Syzygy Statements
SY
Syzygy 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
17.371
100
13.424
77.3
3.947
22.7
—
0
3.198
18.4
2.731
15.7
1.216
7
-0.144
-0.8
—
0
1.072
6.2
0.304
1.8
0.724
4.2
0.06
12.067
17.557
100
13.244
75.4
4.313
24.6
—
0
3.372
19.2
2.692
15.3
1.621
9.2
-0.168
-1
—
0
1.453
8.3
0.416
2.4
0.975
5.6
0.072
13.5
17.354
100
15.483
89.2
1.871
10.8
—
0
2.97
17.1
1.722
9.9
0.149
0.9
-0.087
-0.5
—
0
0.005
0.03
0.199
1.1
-0.205
-1.2
-0.015
13.35
18.396
100
13.862
75.4
4.534
24.6
—
0
3.535
19.2
2.831
15.4
1.703
9.3
-0.285
-1.5
—
0
0.944
5.1
0.313
1.7
0.559
3
0.041
13.65
17.244
100
14.241
82.6
3.003
17.4
—
0
3.368
19.5
6.694
38.8
-3.691
-21.4
-0.253
-1.5
—
0
-3.944
-22.9
0.034
0.2
-4.012
-23.3
-0.297
13.5
18.748
100
13.767
73.4
4.981
26.6
—
0
3.731
19.9
3.267
17.4
1.714
9.1
-0.668
-3.6
—
0
1.046
5.6
0.268
1.4
0.743
4
0.055
13.5
17.9
100
14.289
79.8
3.611
20.2
—
0
3.271
18.3
13.568
75.8
-9.957
-55.6
-0.158
-0.9
—
0
-10.115
-56.5
0.305
1.7
-10.403
-58.1
-0.771
13.5
18.343
100
13.647
74.4
4.696
25.6
—
0
3.979
21.7
3.052
16.6
1.644
9
-0.047
-0.3
—
0
1.597
8.7
0.437
2.4
1.111
6.1
0.082
13.5
17.321
100
12.936
74.7
4.385
25.3
—
0
3.602
20.8
2.908
16.8
1.477
8.5
-0.508
-2.9
—
0
0.969
5.6
0.182
1.1
0.718
4.1
0.053
13.5
17.048
100
12.62
74
4.428
26
—
0
3.334
19.6
2.798
16.4
1.63
9.6
-0.135
-0.8
—
0
1.495
8.8
0.403
2.4
1.075
6.3
0.08
13.5
15.466
100
9.544
61.7
5.922
38.3
—
0
5.002
32.3
4.159
26.9
1.763
11.4
-0.42
-2.7
—
0
1.343
8.7
0.349
2.3
0.98
6.3
0.073
13.5
14.622
100
10.178
69.6
4.444
30.4
—
0
3.378
23.1
2.926
20
1.518
10.4
-0.172
-1.2
—
0
1.346
9.2
0.303
2.1
1.018
7
0.08
12.725
14.977
100
10.595
70.7
4.382
29.3
—
0
3.353
22.4
2.848
19
1.534
10.2
-0.235
-1.6
—
0
1.299
8.7
0.272
1.8
0.993
6.6
0.07
14.186
15.059
100
10.861
72.1
4.198
27.9
—
0
3.144
20.9
2.632
17.5
1.566
10.4
-0.159
-1.06
—
0
1.407
9.3
0.338
2.2
1.031
6.8
0.076
13.5
14.84
100
9.41
63.4
5.43
36.6
—
0
4.72
31.8
4.03
27.2
1.39
9.4
-0.14
-0.9
—
0
1.25
8.4
0.63
4.2
0.62
4.2
0.05
13.35
13.737
100
9.508
69.2
4.229
30.8
—
0
3.502
25.5
3.17
23.1
1.059
7.7
-0.167
-1.2
—
0
0.892
6.5
0.252
1.8
0.623
4.5
0.046
13.658
12.024
100
9.07
75.4
2.954
24.6
—
0
3.268
27.2
2.503
20.8
0.451
3.8
-0.249
-2.07
—
0
0.202
1.7
0.063
0.5
0.161
1.3
0.01
16.1
14.925
100
11.04
74
3.885
26
—
0
3.132
21
2.788
18.7
1.097
7.4
-0.139
-0.9
—
0
0.958
6.4
0.278
1.9
0.653
4.4
0.049
13.421
16.612
100
11.23
67.6
5.382
