Nexus Statements
NX
Nexus 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
64.677
100
10.008
15.5
54.669
84.5
—
0
37.456
57.9
46.514
71.9
8.155
12.6
0.202
0.3
—
0
8.24
12.7
2.552
3.9
5.829
9
0.338
17.266
62.988
100
9.413
14.9
53.575
85.1
—
0
37.3
59.2
45.175
71.7
8.4
13.3
0.323
0.5
-0.001
-0.002
8.695
13.8
2.001
3.2
6.57
10.4
0.381
17.266
70.193
100
11.647
16.6
58.546
83.4
—
0
35.784
51
48.625
69.3
9.921
14.1
-0.233
-0.3
—
0
9.288
13.2
2.961
4.2
6.465
9.2
0.375
17.255
59.424
100
10.088
17
49.336
83
—
0
33.41
56.2
40.966
68.9
8.37
14.1
0.512
0.9
—
0
8.977
15.1
2.246
3.8
6.73
11.3
0.39
17.272
56.822
100
9.334
16.4
47.488
83.6
—
0
31.9
56.1
41.312
72.7
6.176
10.9
0.456
0.8
-0.001
-0.002
6.655
11.7
1.575
2.8
5.171
9.1
0.299
17.273
55.02
100
7.334
13.3
47.686
86.7
—
0
32.211
58.5
39.906
72.5
7.78
14.1
0.386
0.7
—
0
8.074
14.7
2.42
4.4
5.665
10.3
0.329
17.231
58.338
100
9.775
16.8
48.563
83.2
—
0
29.294
50.2
39.374
67.5
9.189
15.8
0.387
0.7
—
0
9.381
16.1
3.457
5.9
5.822
10
0.355
16.417
50.758
100
8.231
16.2
42.527
83.8
—
0
29.107
57.3
36.136
71.2
6.391
12.6
-0.468
-0.9
—
0
5.923
11.7
1.229
2.4
4.417
8.7
0.276
16.008
50.534
100
7.563
15
42.971
85
—
0
29.645
58.7
36.565
72.4
6.406
12.7
-0.131
-0.3
—
0
6.287
12.4
1.529
3
4.936
9.8
0.313
15.766
49.498
100
7.1
14.3
42.398
85.7
—
0
29.801
60.2
36.401
73.5
5.997
12.1
-0.316
-0.6
—
0
5.669
11.5
1.276
2.6
4.172
8.4
0.265
15.773
50.955
100
7.992
15.7
42.963
84.3
—
0
27.896
54.7
33.827
66.4
9.136
17.9
-0.245
-0.5
—
0
8.729
17.1
2.38
4.7
6.221
12.2
0.395
15.752
46.366
100
8.023
17.3
38.343
82.7
—
0
26.405
56.9
33.35
71.9
4.993
10.8
-0.599
-1.3
—
0
4.394
9.5
0.864
1.9
3.404
7.3
0.216
15.746
46.917
100
7.426
15.8
39.491
84.2
—
0
27.915
59.5
34.393
73.3
5.098
10.9
-0.136
-0.3
—
0
4.962
10.6
1.202
2.6
3.847
8.2
0.244
15.748
43.94
100
5.642
12.8
38.298
87.2
—
0
26.777
60.9
33.249
75.7
5.049
11.5
-0.079
-0.2
—
0
4.97
11.3
1.15
2.6
3.681
8.4
0.234
15.748
47.47
100
6.998
14.7
40.472
85.3
—
0
26.951
56.8
33.375
70.3
7.097
15
-0.048
-0.1
—
0
7.049
14.8
0.982
2.1
6.128
12.9
0.389
15.744
37.815
100
4.925
13
32.89
87
—
0
22.662
59.9
28.534
75.5
4.356
11.5
-0.048
-0.1
—
0
4.308
11.4
1.485
3.9
2.648
7
0.168
15.75
38.789
100
5.19
13.4
33.599
86.6
—
0
23.429
60.4
29.472
76
4.127
10.6
-0.097
-0.3
—
0
4.03
10.4
0.866
2.2
3.218
8.3
0.204
15.751
38.87
100
4.235
10.9
34.635
89.1
—
0
24.058
61.9
30.3
78
4.335
11.2
-0.13
-0.3
—
0
4.205
10.8
1.168
3
2.922
7.5
0.186
15.732
41.452
100
5.471
13.2
35.981
86.8
—
0
24.567
59.3
