Stratec Statements
SB
Stratec 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
68.205
100
50.881
74.6
17.324
25.4
2.96
4.3
8.776
12.9
11.75
17.2
5.574
8.2
-1.185
-1.7
—
0
4.389
6.4
0.914
1.3
3.475
5.1
0.286
12.158
50.871
100
37.814
74.3
13.057
25.7
2.6
5.1
9.327
18.3
10.907
21.4
2.15
4.2
-1.549
-3.04
—
0
0.601
1.2
0.154
0.3
0.447
0.9
0.037
12.158
74.231
100
53.383
71.9
20.848
28.1
2.167
2.9
8.729
11.8
11.753
15.8
9.095
12.3
-1.347
-1.8
—
0
7.748
10.4
2.207
3
5.541
7.5
0.456
12.156
62.674
100
44.577
71.1
18.097
28.9
2.061
3.3
6.928
11.1
9.577
15.3
8.52
13.6
-1.308
-2.09
—
0
7.212
11.5
2.1
3.4
5.112
8.2
0.421
12.156
64.528
100
51.931
80.5
12.597
19.5
2.666
4.1
7.666
11.9
10.749
16.7
1.848
2.9
-0.71
-1.1
—
0
1.138
1.8
0.093
0.1
1.045
1.6
0.086
12.159
60.478
100
47.175
78
13.303
22
1.846
3.1
8.276
13.7
10.379
17.2
2.924
4.8
-0.793
-1.3
—
0
2.131
3.5
0.762
1.3
1.369
2.3
0.112
12.175
66.971
100
50.845
75.9
16.126
24.1
2.056
3.1
8.489
12.7
10.426
15.6
5.7
8.5
-0.486
-0.7
—
0
5.214
7.8
0.71
1.1
4.504
6.7
0.37
12.168
70.461
100
44.934
63.8
25.527
36.2
0.85
1.2
7.796
11.1
9.421
13.4
16.106
22.9
-0.325
-0.5
—
0
15.781
22.4
3.664
5.2
12.117
17.2
0.996
12.164
61.806
100
46.585
75.4
15.221
24.6
2.126
3.4
7.171
11.6
9.988
16.2
5.233
8.5
-0.701
-1.1
—
0
4.532
7.3
3.099
5
1.433
2.3
0.118
12.176
75.387
100
52.771
70
22.616
30
1.841
2.4
6.797
9
8.515
11.3
14.101
18.7
-0.54
-0.7
—
0
13.561
18
2.392
3.2
11.169
14.8
0.917
12.18
61.915
100
45.209
73
16.706
27
3.58
5.8
8.591
13.9
12.263
19.8
4.443
7.2
-0.492
-0.8
—
0
3.951
6.4
0.341
0.6
3.61
5.8
0.296
12.182
69.655
100
47.776
68.6
21.879
31.4
1.709
2.5
6.753
9.7
8.644
12.4
13.235
19
-0.14
-0.2
—
0
13.095
18.8
1.908
2.7
11.187
16.1
0.918
12.187
83.77
100
57.405
68.5
26.365
31.5
2.31
2.8
6.222
7.4
9.994
11.9
16.371
19.5
-0.135
-0.2
—
0
16.236
19.4
2.624
3.1
13.612
16.2
1.111
12.252
71.995
100
49.233
68.4
22.762
31.6
—
0
6.695
9.3
8.634
12
14.128
19.6
-0.578
-0.8
—
0
13.55
18.8
2.001
2.8
11.549
16
0.955
12.099
71.017
100
53.4
75.2
17.617
24.8
—
0
5.675
8
5.99
8.4
11.627
16.4
-0.136
-0.2
—
0
11.491
16.2
1.696
2.4
10.06
14.2
0.82
12.201
59.715
100
42.033
70.4
17.682
29.6
2.826
4.7
6.93
11.6
9.969
16.7
7.713
12.9
-0.313
-0.5
—
0
7.4
12.4
0.916
1.5
6.484
10.9
0.533
12.159
62.863
100
44.003
70
18.86
30
3.371
5.4
6.935
11
10.119
16.1
8.741
13.9
0.069
0.1
—
0
8.81
14
1.157
1.8
6.254
9.9
0.51
12.206
56.504
100
41.214
72.9
15.29
27.1
1.952
3.5
7.739
13.7
9.694
17.2
5.596
9.9
-0.276
-0.5
—
0
5.32
9.4
0.817
1.4
2.376
4.2
0.19
12.025
55.821
100
41.864
75
13.957
25
2.214
4
5.62
10.1
7.75
13.9
6.207
11.1
0.075
0.1
—
0
6.282
11.3
0.623
1.1
7.544
13.5
0.62
12.093
49.732
100
36.348
73.1
13.384
26.9
2.181
4.4
7.606
15.3
9.388
18.9
3.996
8
-0.533
-1.07
—
0
3.463
7
0.568
1.1
3.007
6
0.24
12.056
62.035
100
48.972
