Edel SE Statements
ED
Edel SE 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
129.36
100
29.85
23.1
99.509
76.9
—
0
27.502
21.3
88.431
68.4
11.078
8.6
-1.139
-0.9
—
0
9.939
7.7
3.242
2.5
6.494
5
0.299
21.683
150.86
100
34.914
23.1
115.95
76.9
—
0
29.474
19.5
104.77
69.4
11.181
7.4
-1.139
-0.8
—
0
10.042
6.7
4.019
2.7
5.657
3.7
0.27
20.952
141.78
100
36.085
25.5
105.7
74.5
—
0
27.659
19.5
96.807
68.3
8.893
6.3
-0.729
-0.5
—
0
8.164
5.8
3.525
2.5
4.271
3
0.2
21.396
135.24
100
30.475
22.5
104.76
77.5
—
0
27.824
20.6
92.185
68.2
12.578
9.3
-0.686
-0.5
—
0
11.892
8.8
4.154
3.1
7.314
5.4
0.34
21.512
128.03
100
28.29
22.1
99.744
77.9
—
0
26.824
21
94.184
73.6
5.56
4.3
-1.378
-1.08
—
0
4.182
3.3
1.438
1.1
2.403
1.9
0.117
20.463
123.3
100
26.143
21.2
97.156
78.8
—
0
25.402
20.6
85.858
69.6
11.298
9.2
-0.797
-0.6
—
0
10.501
8.5
5.892
4.8
4.173
3.4
0.19
21.963
102.69
100
21.221
20.7
81.472
79.3
—
0
21.361
20.8
77.412
75.4
4.06
4
-1.493
-1.5
—
0
2.567
2.5
2.865
2.8
-0.035
-0.03
-0.002
20.833
111.41
100
27.904
25
83.504
75
—
0
24.582
22.1
77.963
70
5.541
5
-0.951
-0.9
—
0
4.59
4.1
1.583
1.4
2.57
2.3
0.12
21.417
101.42
100
23.315
23
78.109
77
—
0
24.71
24.4
77.271
76.2
0.838
0.8
-1.334
-1.3
—
0
-0.496
-0.5
0.468
0.5
-1.146
-1.1
-0.057
19.967
108.07
100
28.795
26.6
79.279
73.4
—
0
26.923
24.9
73.472
68
5.807
5.4
-0.903
-0.8
—
0
4.904
4.5
1.693
1.6
2.809
2.6
0.13
21.608
103.08
100
26.193
25.4
76.884
74.6
—
0
25.814
25
74.535
72.3
2.349
2.3
-1.362
-1.3
—
0
0.987
1
0.65
0.6
0.044
0.04
0.002
19.858
106.1
100
28.539
26.9
77.565
73.1
—
0
26.799
25.3
71.184
67.1
6.381
6
-0.775
-0.7
—
0
5.606
5.3
1.958
1.8
3.31
3.1
0.15
22.067
99.576
29.716
69.86
—
23.962
66.516
3.344
-1.145
—
2.199
0.745
1.277
0.06
21.272
98.57
44.319
54.251
—
24.086
48.427
5.824
-1.207
—
4.617
1.612
2.763
0.13
21.254
110.1
117
-6.9
—
50.6
113.4
-120.2
—
0
-120.2
-1.2
-115.8
-5.31
21.8
120.8
109.3
11.5
—
41.8
91.7
-80.2
—
—
-80.2
0.4
-78.8
-3.61
21.8
125.8
96.3
29.6
—
37.7
42.8
-13.2
—
1.9
-6.6
1.6
-7.4
-0.34
21.8
167.7
139
28.7
—
32
35.4
-6.7
—
1.4
-6.7
0.4
-6.8
-0.31
21.8
110.2
86.5
23.7
—
26.7
29.1
-5.4
—
-1.4
-5.4
0.4
-5.5
-0.25
21.8