Melexis Statements
ME
Melexis 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
245.73
100
136.96
55.7
108.77
44.3
26.533
10.8
17.875
7.3
44.408
18.1
64.358
26.2
-3.365
-1.4
0
-0.0001
60.993
24.8
11.924
4.9
49.068
20
1.22
40.227
250.49
100
138.83
55.4
111.67
44.6
29.767
11.9
20.362
8.1
50.128
20
61.54
24.6
-2.599
-1.04
—
0
58.941
23.5
9.107
3.6
49.833
19.9
1.235
40.362
248.55
100
134.06
53.9
114.49
46.1
26.496
10.7
16.859
6.8
43.356
17.4
71.136
28.6
-3.168
-1.3
—
0
67.968
27.3
11.155
4.5
56.814
22.9
1.41
40.294
236.65
100
125.38
53
111.27
47
25.847
10.9
17.919
7.6
43.766
18.5
67.502
28.5
-3.299
-1.4
0.001
0.0004
64.204
27.1
12.305
5.2
51.899
21.9
1.28
40.547
228.6
100
125.81
55
102.79
45
24.621
10.8
17.099
7.5
41.721
18.3
61.071
26.7
0.979
0.4
-0.001
-0.0004
62.049
27.1
11.132
4.9
50.917
22.3
1.26
40.41
223.87
100
124.33
55.5
99.543
44.5
25.545
11.4
16.135
7.2
41.68
18.6
57.862
25.8
—
0
5.129
2.3
62.991
28.1
10.818
4.8
52.173
23.3
1.29
40.447
219.81
100
121.47
55.3
98.343
44.7
22.121
10.1
14.675
6.7
36.795
16.7
61.548
28
-3.487
-1.6
—
0
58.061
26.4
9.286
4.2
48.775
22.2
1.21
40.31
208.41
100
114.76
55.1
93.648
44.9
22.139
10.6
14.251
6.8
36.389
17.5
57.259
27.5
0.502
0.2
—
0
57.76
27.7
10.175
4.9
47.585
22.8
1.18
40.328
184.06
100
100.92
54.8
83.145
45.2
20.407
11.1
12.879
7
33.286
18.1
49.859
27.1
9.708
5.3
—
0
59.567
32.4
10.947
5.9
48.62
26.4
1.2
40.517
166.23
100
95.591
57.5
70.639
42.5
20.023
12
12.789
7.7
32.811
19.7
37.827
22.8
1.93
1.2
—
0
39.757
23.9
6.461
3.9
33.296
20
0.825
40.344
162.82
100
92.221
56.6
70.601
43.4
19.55
12
11.342
7
30.891
19
39.71
24.4
3.013
1.9
—
0
42.723
26.2
6.175
3.8
36.548
22.4
0.9
40.609
314.74
100
182.37
57.9
132.36
42.1
38.815
12.3
22.633
7.2
61.45
19.5
70.911
22.5
0.909
0.3
—
0
71.82
22.8
10.556
3.4
61.265
19.5
1.512
40.514
155.63
100
90.345
58
65.289
42
19.711
12.7
11.067
7.1
30.778
19.8
34.511
22.2
-2.138
-1.4
-0.001
-0.0006
32.372
20.8
4.607
3
27.765
17.8
0.69
40.239
127.05
100
76.628
60.3
50.425
39.7
20.497
16.1
11.648
9.2
32.145
25.3
18.28
14.4
-0.401
-0.3
—
0
17.879
14.1
2.508
2
15.371
12.1
0.382
40.292
141.64
100
77.487
54.7
64.151
45.3
20.763
14.7
11.507
8.1
32.269
22.8
31.882
22.5
0.531
0.4
—
0
32.413
22.9
3.958
2.8
28.454
20.1
0.708
40.209
146.7
100
78.6
53.6
68.1
46.4
19.6
13.4
11.6
7.9
31.2
21.3
36.9
25.2
-0.6
-0.4
—
0
36.3
