Ad Pepper Statements
AP
Ad Pepper 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
20.403
100
15.261
74.8
5.142
25.2
—
0
5.13
25.1
5.115
25.1
0.027
0.1
0.039
0.2
—
0
0.351
1.7
0.115
0.6
0.113
0.6
0.005
22.049
20.772
100
15.757
75.9
5.015
24.1
—
0
5.401
26
5.238
25.2
-0.223
-1.07
0.038
0.2
—
0
0.065
0.3
0.089
0.4
-0.12
-0.6
-0.005
21.951
24.015
100
18.38
76.5
5.635
23.5
—
0
5.658
23.6
5.637
22.8
-0.002
0.7
0.224
0.9
—
0
0.392
1.6
-0.124
-0.5
0.353
1.5
0.016
21.933
21.414
100
16.258
75.9
5.156
24.1
—
0
5.517
25.8
5.717
26.7
-0.561
-2.6
0.035
0.2
-0.001
-0.005
-0.111
-0.5
0.091
0.4
-0.262
-1.2
-0.013
20.258
20.967
100
15.774
75.2
5.193
24.8
—
0
5.748
27.4
5.585
26.6
-0.392
-1.9
0.049
0.2
—
0
-0.343
-1.6
0.045
0.2
-0.45
-2.1
-0.022
20.258
19.593
100
14.7
75
4.893
25
—
0
5.594
28.6
5.436
27.7
-0.543
-2.8
-0.027
-0.1
0.001
0.005
-0.569
-2.9
0.057
0.3
-0.584
-3
-0.029
20.258
28.032
100
21.245
75.8
6.787
24.2
—
0
6.099
21.8
6.038
21.5
0.749
2.7
-0.002
-0.007
—
0
0.747
2.7
-0.033
-0.1
0.697
2.5
0.034
20.258
23.644
100
17.973
76
5.671
24
—
0
5.776
24.4
5.533
23.4
0.138
0.6
-0.014
-0.06
-0.001
-0.004
0.123
0.5
0.123
0.5
-0.12
-0.5
-0.006
20.258
23.191
100
17.554
75.7
5.637
24.3
—
0
6.258
27
6.109
26.3
-0.472
-2.04
0.167
0.7
—
0
-0.305
-1.3
0.109
0.5
-0.729
-3.1
-0.036
20.258
23.215
100
17.606
75.8
5.609
24.2
—
0
6.117
26.3
5.837
25.1
-0.228
-1
-0.281
-1.2
—
0
-0.509
-2.2
0.108
0.5
-0.742
-3.2
-0.036
20.341
29.836
100
22.949
76.9
6.887
23.1
—
0
6.412
21.5
6.37
21.4
0.517
1.7
0.046
0.2
-0.001
-0.003
0.562
1.9
0.152
0.5
0.178
0.6
0.009
20.742
27.718
100
20.99
75.7
6.728
24.3
—
0
5.825
21
5.803
20.9
0.925
3.3
-0.029
-0.1
-0.001
-0.004
0.895
3.2
0.099
0.4
0.556
2
0.026
21.018
25.931
100
19.597
75.6
6.334
24.4
—
0
5.714
22
5.591
21.6
0.743
2.9
-0.024
-0.09
-0.001
-0.004
0.718
2.8
0.207
0.8
0.305
1.2
0.014
21.043
28.11
100
21.47
76.4
6.64
23.6
—
0
5.72
20.3
5.63
20
1.01
3.6
-0.03
-0.1
—
0
0.98
3.5
0.13
0.5
0.85
3
0.03
21.12
33.185
100
25.862
77.9
7.323
22.1
—
0
5.586
16.8
5.381
16.2
1.942
5.9
-0.028
-0.08
—
0
1.914
5.8
0.678
2
0.917
2.8
0.044
21.014
23.152
100
17.357
75
5.795
25
—
0
4.71
20.3
4.548
19.6
1.247
5.4
-0.028
-0.1
—
0
1.219
5.3
0.144
0.6
0.896
3.9
0.042
21.21
23.357
100
17.491
74.9
5.866
25.1
—
0
5.322
22.8
4.446
19
1.42
6.1
-0.03
-0.1
—
0
1.39
6
0.09
0.4
1.204
5.2
0.057
21.193
21.649
100
15.946
73.7
5.703
26.3
—
0
5.064
23.4
4.864
22.5
0.839
3.9
-0.03
-0.1
—
0
0.809
3.7
0.079
0.4
0.647
3
0.031
21.208
24.116
100
18.39
76.3
5.726
23.7
—
0
4.842
20.1
4.63
19.2
1.096
4.5
-0.028
-0.1
—
0
1.068
4.4
0.132
0.5
0.769
3.2
0.036
21.194
18.834
100
14.026
74.5
4.808
25.5
—
0
4.616
24.5
4.493
23.9
0.315
1.7
-0.005
-0.03
—
0
0.31
1.6
0.164
0.9
-0.016
-0.08
-0.001
21.001
20.169
100
14.654
72.7
5.515
27.3
—
0
5.189
25.7
4.88
24.2
0.635
3.1
-0.037
-0.2
—
0
0.598