32.4
—
0
4.932
29.7
4.048
24.4
1.334
8
-0.182
-1.1
—
0
1.152
6.9
0.619
3.7
0.55
3.3
0.041
13.421
16.065
100
11.466
71.4
4.599
28.6
—
0
4.087
25.4
3.244
20.2
1.355
8.4
-0.102
-0.6
—
0
1.253
7.8
0.338
2.1
0.866
5.4
0.065
13.421
15.877
100
11.72
73.8
4.157
26.2
—
0
3.83
24.1
2.792
17.6
1.365
8.6
-0.01
-0.06
—
0
1.355
8.5
0.338
2.1
0.993
6.3
0.07
14.186
15.689
100
11.393
72.6
4.296
27.4
—
0
3.099
19.8
2.854
18.2
1.442
9.2
-0.008
-0.05
—
0
1.434
9.1
0.359
2.3
1.058
6.7
0.079
13.421
17.754
100
13.102
73.8
4.652
26.2
—
0
3.75
21.1
3.13
17.6
1.522
8.6
0.135
0.8
—
0
1.657
9.3
0.46
2.6
1.149
6.5
0.086
13.421
15.84
100
11.09
70
4.75
30
—
0
3.27
20.6
3
18.9
1.75
11
0.1
0.6
-0.27
-1.7
1.85
11.7
0.48
3
1.33
8.4
0.1
13.33
16.8
100
12.19
72.6
4.61
27.4
—
0
3.95
23.5
2.92
17.4
1.69
10.1
0.08
0.5
-1.03
-6.1
1.77
10.5
0.37
2.2
1.34
8
0.1
13.37
15.42
100
11.55
74.9
3.88
25.2
—
0
3.06
19.8
2.77
18
1.1
7.1
0.15
1
-0.28
-1.8
1.26
8.2
0.34
2.2
0.9
5.8
0.07
13.42
15.3
12.53
2.77
—
4.42
2.06
0.71
0.01
0
0.72
-0.15
1.01
0.08
13.34
15.09
11.25
3.85
—
3.31
2.56
1.28
0.52
-0.75
1.8
0.6
1.39
0.11
12.78
15.49
11.38
4.11
—
3.07
3
1.1
0.41
-0.07
1.51
0.41
1.44
0.11
12.75
14.8
11
3.8
—
2.86
2.79
1
0.5
-0.07
1.51
0.44
1.15
0.09
12.75
17.07
13.75
3.33
—
3.62
2.08
1.25
0.2
-1.55
1.45
0.52
1.22
0.1
12.75
16.37
11.93
4.44
—
3.27
3.05
1.39
0.34
-0.22
1.73
0.28
1.29
0.1
12.73
16.41
11.57
4.84
—
3.29
3.36
1.48
0.4
0.08
1.88
0.51
1.22
0.1
12.72
14.43
10.19
4.24
—
2.95
2.76
1.48
0.4
-0.19
1.87
0.52
1.26
0.1
12.69
15.45
10.01
5.43
—
4.54
4.03
1.41
0.39
-0.52
1.8
0.97
0.87
0.07
12.69
14.23
10.53
3.7
—
2.83
2.39
1.31
0.5
-0.45
1.81
0.49
1.29
0.1
12.69
13.97
10.18
3.8
—
2.42
2.59
1.21
0.52
0.16
1.73
0.42
1.22
0.1
12.69
13.66
9.89
3.77
—
2.56
2.43
1.34
0.56
-0.13
1.89
0.5
1.27
0.1
12.68
12.73
9.81
2.93
—
2.43
2.12
0.8
0.45
-0.31
0.61
-0.06
0.84
0.06
12.79
11.77
8.48
3.29
—
2.37
2.29
1.01
0.55
-0.09
1.55
0.45
1.04
0.08
12.8
11.51
8.19
3.32
—
2.48
2.4
0.92
0.57
-0.09
1.18
0.39
0.74
0.06
12.69
11.06
7.81
3.26
—
2.18
2.14
1.12
0.59
-0.04
2.35
0.49
1.78
0.14
12.86
8.73
6.91
1.82
—
1.81
1.78
0.04
0.75
-0.03
0.79
-0.17
0.9
0.07
13.19
9.37
6.96
2.41
—
1.91
1.75
0.66
0.57
-0.16
1.23
0.38
0.84
0.07
11.93
8.96
6.64
2.32
—
1.79
1.69
0.62
0.45
-0.09
1.07
0.29
0.78
0.06
13.05
7.98
5.49
2.48
—
1.82
1.78
0.71
0.36
-0.04
1.06
0.29
0.82
0.06
12.82
7.94
6.03
1.91
—
1.91
1.69
0.22
0.36
-0.22
0.59
0.25
0.61
0.05
12.8