
32.5
8.678
67.5
—
0
2.18
17
6.766
52.6
1.912
14.9
0.295
2.3
—
0
0.679
5.3
0.41
3.2
0.269
2.1
0.012
22.519
11.76
100
3.245
27.6
8.515
72.4
—
0
1.775
15.1
6.665
56.7
1.85
15.7
0.302
2.6
—
0
0.725
6.2
-0.059
-0.5
0.784
6.7
0.035
22.515
12.211
100
4.306
35.3
7.905
64.7
—
0
1.996
16.3
5.97
48.9
1.935
15.8
0.213
1.7
—
0
1.015
8.3
0.159
1.3
0.856
7
0.038
22.519
9.168
100
2.808
30.6
6.36
69.4
—
0
1.596
17.4
5.072
55.3
1.288
14
0.186
2
—
0
0.002
0.02
-0.213
-2.3
0.215
2.3
0.01
22.515
8.521
100
2.44
28.6
6.081
71.4
—
0
1.549
18.2
4.856
57
1.225
14.4
0.205
2.4
—
0
0.508
6
0.07
0.8
0.438
5.1
0.019
22.519
5.266
100
0.282
5.4
4.984
94.6
—
0
1.468
27.9
4.435
84.2
0.549
10.4
0.345
6.6
—
0
-0.182
-3.5
0.03
0.6
-0.212
-4.03
-0.009
22.441
5.791
100
0.601
10.4
5.19
89.6
—
0
1.32
22.8
4.33
74.8
0.86
14.9
0.227
3.9
—
0
0.355
6.1
0.077
1.3
0.278
4.8
0.012
22.715
4.508
100
1.807
40.1
2.701
59.9
—
0
0.72
16
2.25
49.9
0.451
10
0.097
2.2
—
0
0.195
4.3
0.238
5.3
-0.043
-1
-0.002
22.969
4.477
100
2.056
45.9
2.421
54.1
—
0
0.664
14.8
2.16
48.2
0.261
5.8
0.13
2.9
—
0
0.123
2.7
0.198
4.4
-0.075
-1.7
-0.003
22.159
4.442
100
1.94
43.7
2.502
56.3
—
0
1.281
28.8
2.391
53.8
0.111
2.5
0.124
2.8
—
0
-0.05
-1.1
-0.12
-2.7
0.07
1.6
0.003
22.936
4.689
100
1.679
35.8
3.01
64.2
—
0
0.639
13.6
2.382
50.8
0.628
13.4
0.142
3
—
0
0.592
12.6
0.224
4.8
0.368
7.8
0.016
22.964
5.509
100
2.677
48.6
2.832
51.4
—
0
0.884
16
2.386
43.3
0.446
8.1
0.145
2.6
—
0
0.325
5.9
-0.21
-3.8
0.535
9.7
0.023
22.801
4.384
100
2.113
48.2
2.271
51.8
—
0
0.871
19.9
2.185
49.8
0.086
2
0.157
3.6
—
0
-0.054
-1.2
0.18
4.1
-0.234
-5.3
-0.011
21.507
5.11
100
2.2
43.1
2.91
56.9
—
0
0.86
16.8
2.29
44.8
0.63
12.3
0.18
3.5
-0.14
-2.7
0.21
4.1
0.13
2.5
0.08
1.6
—
23.14
4.63
100
1.81
39.1
2.82
60.9
—
0
0.81
17.5
2.12
45.8
0.7
15.1
0.19
4.1
-0.15
-3.2
0.45
9.7
0.21
4.5
0.25
5.4
0.01
23.3
4.96
100
2.16
43.5
2.8
56.5
—
0
0.63
12.7
2.23
45
0.56
11.3
0.23
4.6
-0.31
-6.3
-0.03
-0.6
0.19
3.8
-0.21
-4.2
-0.01
21.54
4.76
100
2.24
47.1
2.53
53.2
—
0
0.43
9
1.97
41.4
0.55
11.6
0.25
5.3
-0.11
-2.3
0.5
10.5
0.17
3.6
0.33
6.9
0.01
23.52
4.48
100
2.08
46.4
2.4
53.6
—
0
0.39
8.7
1.73
38.6
0.68
15.2
0.18
4
-0.04
-0.9
0.5
11.2
0.21
4.7
0.34
7.6
0.01
23.53
4.53
100
1.8
39.7
2.73
60.3
—
0
0.41
9.1
1.51
33.3
1.22
26.9
0.26
5.7
-0.11
-2.4
1.09