24.7
6.2
4.2
30.1
20.5
0.74
40.7
141.8
100
75.9
53.5
65.8
46.4
19.2
13.5
11.3
8
30.5
21.5
35.4
25
-0.8
-0.6
—
0
34.6
24.4
6.5
4.6
28.1
19.8
0.7
40.1
139.3
100
76.2
54.7
63.1
45.3
18.5
13.3
10.3
7.4
28.8
20.7
34.3
24.6
1.1
0.8
—
0
35.4
25.4
6.7
4.8
28.8
20.7
0.71
40.5
132.7
100
71.5
53.9
61.1
46
17.9
13.5
9.5
7.2
25.2
19
36
27.1
0.2
0.2
—
0
36.2
27.3
9.6
7.2
26.6
20
0.66
40.5
127.1
100
68.9
54.2
58.2
45.8
17.2
13.5
9
7.1
26.2
20.6
32
25.2
1.4
1.1
—
0
33.4
26.3
5.3
4.2
28.1
22.1
0.7
40.2
128.3
100
68.9
53.7
59.4
46.3
17.5
13.6
8.9
6.9
26.4
20.6
33.1
25.8
3.1
2.4
—
0
36.2
28.2
5.4
4.2
30.8
24
0.76
40.5
123.6
100
67
54.2
56.6
45.8
16.9
13.7
8.1
6.6
25
20.2
31.5
25.5
-1.3
-1.05
—
0
30.2
24.4
4.8
3.9
25.4
20.6
0.63
40.4
120
100
64.8
54
55.2
46
17.1
14.3
8.7
7.2
25.8
21.5
29.4
24.5
0.5
0.4
—
0
29.9
24.9
4.8
4
25.1
20.9
0.62
40.3
112.3
100
61.4
54.7
50.9
45.3
16.2
14.4
7.3
6.5
23.2
20.7
27.7
24.7
—
0
-0.3
-0.3
27.7
24.7
4.5
4
23.1
20.6
0.57
40.3
109.4
100
60.1
54.9
49.3
45.1
14.7
13.4
7
6.4
21.8
19.9
27.5
25.1
-1.1
-1.005
—
0
26.4
24.1
3.6
3.3
22.8
20.8
0.57
40.4
102.4
100
54.9
53.6
47.5
46.4
16.1
15.7
7.5
7.3
23.6
23
23.9
23.3
0.3
0.3
—
0
24.2
23.6
2.1
2.1
22
21.5
0.54
40.4
101.8
100
52.1
51.2
49.6
48.7
14.1
13.9
7
6.9
21.2
20.8
28.5
28
-0.4
-0.4
—
0
28.1
27.6
3.2
3.1
24.9
24.5
0.62
40.4
94.4
100
47.2
50
47.2
50
12.7
13.5
6.5
6.9
19.2
20.3
28
29.7
2.4
2.5
—
0
30.3
32.1
3.2
3.4
27.1
28.7
0.67
40.4
88.1
100
44.3
50.3
43.8
49.7
12.8
14.5
6.7
7.6
21.8
24.7
22
25
1.1
1.2
0
0
23.1
26.2
2.8
3.2
20.2
22.9
0.5
40.2
86.6
100
43.6
50.3
43
49.7
11
12.7
5.9
6.8
16.9
19.5
26.2
30.3
0.3
0.3
—
0
26.5
30.6
1.9
2.2
24.7
28.5
0.61
40.4
82.1
100
42.8
52.1
39.3
47.9
10.9
13.3
5.9
7.2
16.9
20.6
22.4
27.3
—
0
—
0
22.4
27.3
1.2
1.5
21.2
25.8
0.52
40.8
75.6
100
40.3
53.3
35.2
46.6
10.7
14.2
5.9
7.8
16.6
22
18.6
24.6
1.5
2
—
0
20.1
26.6
1.2
1.6
18.9
25
0.47
40.6
75.1
100
40.2
53.5
34.9
46.5
10.7
14.2
6.2
8.3
16.8
22.4
18.1
24.1
0.5
0.7
—
0
18.6
24.8
2.8
3.7
15.8
21
0.4
39.4
71.3
100
38
53.3
33.3
46.7
10.3
14.4
5.5
7.7
15.7
22
17.6
24.7
-0.3
-0.4
—
0
17.2
24.1
2.2
3.1
15
21
0.37
40.6
67.1
100
36
53.7
31.1
46.3
10.1
15.1
5.6
8.3
15.7
23.4
15.3
22.8
-0.3
-0.4
—
0
15
22.4
1.9
2.8
13.1
19.5
0.33
39.8
61.9
100
33.7
54.4
28.2
45.6
10.3
16.6
5.1
8.2
15.4
24.9
12.7
20.5
-0.3
-0.5
—
0
12.4
20
1.2
1.9
11.2
18.1
0.28
40