Stroeer SE Statements
SA
Stroeer 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
511.52
100
289.12
56.5
222.4
43.5
—
0
157.84
30.9
153.54
30
68.86
13.5
-3.938
-0.8
-11.209
-2.2
53.713
10.5
16.211
3.2
32.901
6.4
0.59
55.764
453.44
100
271.8
59.9
181.65
40.1
—
0
155.27
34.2
156.73
34.6
24.913
5.5
-5.394
-1.2
-10.94
-2.4
8.579
1.9
2.551
0.6
0.85
0.2
0.015
55.788
566.05
100
322.37
57
243.68
43
—
0
151.29
26.7
155.07
27.4
88.606
15.7
-14.801
-2.6
-0.001
-0.0002
73.804
13
26.904
4.8
46.946
8.3
0.86
54.572
483.57
100
279.03
57.7
204.55
42.3
—
0
143.64
29.7
137.56
28.4
66.986
13.9
-17.629
-3.6
—
0
49.357
10.2
14.159
2.9
27.187
5.6
0.485
56.081
454.78
100
265.51
58.4
189.27
41.6
—
0
139.48
30.7
139.24
30.6
50.026
11
-12.847
-2.8
—
0
37.179
8.2
10.252
2.3
19.381
4.3
0.346
56.081
409.93
100
250.66
61.1
159.27
38.9
—
0
146.39
35.7
141.98
34.6
17.284
4.2
-12.597
-3.07
0.001
0.0002
4.688
1.1
1.289
0.3
-0.687
-0.2
-0.012
56.081
525.67
100
291.04
55.4
234.63
44.6
—
0
143.48
27.3
132.65
25.2
101.98
19.4
-13.164
-2.5
0.001
0.0002
88.818
16.9
29.879
5.7
58.619
11.2
1.04
56.385
436.27
100
250.23
57.4
186.05
42.6
—
0
130.77
30
129.26
29.6
56.791
13
-4.605
-1.06
—
0
52.186
12
13.045
3
36.938
8.5
0.652
56.692
810
100
474.19
58.5
335.81
41.5
—
0
268.26
33.1
257.38
31.8
78.424
9.7
-8.614
-1.06
-0.001
-0.0001
69.809
8.6
16.072
2
47.701
5.9
0.841
56.692
385.01
100
230.55
59.9
154.47
40.1
—
0
137.24
35.6
135.83
35.3
18.642
4.8
-4.217
-1.1
-0.002
-0.0005
14.423
3.7
3.315
0.9
10.224
2.7
0.18
56.692
527.15
100
300.24
57
226.91
43
—
0
137.63
26.1
127.13
24.1
99.781
18.9
8.229
1.6
0.001
0.0002
108.01
20.5
23.659
4.5
84.703
16.1
1.442
58.751
414.29
100
234.36
56.6
179.93
43.4
—
0
122.59
29.6
121.69
29.4
58.239
14.1
-5.111
-1.2
—
0
53.128
12.8
12.94
3.1
37.194
9
0.656
56.682
374.02
100
231.87
62
142.15
38
—
0
116.5
31.1
116.82
31.2
25.337
6.8
-5.574
-1.5
-0.001
-0.0003
19.762
5.3
4.593
1.2
13.092
3.5
0.227
57.617
311.86
100
212.48
68.1
99.384
31.9
—
0
114.25
36.6
104.8
33.6
-5.418
-1.7
-6.777
-2.2
—
0
-12.195
-3.9
-2.74
-0.9
-12.855
-4.1
-0.227
56.647
454.8
100
268.85
59.1
185.96
40.9
—
0
118.38
26
115.92
25.5
70.033
15.4
-13.059
-2.9
0.003
0.0007
56.977
12.5
11.982
2.6
46.774
10.3
0.8
57.778
354.98
100
231.92
65.3
123.06
34.7
—
0
98.383
27.7
94.258
26.6
28.8
8.1
-5.298
-1.5
0.001
0.0003
23.503
6.6
3.449
1
13.679
3.9
0.242
56.577
264.14
100
213.09
80.7
51.054
19.3
—
0
91.695
34.7
95.616
36.2
-44.562
-16.9
-8.228
-3.1
—
0
-52.79
-20
-7.546
-2.9
-48.319
-18.3
-0.85
56.845
368.24
100
228.75
62.1
139.49
37.9
—
0
112.17
30.5
106.58
28.9
32.91
8.9
-8.306
-2.3
—
0
24.604
6.7
4.946
1.3
17.613
4.8
0.312
56.444
468.06
100
292.19
62.4
175.87
37.6
—
0
127.21
27.2
119.44
25.5
56.429
12.1
-7.524
-1.6
-0.001
-0.0002
48.904
10.4
8.509
1.8
6.794
1.5
0.11
56.752
379.54
100
252
66.4
127.55
33.6
—
0
103.79
27.3
98.354
25.9
29.192
7.7
-6.683
-1.8
