Knaus Statements
KT
Knaus 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
322.69
100
220.55
68.3
102.14
31.7
—
0
42.32
13.1
81.72
25.3
20.42
6.3
-2.787
-0.9
—
0
17.633
5.5
4.896
1.5
12.738
3.9
1.226
10.386
376.7
100
262.8
69.8
113.9
30.2
—
0
45.7
12.1
84
22.3
29.9
7.9
-3.9
-1.04
—
0
26
6.9
7.8
2.1
18.2
4.8
1.754
10.377
367.56
100
268.54
73.1
99.012
26.9
—
0
37.477
10.2
72.998
19.9
26.014
7.1
-3.043
-0.8
0
0
22.971
6.2
7.493
2
15.479
4.2
1.492
10.377
319.29
100
228.85
71.7
90.443
28.3
—
0
36.918
11.6
78.023
24.4
12.42
3.9
-2.9
-0.9
—
0
9.52
3
2.716
0.9
6.804
2.1
0.656
10.377
385.67
100
279.72
72.5
105.95
27.5
—
0
41.662
10.8
75.472
19.6
30.479
7.9
-1.211
-0.3
0.1
0.03
29.368
7.6
8.329
2.2
21.039
5.5
2.027
10.377
368.5
100
270
73.3
98.5
26.7
—
0
41.5
11.3
72
19.5
26.5
7.2
-2.5
-0.7
-0.1
-0.03
23.9
6.5
6.9
1.9
17
4.6
1.638
10.377
355.59
100
259.44
73
96.155
27
—
0
35.355
9.9
64.276
18.1
31.879
9
-0.995
-0.3
—
0
30.884
8.7
8.341
2.3
22.543
6.3
2.191
10.287
246.58
100
179.62
72.8
66.953
27.2
—
0
35.453
14.4
67.155
27.2
-0.202
-0.08
-1.206
-0.5
—
0
-1.408
-0.6
-0.198
-0.08
-1.21
-0.5
-0.116
10.468
225.05
100
158.96
70.6
66.089
29.4
—
0
36.631
16.3
62.694
27.9
3.395
1.5
-0.796
-0.4
—
0
2.599
1.2
0.512
0.2
2.087
0.9
0.201
10.377
222.3
100
155.2
69.8
67.1
30.2
—
0
34.1
15.3
56.7
25.5
10.4
4.7
-0.7
-0.3
—
0
9.7
4.4
3.5
1.6
6.2
2.8
0.597
10.377
228.16
100
164.88
72.3
63.276
27.7
—
0
31.578
13.8
55.107
24.2
8.169
3.6
-0.482
-0.2
0.001
0.0004
7.688
3.4
1.818
0.8
5.869
2.6
0.566
10.377
192.89
100
135.37
70.2
57.525
29.8
—
0
31.16
16.2
61.233
31.7
-3.708
-1.9
-0.275
-0.1
-0.001
-0.0005
-3.984
-2.07
-0.441
-0.2
-3.542
-1.8
-0.341
10.377
202.67
100
137.14
67.7
65.532
32.3
—
0
31.326
15.5
54.208
26.7
11.324
5.6
-0.362
-0.2
—
0
10.962
5.4
3.485
1.7
7.477
3.7
0.721
10.377
238.9
100
164
68.6
74.9
31.4
—
0
33.2
13.9
52.3
21.9
22.6
9.5
-0.3
-0.1
—
0
22.3
9.3
6.2
2.6
16.1
6.7
1.551
10.377
221.49
100
152.85
69
68.645
31
—
0
28.893
13
54.384
24.6
14.261
6.4
—
0
-0.482
-0.2
13.779
6.2
3.651
1.6
10.126
4.6
0.976
10.377
213.75
100
151.06
70.7
62.693
29.3
—
0
28.074
13.1
53.821
25.2
8.872
4.2
-0.485
-0.2
—
0
8.387
3.9
2.589
1.2
5.8
2.7
0.559
10.377
140.55
100
96.442
68.6
44.107
31.4
—
0
24.026
17.1
38.879
27.7
5.228
3.7
-0.915
-0.7
—
0
4.313
3.1
1.311
0.9
3
2.1
0.289
10.377