Yoc Statements
YO
Yoc 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
7.115
100
3.694
51.9
3.421
48.1
—
0
1.906
26.8
2.965
41.7
0.456
6.4
-0.03
-0.4
—
0
0.426
6
0.044
0.6
0.382
5.4
0.11
3.475
12.597
100
6.526
51.8
6.072
48.2
—
0
3.635
28.9
6.084
48.3
-0.012
-0.1
-0.039
-0.3
—
0
-0.051
-0.4
0.162
1.3
-0.213
-1.7
-0.062
3.434
5.214
100
2.763
53
2.45
47
—
0
1.6
30.7
2.406
46.2
0.044
0.8
-0.013
-0.3
—
0
0.031
0.6
0.023
0.4
0.008
0.2
0.002
3.571
8.42
100
4.54
53.9
3.879
46.1
—
0
1.588
18.9
2.571
30.5
1.308
15.5
0.029
0.3
—
0
1.337
15.9
-0.224
-2.7
1.561
18.5
0.468
3.334
5.305
100
2.686
50.6
2.619
49.4
—
0
1.399
26.4
2.27
42.8
0.349
6.6
-0.018
-0.3
—
0
0.331
6.2
0.038
0.7
0.293
5.5
0.08
3.664
5.293
100
2.754
52
2.539
48
—
0
1.33
25.1
2.196
41.5
0.343
6.5
-0.024
-0.4
—
0
0.319
6
0.101
1.9
0.218
4.1
0.06
3.637
3.971
100
2.137
53.8
1.834
46.2
—
0
1.114
28
1.661
41.8
0.173
4.4
-0.033
-0.8
—
0
0.14
3.5
0.048
1.2
0.092
2.3
0.03
3.063
4.194
100
2.256
53.8
1.937
46.2
—
0
1.124
26.8
1.68
40.1
0.257
6.1
-0.052
-1.2
—
0
0.205
4.9
0.042
1
0.164
3.9
0.05
3.272
3.503
100
1.935
55.2
1.568
44.8
—
0
1.074
30.7
1.43
40.8
0.138
4
-0.04
-1.1
—
0
0.099
2.8
0.034
1
0.278
7.9
0.08
3.473
5.65
100
3.06
54.2
2.59
45.8
—
0
1.12
19.8
1.7
30.1
0.89
15.8
-0.06
-1.06
—
0
0.82
14.5
0.09
1.6
0.73
12.9
0.2
3.6
3.504
100
1.941
55.4
1.563
44.6
—
0
0.848
24.2
1.382
39.4
0.182
5.2
-0.056
-1.6
—
0
0.126
3.6
0.087
2.5
0.039
1.1
0.01
3.917
2.953
100
1.69
57.2
1.263
42.8
—
0
0.596
20.2
0.981
33.2
0.282
9.6
-0.081
-2.7
—
0
0.201
6.8
0
-0.001
0.13
4.4
0.03
3.534
3.334
100
1.949
58.5
1.384
41.5
—
0
0.983
29.5
1.428
42.8
-0.043
-1.3
-0.063
-1.9
—
0
-0.106
-3.2
0.044
1.3
-0.233
-7
-0.07
3.33
4.678
100
2.614
55.9
2.064
44.1
—
0
0.818
17.5
1.235
26.4
0.829
17.7
-0.075
-1.6
—
0
0.754
16.1
0.076
1.6
0.342
7.3
0.1
3.402
3.397
100
2.03
59.8
1.367
40.2
—
0
0.916
27
1.607
47.3
-0.24
-7.06
-0.068
-2
—
0
-0.308
-9.06
0.005
0.1
-0.312
-9.2
-0.1
3.125
3.901
100
2.393
61.3
1.509
38.7
—
0
0.973
24.9
1.496
38.4
0.012
0.3
-0.067
-1.7
—
0
-0.054
-1.4
0.004
0.1
-0.058
-1.5
-0.02
2.92
2.871
100
1.703
59.3
1.168
40.7
—
0
0.931
32.4
1.389
48.4
-0.221
-7.7
-0.04
-1.4
—
0
-0.261
-9.1
0.059
2.1
-0.373
-13.003
-0.094
3.393
13.941
100
8.311
59.6
5.629
40.4
—
0
3.781
27.1
5.345
38.3
0.285
2
-0.183
-1.3
—
0
0.101
0.7
0.061
0.4
-0.158
-1.1
-0.04
3.293
3.337
100
1.955
58.6
1.383
41.4
—
0
0.995
29.8
1.43
42.9
-0.048
-1.4
-0.035
-1.05
—
0
-0.083
-2.5
0.026
0.8
-0.109
-3.3
-0.03
3.632
3.01
100
1.82
60.5
1.19
39.5
—
0
1.07
35.5
1.57
52.2
-0.38
-12.6
-0.02
-0.7
-0.08
-2.7
-0.4
