Westwing Group Statements
WE
Westwing Group 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
106
100
52.4
49.4
53.6
50.6
—
0
56
52.8
56.4
53.2
-2.8
-2.6
0.3
0.3
—
0
-2.5
-2.4
0.5
0.5
-3
-2.8
-0.15
20.04
108.7
100
52.9
48.7
55.8
51.3
—
0
57.2
52.6
57.3
49.9
-1.5
1.4
-0.2
-0.2
—
0.4
-1.7
1.6
0.2
-0.2
-1.8
1.7
-0.09
20.04
131
100
66.5
50.8
64.5
49.2
—
0
67.8
51.8
68.9
52.6
-4.4
-3.4
-0.1
-0.08
0.1
0.08
-4.4
-3.4
2.5
1.9
-6.9
-5.3
-0.344
20.037
92.9
100
46.6
50.2
46.3
49.8
—
0
50.3
54.1
49.8
53.6
-3.5
-3.8
—
0
-0.1
-0.1
-3.6
-3.9
0.1
0.1
-3.7
-4
-0.182
20.347
101.8
100
50.7
49.8
51.1
50.2
—
0
52.7
51.8
53
52.1
-1.9
-1.9
-0.2
-0.2
0.1
0.1
-2
-2
0.7
0.7
-2.7
-2.7
-0.134
20.22
102.9
100
51.9
50.4
51
49.6
—
0
50.2
48.8
49.6
48.2
1.4
1.4
-0.5
-0.5
—
0
0.9
0.9
—
0
0.9
0.9
0.04
20.5
128.4
100
72.1
56.2
56.3
43.8
—
0
60.4
47
62.8
48.9
-6.5
-5.06
-0.6
-0.5
0.5
0.4
-6.6
-5.1
2
1.6
-8.5
-6.6
-0.41
20.6
88.3
100
46.1
52.2
42.2
47.8
—
0
53.7
60.8
53.6
60.7
-11.4
-12.9
-0.4
-0.5
-0.6
-0.7
-12.4
-14.04
-0.9
-1.02
-11.4
-12.9
-0.55
20.6
103
100
53
51.5
50
48.5
—
0
57.6
55.9
57.6
55.9
-7.6
-7.4
-0.5
-0.5
-0.6
-0.6
-8.7
-8.4
-0.2
-0.2
-8.5
-8.3
-0.41
20.6
111.1
100
57
51.3
54.1
48.7
—
0
55.8
50.2
56
50.4
-1.9
-1.7
-0.5
-0.5
-0.3
-0.3
-2.7
-2.4
1.3
1.2
-4
-3.6
-0.19
20.6
149.1
100
78.2
52.4
70.9
47.6
—
0
59.9
40.2
60.9
40.8
10
6.7
-0.4
-0.3
-0.3
-0.2
9.3
6.2
1.5
1
7.9
5.3
0.31
25.7
103.2
100
52.7
51.1
50.5
48.9
—
0
57.8
56
56.4
54.7
-5.9
-5.7
-0.4
-0.4
-0.5
-0.5
-6.8
-6.6
2
1.9
-8.6
-8.3
-0.42
20.4
131.7
100
66.5
50.5
65.2
49.5
—
0
61.7
46.8
62.1
47.2
3.1
2.4
-0.2
-0.2
0.5
0.4
3.4
2.6
1.6
1.2
1.8
1.4
0.08
21.7
138.4
100
68.4
49.4
70
50.6
—
0
56.3
40.7
56.1
40.5
13.9
10
-0.5
-0.4
-0.3
-0.2
13.1
9.5
1.9
1.4
11
7.9
0.54
20.4
155.7
100
75.7
48.6
80
51.4
—
0
58.3
37.4
58.5
37.6
21.5
13.8
-1.4
-0.9
-0.4
-0.3
19.7
12.7
-5.1
-3.3
24.8
15.9
0.93
26.7
98.6
100
50.1
50.8
48.5
49.2
—
0
43.1
43.7
43.2
43.8
5.3
5.4
-0.9
-0.9
-0.1
-0.1
4.3
4.4
1.9
1.9
2.4
2.4
0.12
20
111.1
100
57.1
51.4
54
48.6
—
0
44.1
39.7
44.2
39.8
9.8
8.8
-0.4
-0.4
—
0
9.4
8.5
1.1
1
8.3
7.5
0.41
20
67.6
100
36
53.3
31.6
46.7
—
0
36.5
54
36.7
54.3
-5.1
-7.5
-0.3
-0.4
-0.2
-0.3
-5.6
-8.3
0.1
0.1
-5.7
-8.4
-0.29
20
88.4
100
46.7
52.8
41.7
47.2
—
0
43.7
49.4
44.6
50.5
-2.9
-3.3
-0.3
-0.3
—
0
-3.2
-3.6
0.6
0.7
-3.9
-4.4
-0.2
19.9
59.4
100
33.1
55.7
26.3
44.3
—
0
35.6
59.9
35.8
60.3
-9.5
-16
-2.3
-3.9
-0.1
-0.2
-11.9
-20.03
0.4
0.7
-12.3
-20.7
-0.59
20.7
58.1
100
32.9
56.6
25.2
43.4
—
0
37.6
64.7
37.7
64.9
-12.5
-21.5
-0.6
-1.03
-0.1
-0.2
-13.2
-22.7
—
0
-13.2
-22.7
-0.64
20.7
61.4
100
35.4
57.7
26
42.3
—
0
35.4
57.7
35.4
57.7
-9.4
-15.3
-0.2
-0.3
-0.1
-0.2
-9.7
-15.8
—
0
-9.8
-16
-0.47
20.7
78.7
100
44.9
57.1
33.8
42.9
—
0
45.1
57.3
45
57.2
-11.2
-14.2
1.2
1.5
-0.2
-0.3
-10.2
-13
-0.6
-0.8
15
19.1
0.72
20.7
54.7
100
31.3
57.2
23.4
42.8
—
0
34.9
63.8
34.9
63.8
-11.5
-21.02
-1.1
-2.01
—
0
-12.6
-23.03
0.1
0.2
-12.1
-22.1
-120.99
0.1