bioXXmed Statements
T5
bioXXmed 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
0.004
100
—
0
—
0
—
0
0.193
4504.4
0.606
14161.7
-0.602
-14061.7
0.001
21.5
—
0
-0.601
-14040.4
0
4.9
-0.601
-14045.09
-0.145
4.149
0.018
100
—
0
—
0
—
0
0.351
1947.4
1.162
6454.8
-1.144
-6354.8
-0.001
-3.4
—
0
-1.144
-6358.2
0
1.1
-1.145
-6359.3
-0.276
4.149
0.018
100
—
0
—
0
—
0
0.428
2376.9
0.712
3957.2
-0.694
-3857.2
—
0
—
0
-0.694
-3857.2
0
1.3
-0.695
-3858.4
-0.193
3.596
0.018
100
—
0
—
0
—
0
0.158
866.7
0.658
3620.4
-0.64
-3520.4
-0.068
-373.6
—
0
-0.708
-3893.9
0
1.3
-0.708
-3895.2
-0.188
3.772
0.018
100
—
0
—
0
—
0
0.184
1024.3
0.553
3071.1
-0.535
-2971.06
-0.032
-176.7
—
0
-0.567
-3147.7
0
1.1
-0.567
-3148.8
-0.205
2.767
—
100
—
0
—
0
—
0
0.28
0
0.65
0
-0.65
0
-0.15
0
—
0
-0.8
0
—
0
-0.8
0
-0.25
3.25
0.09
100
—
0
—
0
—
0
0.152
169.3
0.576
641.1
-0.486
-541.06
-0.049
-55
—
0
-0.535
-596.04
0
0.3
-0.536
-596.4
-0.253
2.12
—
100
—
0
—
0
—
0
0.16
0
0.53
0
-0.53
0
—
0
—
0
-0.53
0
—
0
-0.53
0
-0.26
2
—
100
—
0
—
0
—
0
0.16
0
0.45
0
-0.45
0
—
0
—
0
-0.45
0
—
0
-0.45
0
-0.22
2
—
100
—
0
—
0
—
0
0.25
0
0.75
0
-0.75
0
—
0
—
0
-0.75
0
—
0
-0.75
0
-0.36
2.08
—
100
—
0
—
0
—
0
0.19
0
0.55
0
-0.55
0
—
0
—
0
-0.55
0
—
0
-0.55
0
-0.29
1.89
-0.07
100
—
0
—
0
—
0
-0.17
242.9
0.75
-1071.4
-0.82
1171.4
—
0
-0.12
171.4
-0.82
1171.4
—
0
-0.82
1171.4
-0.43
1.91
0.37
100
—
0
—
0
—
0
0.5
135.1
0.59
159.5
-0.22
-59.5
—
0
—
0
-0.21
-56.8
—
0
-0.21
-56.8
-0.11
1.87
0.03
100
—
0
—
0
—
0
0.29
966.7
0.61
2033.3
-0.59
-1966.7
0.01
33.3
-0.04
-133.3
-0.58
-1933.3
—
0
-0.58
-1933.3
-0.31
1.85
0.03
100
—
0
—
0
—
0
0.55
1833.3
0.59
1966.7
-0.57
-1900
0.01
33.3
—
0
-0.56
-1866.7
—
0
-0.56
-1866.7
-0.3
1.89
0.03
100
—
0
—
0
—
0
0.17
566.7
0.41
1366.7
-0.38
-1266.7
0.02
66.7
—
0
-0.36
-1200
—
0
-0.36
-1200
-0.2
1.76
0.03
100
—
0
—
0
—
0
0.14
466.7
0.34
1133.3
-0.31
-1033.3
0.01
33.3
—
0
-0.3
-1000
—
0
-0.3
-1000
-0.18
1.68
0.03
100
—
0
—
0
—
0
0.14
466.7
0.51
1700
-0.48
-1600
0.01
33.3
—
0
-0.47
-1566.7
—
0
-0.47
-1566.7
-0.28
1.68
0.03
100
—
0
—
0
—
0
0.15
500
0.38
1266.7
-0.36
-1200
0.01
33.3
—
0
-0.35
-1166.7
—
0
-0.35
-1166.7
-0.26
1.37
0.03
100
—
0
—
0
—
0
0.14
466.7
0.39
1300
-0.36
-1200
—
0
-0.03
-100
-0.39
-1300.0000000000002
—
0
-0.39
-1300.0000000000002
-0.28
1.36
0.03
100
—
0
—
0
—
0
0.17
566.7
0.3
1000
-0.28
-933.3
—
0
—
0
-0.28
-933.3
—
0
-0.28
-933.3
-0.2
1.37
0.03
100
—
0
—
0
—
0
0.15
500
0.38
1266.7
-0.35
-1166.7
—
0
-0.2
-666.7
-0.55
-1833.3
—
0
-0.55
-1833.3
-0.39
1.42
0.03
100
—
0
—
0
—
0
0.15
500
0.29
966.7
-0.26
-866.7
—
0
—
0
-0.26
-866.7
—
0
-0.26
-866.7
-0.2
1.32
0.02
100
—
0
—
0
—
0
0.18
900
0.7
3500
-0.67
-3350
—
0
-0.02
-100
-0.69
-3450
—
0
-0.69
-3450
-0.54
1.28
0.03
100
—
0
—
0
—
0
0.12
400
0.27
900
-0.24
-800
—
0
0.01
33.3
-0.23
-766.7
—
0
-0.23
-766.7
-0.18
1.28
0.01
100
—
0
—
0
—
0
0.16
1600
0.35
3500
-0.35
-3500
—
0
0.06
600
-0.29
-2900
—
0
-0.29
-2900
-0.23
1.28
0.06
100
—
0
—
0
—
0
0.15
250
0.29
483.3
-0.23
-383.3
—
0
0.01
16.7
-0.22
-366.7
—
0
-0.22
-366.7
-0.18
1.21