78.9
13.063
21.1
1.687
2.7
6.275
10.1
8.053
13
5.01
8.1
0.204
0.3
—
0
5.214
8.4
0.818
1.3
4.205
6.8
0.365
12.051
46.569
100
36.073
77.5
10.496
22.5
2.169
4.7
6.635
14.2
8.521
18.3
1.975
4.2
-0.452
-1
—
0
1.523
3.3
0.211
0.5
-0.316
-0.7
-0.02
11.964
53.193
100
39.478
74.2
13.715
25.8
—
0
4.33
8.1
6.52
12.3
7.195
13.5
-0.548
-1.03
—
0
6.647
12.5
1.666
3.1
3.321
6.2
0.27
12.017
45.696
100
32.288
70.7
13.408
29.3
1.13
2.5
7.196
15.7
9.056
19.8
4.352
9.5
-0.26
-0.6
—
0
4.092
9
0.819
1.8
3.025
6.6
0.25
12.037
49.29
100
36.93
74.9
12.36
25.1
2.58
5.2
6.46
13.1
10.09
20.5
2.27
4.6
-0.12
-0.2
1.05
2.1
2.15
4.4
0.33
0.7
1.7
3.4
0.15
12.04
39.64
100
30.89
77.9
8.75
22.1
1.9
4.8
5.86
14.8
7.56
19.1
1.2
3
0.01
0.03
-0.21
-0.5
1.2
3
0.17
0.4
0.92
2.3
0.09
12.02
58.06
100
42.97
74
15.09
26
3.12
5.4
6.69
11.5
3.39
5.8
11.71
20.2
-0.4
-0.7
—
0
11.31
19.5
1.02
1.8
9.96
17.2
0.82
12.01
49.96
100
32
64.1
17.96
35.9
2.14
4.3
6.87
13.8
8.88
17.8
9.08
18.2
-0.18
-0.4
-0.12
-0.2
8.89
17.8
-0.82
-1.6
9.51
19
0.81
11.97
49.95
100
34.68
69.4
15.28
30.6
2.75
5.5
7.4
14.8
10.93
21.9
4.34
8.7
0.04
0.08
0.79
1.6
4.39
8.8
1.21
2.4
2.75
5.5
0.22
12.15
58.58
100
42.9
73.2
15.67
26.7
1.14
1.9
8.49
14.5
3.27
5.6
12.41
21.2
-0.35
-0.6
—
0
12.06
20.6
0.45
0.8
11.61
19.8
0.97
11.93
48.3
100
32.26
66.8
16.04
33.2
1.78
3.7
7.63
15.8
14.28
29.6
1.77
3.7
-0.23
-0.5
-0.01
-0.02
1.53
3.2
0.05
0.1
1.48
3.1
0.12
11.95
46.81
100
27.87
59.5
18.95
40.5
3.07
6.6
8.02
17.1
12.84
27.4
6.1
13
-0.59
-1.3
1.75
3.7
4.84
10.3
1.86
4
2.98
6.4
0.25
11.93
39.69
100
24.28
61.2
15.41
38.8
2.74
6.9
5.23
13.2
7.77
19.6
7.64
19.2
0.11
0.3
-0.2
-0.5
7.75
19.5
1.58
4
6.17
15.5
0.52
11.96
37.19
100
23.04
62
14.15
38
2.23
6
4.6
12.4
6.9
18.6
7.25
19.5
0.03
0.08
0.07
0.2
7.28
19.6
1.17
3.1
6.11
16.4
0.51
11.9
35.47
100
22.41
63.2
13.06
36.8
1.81
5.1
4.09
11.5
6.91
19.5
6.15
17.3
0.08
0.2
1.02
2.9
6.23
17.6
1.16
3.3
5.07
14.3
0.43
11.89
34.55
100
22.13
64.1
12.42
35.9
1.56
4.5
4.49
13
6.58
19
5.84
16.9
0.07
0.2
0.54
1.6
5.91
17.1
1.17
3.4
4.74
13.7
0.4
11.87
39.58
100
30.41
76.8
9.18
23.2
—
0
4.69
11.8
2.16
5.5
7.01
17.7
0.12
0.3
0
0
7.13
18
1.51
3.8
5.62
14.2
0.47
11.88
36.23
100
23.05
63.6
13.18
36.4
2.56
7.1
3.62
10
6.41
17.7
6.77
18.7
-0.03
-0.08
0.23
0.6
6.73
18.6
1.51
4.2
5.23
14.4
0.44
11.85
34.68
100
23.33
67.3
11.35
32.7
1.55
4.5
3.62
10.4
5.44
15.7
5.91
17
—
0
0.28
0.8
5.91
17
0.65
1.9
5.26
15.2
0.45
11.81
34.37
100
23.14
67.3
11.23
32.7
1.4
4.1
5.18
15.1
6.86
20
4.37
12.7
-0.08
-0.2
0.28
0.8
4.29
12.5
0.63
1.8
3.66
10.6
0.31
11.78
37.13
100
24.61
66.3
12.52
33.7
1.82
4.9
3.3
8.9
5.88
15.8
6.65
17.9
0.03
0.08
0.75
2
6.68
18
1.37
3.7
5.31
14.3
0.45
11.83
30.75
100
21
68.3
9.75
31.7
1.21
3.9
3.73
12.1
5.16
16.8
4.59
14.9
-0.02
-0.07
0.22
0.7
4.57
14.9
0.94
3.1
3.63
11.8
0.31
11.74