0.001
0.0003
22.51
5.9
2.558
0.7
13.574
3.6
0.24
56.527
392.72
100
251.72
64.1
141
35.9
—
0
102.45
26.1
99.882
25.4
41.114
10.5
-4.909
-1.3
-0.001
-0.0003
36.204
9.2
5.607
1.4
24.914
6.3
0.47
51.904
350.83
100
229.83
65.5
121
34.5
—
0
102.24
29.1
96.153
27.4
24.847
7.1
-6.657
-1.9
-0.001
-0.0003
18.189
5.2
3.214
0.9
10.444
3
0.203
56.527
395.11
100
233.73
59.2
161.38
40.8
—
0
99.645
25.2
82.759
20.9
78.618
19.9
-8.204
-2.08
—
0
70.415
17.8
-6.983
-1.8
-48.063
-12.2
-0.89
53.932
386.82
100
257.74
66.6
129.08
33.4
—
0
96.671
25
98.021
25.3
31.055
8
-6.315
-1.6
—
0
24.74
6.4
19.553
5.1
3.968
1
0.07
56.527
396.7
100
262.1
66.1
134.7
34
—
0
103.7
26.1
99.9
25.2
34.7
8.7
-7
-1.8
0
0
27.7
7
4.1
1
20
5
0.36
57.2
329.1
100
219.2
66.6
110
33.4
—
0
96.1
29.2
89.5
27.2
20.4
6.2
-6.9
-2.1
0
0
13.5
4.1
1.8
0.5
9
2.7
0.16
55.9
412.6
100
267.2
64.8
145.5
35.3
—
0
92.2
22.3
73.5
17.8
71.9
17.4
-0.9
-0.2
0
0
71
17.2
22
5.3
46.1
11.2
0.76
60.6
303.6
100
204.8
67.5
98.8
32.5
—
0
80.6
26.5
77.2
25.4
21.6
7.1
-1.3
-0.4
0
0
20.3
6.7
4.1
1.4
15.6
5.1
0.28
55.3
316.2
100
205.8
65.1
110.4
34.9
—
0
85.5
27
79.4
25.1
31
9.8
-0.7
-0.2
—
0
30.3
9.6
4
1.3
25.6
8.1
0.46
55.3
281.2
100
199.4
70.9
81.8
29.1
—
0
75.9
27
74
26.3
7.8
2.8
—
0
—
0
7.8
2.8
0.8
0.3
8
2.8
0.15
55.3
357.6
100
229.7
64.2
127.9
35.8
—
0
83.7
23.4
92.4
25.8
35.6
10
-0.9
-0.3
—
0
34.7
9.7
4.1
1.1
29.2
8.2
0.47
62.8
263.3
100
185.3
70.4
78
29.6
—
0
68.9
26.2
64.7
24.6
13.3
5.1
-1.6
-0.6
—
0
11.7
4.4
1.3
0.5
9.6
3.6
0.17
55.3
276.2
100
186.7
67.6
89.5
32.4
—
0
65.8
23.8
62.7
22.7
26.8
9.7
-2.2
-0.8
0
0
24.6
8.9
2.7
1
22.3
8.1
0.39
57.1
226.2
100
159.7
70.6
66.4
29.4
—
0
63.4
28
61.5
27.2
4.9
2.2
-0.6
-0.3
0
0
4.3
1.9
0.3
0.1
4.8
2.1
0.08
57.4
270.5
100
167.2
61.8
103.3
38.2
—
0
67.1
24.8
59.8
22.1
43.4
16
-0.3
-0.1
—
0
43.1
15.9
9.1
3.4
32.9
12.2
0.55
60.2
189.8
100
138.2
72.8
51.6
27.2
—
0
45.5
24
41.7
22
9.9
5.2
-2
-1.05
0.1
0.05
8
4.2
1.3
0.7
7.1
3.7
0.15
48.9
201.6
100
136.4
67.7
65.3
32.4
—
0
43.4
21.5
43.6
21.6
21.6
10.7
-1.6
-0.8
—
0
20
9.9
-1.2
-0.6
20.4
10.1
0.41
49.7
161.8
100
120.9
74.7
40.8
25.2
—
0
46
28.4
43.5
26.9
-2.6
-1.6
-1
-0.6
-0.1
-0.06
-3.7
-2.3
-0.6
-0.4
-2.7
-1.7
-0.06
48.9
211.8
100
141.1
66.6
70.7
33.4
—
0
50.3
23.7
41.8
19.7
28.9
13.6
-1.3
-0.6
—
0
27.6
13
9.2
4.3
16.9
8
0.34
50.1
174.6
100
126.6
72.5
48
27.5
—
0
42
24.1
41.1
23.5
6.9
4
-2.9
-1.7
0
0
4
2.3
1.5
0.9
2.4
1.4
0.05
48.9
189
100
130.6
69.1
58.4
30.9
—
0
43.2
22.9
40.3
21.3
18.1
9.6
-3
-1.6
—
0
15
7.9
5.7
3
8.6
4.6
0.18
47.9
145.7
100
107.9
74.1
37.8
25.9
—
0
44.2
30.3
42.8
29.4
-5
-3.4
-4
-2.7
0.1
0.07
-8.9
-6.1
-2.1
-1.4
-6.8
-4.7
-0.14
48.6
191.9
100
124.5
64.9
67.4
35.1
—
0
46.9
24.4
42.1
21.9
25.3
13.2
-3.4
-1.8
—
0
21.9
11.4
9.1
4.7
11.4
5.9
0.2
58.4
147.7
100
108.4
73.4
39.3
26.6
—
0
40.9
27.7
39.4
26.7
-0.1
-0.07
-3.3
-2.2
0.1
0.07
-3.3
-2.2
3.3
2.2
-5.4
-3.7
-0.13
42.1