24.1
0.29
6.4
0.72
15.9
0.03
23.52
5.48
100
2.25
41.1
3.24
59.1
—
0
0.41
7.5
1.68
30.7
1.55
28.3
0.26
4.7
-0.18
-3.3
0.99
18.1
0.39
7.1
0.7
12.8
0.03
23.46
3.99
100
1.75
43.9
2.24
56.1
—
0
0.31
7.8
1.36
34.1
0.87
21.8
0.27
6.8
-0.1
-2.5
0.9
22.6
0.37
9.3
0.53
13.3
0.02
23.56
5.23
100
2.4
45.9
2.84
54.3
—
0
0.34
6.5
1.33
25.4
1.5
28.7
0.25
4.8
-0.1
-1.9
1.3
24.9
0.18
3.4
1.12
21.4
0.05
23.58
4.02
100
1.45
36.1
2.57
63.9
—
0
0.38
9.5
1.42
35.3
1.15
28.6
0.23
5.7
-0.09
-2.2
1.01
25.1
0.26
6.5
0.75
18.7
0.03
23.58
4.29
100
1.35
31.5
2.94
68.5
—
0
0.39
9.1
1.4
32.6
1.54
35.9
0.26
6.1
-0.14
-3.3
1.05
24.5
-0.63
-14.7
1.67
38.9
0.07
23.34
3.62
100
1.26
34.8
2.36
65.2
—
0
0.32
8.8
1.14
31.5
1.22
33.7
0.18
5
-0.04
-1.1
1.04
28.7
-0.21
-5.8
1.25
34.5
0.05
23.77
4.97
100
2.23
44.9
2.74
55.1
—
0
0.41
8.2
1.32
26.6
1.43
28.8
0.19
3.8
-0.05
-1.006
1.23
24.7
-0.21
-4.2
1.44
29
0.06
23.31
3.92
100
1.78
45.4
2.14
54.6
—
0
0.39
9.9
1.3
33.2
0.84
21.4
0.17
4.3
-0.08
-2.04
0.72
18.4
-0.21
-5.4
0.93
23.7
0.04
22.84
7.29
100
5
68.6
2.29
31.4
—
0
0.41
5.6
1.32
18.1
0.97
13.3
0.16
2.2
-0.09
-1.2
0.89
12.2
—
0
0.89
12.2
0.04
23.94
2.37
100
0.49
20.7
1.88
79.3
—
0
0.34
14.3
1.37
57.8
0.51
21.5
0.09
3.8
-0.04
-1.7
0.4
16.9
—
0
0.39
16.5
0.02
21.88
2.13
100
0.34
16
1.79
84
—
0
0.38
17.8
1.33
62.4
0.46
21.6
0.17
8
0.07
3.3
0.41
19.2
—
0
0.41
19.2
0.02
21.22
2.14
100
0.7
32.7
1.44
67.3
—
0
0.35
16.4
0.91
42.5
0.53
24.8
0.14
6.5
-0.23
-10.7
0.23
10.7
—
0
0.22
10.3
0.01
21.22
2.02
100
0.42
20.8
1.6
79.2
—
0
0.31
15.3
1.03
51
0.58
28.7
0.13
6.4
-0.02
-1
0.19
9.4
—
0
0.18
8.9
0.01
21.08
2.19
100
0.47
21.5
1.72
78.5
—
0
0.36
16.4
1.15
52.5
0.58
26.5
0.13
5.9
-0.02
-0.9
0.16
7.3
—
0
0.16
7.3
0.01
20.08
2.22
100
0.58
26.1
1.64
73.9
—
0
0.33
14.9
1.25
56.3
0.39
17.6
0.03
1.4
-0.03
-1.4
0.13
5.9
—
0
0.13
5.9
0.01
18.64
2.14
100
0.57
26.6
1.57
73.4
—
0
0.3
14
1.14
53.3
0.43
20.1
-0.02
-0.9
-0.03
-1.4
0.1
4.7
—
0
0.1
4.7
0.01
18.6
1.54
100
0.29
18.8
1.25
81.2
—
0
0.31
20.1
1.07
69.5
0.18
11.7
0.05
3.2
-0.05
-3.2
0.06
3.9
0.02
1.3
0.04
2.6
—
18.48
1.45
100
0.22
15.2
1.23
84.8
—
0
0.34
23.4
0.94
64.8
0.3
20.7
0.01
0.7
-0.06
-4.1
0.03
2.1
0.02
1.4
0.01
0.7
—
18.45
1.59
100
0.14
8.8
1.45
91.2
—
0
0.41
25.8
1.39
87.4
0.05
3.1
0.17
10.7
-0.2
-12.6
-0.1
-6.3
-0.29
-18.2
0.19
11.9
0.01
19.91