3
0.142
0.7
0.314
1.6
0.015
21.156
20.654
100
15.737
76.2
4.917
23.8
—
0
4.498
21.8
4.444
21.5
0.473
2.3
-0.139
-0.7
—
0
0.334
1.6
-0.048
-0.2
0.285
1.4
0.013
21.158
55.011
100
49.75
90.4
5.261
9.6
—
0
5.071
9.2
4.916
8.9
0.345
0.6
-0.24
-0.4
—
0
0.105
0.2
0.087
0.2
-0.05
-0.09
-0.002
21.001
20.19
100
15.31
75.8
4.88
24.2
—
0
4.7
23.3
4.64
23
0.24
1.2
-0.04
-0.2
-0.08
-0.4
0.21
1
0.07
0.3
0.06
0.3
—
21.35
18.72
100
14.04
75
4.68
25
—
0
4.63
24.7
4.47
23.9
0.21
1.1
-0.13
-0.7
—
0
0.08
0.4
0.06
0.3
-0.05
-0.3
—
21
19
100
14.28
75.2
4.72
24.8
—
0
4.48
23.6
4.49
23.6
0.23
1.2
0.14
0.7
-0.15
-0.8
0.37
1.9
0.08
0.4
0.21
1.1
0.01
21.06
23.53
100
18.24
77.5
5.28
22.4
—
0
4.3
18.3
4.12
17.5
1.17
5
-0.01
-0.04
-0.19
-0.8
1.16
4.9
0.22
0.9
0.74
3.1
0.03
22.07
18.24
100
13.84
75.9
4.4
24.1
—
0
4.15
22.8
4.05
22.2
0.35
1.9
—
0
-0.17
-0.9
0.35
1.9
0.17
0.9
0.02
0.1
—
21.18
17.43
100
12.88
73.9
4.55
26.1
—
0
4.19
24
3.9
22.4
0.65
3.7
-0.01
-0.06
—
0
0.64
3.7
0.11
0.6
0.41
2.4
0.02
21.08
16.37
100
12.25
74.8
4.12
25.2
—
0
4.48
27.4
4.47
27.3
-0.35
-2.1
—
0
—
0
-0.35
-2.1
0.16
1
-0.6
-3.7
-0.03
20.89
19.33
100
14.71
76.1
4.63
24
—
0
4.21
21.8
4.2
21.7
0.42
2.2
—
0
—
0
0.43
2.2
0.3
1.6
-0.05
-0.3
—
20.83
13.53
100
9.82
72.6
3.71
27.4
—
0
3.59
26.5
3.54
26.2
0.17
1.3
0.01
0.07
-0.61
-4.5
0.18
1.3
0.14
1
-0.09
-0.7
—
20.8
13.88
100
9.93
71.5
3.96
28.5
—
0
3.8
27.4
3.5
25.2
0.45
3.2
0.01
0.07
-1.52
-11
0.46
3.3
0.08
0.6
0.29
2.1
0.01
21.63
14.42
100
10.62
73.6
3.79
26.3
—
0
3.74
25.9
3.24
22.5
0.56
3.9
0.07
0.5
-0.51
-3.5
0.63
4.4
0.08
0.6
0.47
3.3
0.02
21.82
18.86
100
14.42
76.5
4.44
23.5
—
0
4.23
22.4
4.17
22.1
0.27
1.4
0.07
0.4
-0.84
-4.5
0.73
3.9
0.29
1.5
0.32
1.7
0.02
21.46
12.77
100
8.99
70.4
3.78
29.6
—
0
4.19
32.8
3.85
30.1
-0.07
-0.5
0.09
0.7
-0.84
-6.6
0.02
0.2
-0.01
-0.08
—
0
—
21.33
12.78
100
8.92
69.8
3.86
30.2
—
0
4.33
33.9
3.85
30.1
0.01
0.08
-0.01
-0.08
-1.05
-8.2
—
0
0.03
0.2
-0.03
-0.2
—
21.24
11.6
100
7.84
67.6
3.76
32.4
—
0
4.21
36.3
4.12
35.5
-0.36
-3.1
0.05
0.4
-0.36
-3.1
-0.31
-2.7
—
0
-0.33
-2.8
-0.02
21.24
13.39
100
9.22
68.9
4.17
31.1
—
0
4.93
36.8
5.22
39
-1.04
-7.8
-1.74
-13
-0.45
-3.4
-2.78
-20.8
0.13
1
-2.96
-22.1
-0.14
21.24
11.64
100
7.54
64.8
4.1
35.2
—
0
5.15
44.2
4.75
40.8
-0.66
-5.7
0.02
0.2
-0.68
-5.8
-0.63
-5.4
-0.03
-0.3
-0.61
-5.2
-0.03
21.24
10.67
100
6.95
65.1
3.72
34.9
—
0
4.98
46.7
4.97
46.6
-1.25
-11.7
0.12
1.1
-0.26
-2.4
-1.13
-10.6
—
0
-1.16
-10.9
-0.05
21.24
11.58
100
7.44
64.2
4.14
35.8
—
0
5.19
44.8
5.13
44.3
-0.99
-8.5
0.3
2.6
-0.27
-2.3
-0.69
-6
—
0
-0.69
-6
-0.03
21.24
13.19
100
8.28
62.8
4.91
37.2
—
0
7.04
53.4
7.44
56.4
-2.52
-19.1
0.32
2.4
-0.42
-3.2
6.1
46.2
0.7
5.3
5.37
40.7
0.25
21.76
11.29
100
6.6
58.5
4.7
41.6
—
0
5.73
50.8
5.32
47.1
-0.63
-5.6
0.11
1
-0.65
-5.8
-0.26
-2.3
-0.59
-5.2
0.3
2.7
0.01
21.24