-13.3
-0.01
-0.3
-0.39
-13
-0.12
3.24
2.72
100
1.6
58.8
1.12
41.2
—
0
1.04
38.2
1.34
49.3
-0.22
-8.09
-0.02
-0.7
-0.21
-7.7
-0.24
-8.8
0.04
1.5
-0.28
-10.3
-0.08
3.48
4.31
100
2.48
57.5
1.84
42.7
—
0
1.01
23.4
1.52
35.3
0.32
7.4
-0.02
-0.5
-0.15
-3.5
0.29
6.7
0.07
1.6
0.22
5.1
0.07
3.32
3.32
100
1.95
58.7
1.37
41.3
—
0
1.01
30.4
1.54
46.4
-0.17
-5.1
-0.02
-0.6
-0.01
-0.3
-0.33
-9.9
-0.04
-1.2
-0.29
-8.7
-0.09
3.19
3.64
100
2.15
59.1
1.49
40.9
—
0
0.97
26.6
1.44
39.6
0.06
1.6
-0.02
-0.5
-0.07
-1.9
-0.21
-5.8
0.05
1.4
-0.26
-7.1
-0.08
3.21
3.09
100
1.96
63.4
1.13
36.6
—
0
0.96
31.1
1.32
42.7
-0.19
-6.1
-0.02
-0.6
-0.15
-4.9
-0.2
-6.5
0.01
0.3
-0.21
-6.8
-0.06
3.52
3.98
100
2.35
59
1.63
41
—
0
1
25.1
1.55
38.9
0.08
2
-0.03
-0.8
-0.03
-0.8
0.02
0.5
0.04
1
-0.02
-0.5
-0.01
3.05
2.73
100
1.73
63.4
1
36.6
—
0
1.06
38.8
1.66
60.8
-0.66
-24.2
-0.02
-0.7
-0.09
-3.3
-0.69
-25.3
—
0
-0.7
-25.6
-0.21
3.32
2.99
100
1.89
63.2
1.1
36.8
—
0
0.95
31.8
1.46
48.8
-0.36
-12.04
-0.01
-0.3
-0.07
-2.3
-0.39
-13.04
0.04
1.3
-0.43
-14.4
-0.13
3.32
2.27
100
1.44
63.4
0.83
36.6
—
0
0.98
43.2
1.35
59.5
-0.52
-22.9
-0.01
-0.4
-0.15
-6.6
-0.55
-24.2
0.01
0.4
-0.56
-24.7
-0.18
3.09
3.16
100
2.07
65.5
1.09
34.5
—
0
0.82
25.9
1.16
36.7
-0.07
-2.2
-0.01
-0.3
-0.19
-6.01
-0.08
-2.5
0.01
0.3
—
0
—
2.85
2.19
100
1.39
63.5
0.8
36.5
—
0
1.04
47.5
1.04
47.5
-0.24
-11
—
0
-0.73
-33.3
-0.25
-11.4
-0.01
-0.5
-0.34
-15.5
-0.1
3.12
2.32
100
1.46
62.9
0.86
37.1
—
0
0.98
42.2
1.43
61.6
-0.57
-24.6
—
0
-0.14
-6.03
-0.57
-24.6
0.05
2.2
-0.68
-29.3
-0.2
3.4
2.04
100
1.32
64.7
0.72
35.3
—
0
1
49
1.13
55.4
-0.42
-20.6
—
0
-0.36
-17.6
-0.42
-20.6
0.01
0.5
-0.49
-24.02
-0.17
2.86
2.46
100
1.47
59.8
0.99
40.2
—
0
0.71
28.9
1.24
50.4
-0.25
-10.2
—
0
—
0
-0.25
-10.2
0.01
0.4
-0.48
-19.5
-0.16
2.87
2.18
100
1.32
60.6
0.85
39
—
0
0.9
41.3
0.67
30.7
0.19
8.7
0.02
0.9
-1.01
-46.3
0.22
10.1
0.01
0.5
4.43
203.2
1.55
2.85
2.62
100
1.71
65.3
0.92
35.1
—
0
1
38.2
1.66
63.4
-0.75
-28.6
-0.04
-1.5
-0.23
-8.8
-0.78
-29.8
0.09
3.4
-0.27
-10.3
-0.09
2.96
1.83
100
1.4
76.5
0.42
23
—
0
1.2
65.6
0.98
53.6
-0.56
-30.6
-0.03
-1.6
-1.37
-74.9
-0.59
-32.2
0.01
0.5
-0.39
-21.3
-0.13
2.82
3.49
100
2.19
62.8
1.29
37
—
0
1.24
35.5
2.08
59.6
-0.78
-22.3
-0.03
-0.9
-0.79
-22.6
-0.81
-23.2
0.12
3.4
-0.24
-6.9
-0.3
0.78
2.58
100
1.74
67.4
0.83
32.2
—
0
1.82
70.5
2.93
113.6
-2.09
-81.008
-0.02
-0.8
-0.24
-9.3
-2.11
-81.8
0.55
21.3
-3.11
-120.5
-0.97
3.18
3.1
100
2.41
77.7
0.7
22.6
—
0
1.75
56.5
3.05
98.4
-2.36
-76.1
-0.01
-0.3
-0.08
-2.6
-2.37
-76.5
0.02
0.6
-5.6
-180.6
-1.2
4.64