29.721
71.7
6.26
15.1
-0.3
-0.7
—
0
5.96
14.4
1.607
3.9
4.217
10.2
0.268
15.753
36.488
100
3.914
10.7
32.574
89.3
—
0
22.534
61.8
28.878
79.1
3.696
10.1
-0.055
-0.2
—
0
3.641
10
1.219
3.3
2.379
6.5
0.151
15.725
34.243
100
3.952
11.5
30.291
88.5
—
0
22.222
64.9
26.685
77.9
3.606
10.5
-0.168
-0.5
—
0
3.438
10
0.947
2.8
1.435
4.2
0.091
15.725
35.465
100
4.32
12.2
31.145
87.8
—
0
22.243
62.7
27.263
76.9
3.882
10.9
-0.059
-0.2
—
0
3.823
10.8
0.968
2.7
2.81
7.9
0.179
15.715
40.526
100
6.634
16.4
33.892
83.6
—
0
20.619
50.9
28.547
70.4
5.345
13.2
-0.154
-0.4
—
0
5.191
12.8
2.129
5.3
3.056
7.5
0.194
15.733
31.497
100
4.3
13.7
27.197
86.3
—
0
18.336
58.2
23.966
76.1
3.231
10.3
-0.041
-0.1
—
0
3.19
10.1
0.468
1.5
2.836
9
0.18
15.733
32.4
100
3.33
10.3
29.08
89.8
—
0
18.83
58.1
25.76
79.5
3.31
10.2
-0.02
-0.06
-0.72
-2.2
3.3
10.2
0.59
1.8
2.43
7.5
0.15
15.73
32.04
100
4.65
14.5
27.39
85.5
—
0
18.61
58.1
24.1
75.2
3.29
10.3
-0.04
-0.1
-0.66
-2.06
3.25
10.1
0.74
2.3
2.6
8.1
0.17
15.72
32.8
3.38
29.42
—
16.79
24.87
4.55
-0.04
-0.71
4.51
1.77
2.64
0.16
16.16
28.15
3.21
24.94
—
16.8
22.06
2.89
—
-0.66
2.89
0.44
2.44
0.15
15.79
29.19
3.96
25.23
—
16.86
22.27
2.96
-0.01
-0.51
2.95
0.47
2.45
0.16
15.73
28.94
3.76
25.18
—
17.11
22.25
2.93
0.01
-0.69
2.94
0.44
2.31
0.15
15.78
29.74
4.22
25.52
—
18.12
22.17
3.36
-0.05
—
3.31
1.23
1.86
0.12
15.84
25.5
3.04
22.47
—
15.13
19.84
2.62
0.07
-0.65
2.69
0.68
1.95
0.12
15.76
25.69
2.41
23.28
—
15.67
20.92
2.36
-0.02
-0.3
2.34
0.18
2.08
0.13
15.76
26.11
2.22
23.9
—
14.97
21.3
2.59
-0.02
-0.35
2.57
0.22
2.27
0.14
15.78
27.32
3.1
24.22
—
15.32
20.92
3.3
-0.09
-0.5
3.21
1.7
1.31
0.08
15.71
22.9
2.63
20.26
—
13.4
18.21
2.06
—
-0.26
2.05
0.18
1.85
0.12
15.61
24.28
2.38
21.9
—
14.18
19.75
2.16
0.05
-0.4
2.21
-0.1
2.3
0.15
15.61
22.77
2.42
20.35
—
13.58
18.22
2.13
0.01
-0.96
2.14
0.05
2.13
0.14
15.61
23.8
3.48
20.32
—
11.61
17.42
2.9
0.06
—
2.96
0.13
2.76
0.18
15.08
18.53
2.5
16.03
—
10.7
14.48
1.55
0.07
-0.7
1.62
-0.04
1.85
0.12
15.07
19.23
2.58
16.65
—
10.71
14.88
1.77
0.02
-0.41
1.79
-0.03
1.88
0.12
15.23
18.6
2.28
16.32
—
10.59
14.5
1.81
0.07
-0.14
1.88
0.07
1.79
0.12
15.07
21.03
2.08
18.95
—
12.62
17.16
1.79
0.04
—
1.83
0.1
1.73
0.11
15.07
17.75
2.46
15.29
—
9.11
13.79
1.5
0.07
—
1.58
-0.22
1.98
0.13
15.06
17.77
2.33
15.44
—
9.8
13.82
1.62
0.01
-0.12
1.64
0.02
1.67
0.11
15.06
16.6
2.32
14.29
—
9.43
12.66
1.63
0.03
-0.44
1.66
-0.04
1.84
0.12
15.06
18.53
2.09
16.45
—
10.44
15.06
1.38
0.11
-0.68
1.49
0.11
1.45
0.101
14.41