SLM Solutions Statements
AM
SLM Solutions 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
24.036
100
20.815
86.6
3.221
13.4
3.113
13
6.122
25.5
9.958
41.4
-6.737
-28.03
-1.169
-4.9
0.002
0.008
-7.904
-32.9
1.068
4.4
-8.973
-37.3
-0.288
31.107
36.325
100
14.781
40.7
21.544
59.3
—
0
16.982
46.8
30.684
84.5
-9.14
-25.2
-1.907
-5.2
0.001
0.003
-11.046
-30.4
2.135
5.9
-13.181
-36.3
-0.472
27.918
26.91
100
9.347
34.7
17.563
65.3
—
0
11.751
43.7
17.871
66.4
-0.308
-1.1
-1.717
-6.4
—
0
-2.025
-7.5
0.432
1.6
-2.457
-9.1
-0.083
29.653
26.087
100
9.559
36.6
16.528
63.4
—
0
11.851
45.4
17.07
65.4
-0.542
-2.08
-1.242
-4.8
-0.002
-0.008
-1.786
-6.8
-0.061
-0.2
-1.724
-6.6
-0.076
22.706
16.387
100
6.005
36.6
10.382
63.4
—
0
10.994
67.1
16.65
101.6
-6.268
-38.2
-1.257
-7.7
0.002
0.01
-7.523
-45.9
-0.142
-0.9
-7.382
-45.05
-0.325
22.702
24.041
100
11.47
47.7
12.571
52.3
—
0
9.909
41.2
15.67
65.2
-3.099
-12.9
-1.265
-5.3
0.001
0.004
-4.363
-18.1
0.043
0.2
-4.406
-18.3
-0.177
24.925
19.337
100
6.387
33
12.95
67
—
0
9.812
50.7
16.189
83.7
-3.239
-16.8
-1.415
-7.3
0.001
0.005
-4.653
-24.06
-0.94
-4.9
-3.713
-19.2
-0.159
23.424
16.353
100
5.735
35.1
10.618
64.9
—
0
10.225
62.5
16.526
101.1
-5.908
-36.1
-1.375
-8.4
-0.001
-0.006
-7.284
-44.5
-0.147
-0.9
-7.136
-43.6
-0.315
22.679
15.384
100
5.264
34.2
10.12
65.8
—
0
9.061
58.9
14.17
92.1
-4.05
-26.3
-1.214
-7.9
0.001
0.007
-5.263
-34.2
-0.144
-0.9
-5.12
-33.3
-0.259
19.779
15.825
100
6.175
39
9.65
61
—
0
9.18
58
14.715
93
-5.065
-32.006
-1.176
-7.4
—
0
-6.241
-39.4
2.528
16
-8.77
-55.4
-0.443
19.779
14.756
100
8.551
57.9
6.205
42.1
—
0
9.052
61.3
14.154
95.9
-7.949
-53.9
-1.216
-8.2
0.002
0.01
-9.163
-62.1
-0.179
-1.2
-8.985
-60.9
-0.454
19.779
13.33
100
5.817
43.6
7.513
56.4
—
0
7.625
57.2
12.682
95.1
-5.169
-38.8
-1.074
-8.06
0.001
0.008
-6.242
-46.8
0.156
1.2
-6.399
-48.005
-0.324
19.779
17.848
100
7.311
41
10.537
59
—
0
9.781
54.8
15.742
88.2
-5.205
-29.2
-1.003
-5.6
—
0
-6.208
-34.8
-0.109
-0.6
-6.099
-34.2
-0.308
19.779
15.526
100
8.823
56.8
6.703
43.2
—
0
6.622
42.7
15.503
99.9
-8.8
-56.7
-0.947
-6.1
0.001
0.006
-9.746
-62.8
2.656
17.1
-12.402
-79.9
-0.627
19.779
17.058
100
7.501
44
9.557
56
—
0
7.625
44.7
12.06
70.7
-2.503
-14.7
-1.244
-7.3
0.001
0.006
-3.746
-22
0.112
0.7
-3.857
-22.6
-0.195
19.779
9.042
100
4.848
53.6
4.194
46.4
—
0
9.303
102.9
16.976
187.7
-12.782
-141.4
-1.175
-13
0.001
0.01
-13.956
-154.3
9.136
101
-23.092
-255.4
-1.167
19.779
7.336
100
3.88
52.9
3.456
47.1
—
0
8.322
113.4
13.59
185.3
-10.134
-138.1
-1.053
-14.4
-0.001
-0.01
-11.188
-152.5
-3.485
-47.5
-7.704
-105.02
-0.39
19.779
23.322
100
13.389
57.4
9.933
42.6
—
0
8
34.3
15.107
64.8
-5.174
-22.2
-0.956
-4.1
-0.001
-0.004
-6.131
-26.3
-1.115
-4.8
-5.016
-21.5
-0.279
17.981
18.694
100
5.989
32
12.705
68
—
0
7.699
41.2
14.828
79.3
-2.123
-11.4
-1.271
-6.8
—
0
-3.394
-18.2
-1.295
-6.9
-2.099
-11.2
-0.117
17.981
14.66
100
6.68
45.6
7.98
54.4
—
0
7.12
48.6
11.92
81.3
-3.94
-26.9
-0.97
-6.6
—
0
-4.91
-33.5
-1.77
-12.07
-3.14
-21.4
-0.17
17.98
14.98
100
5.99
40
8.99
60
—
0
6.99
46.7
12.11
80.8
-3.12
-20.8
-1.11
-7.4
—
0
-4.24
-28.3
-1.11
-7.4
-3.12
-20.8
-0.17
17.98
32.33
14.9
17.43
—
5.75
12.55
4.88
-0.81
-0.74
4.07
-0.12
4.19
0.23
17.98
21.18
10.61
10.57
—
6.62
12.25
-1.68
-0.19
-0.38
-1.88
0.11
-1.99
-0.11
17.98
13.04
4.95
8.1
—
6.96
12.37
-4.28
0.12
—
-4.17
-2.03
-2.14
-0.12
17.98
15.95
7.27
8.68
—
7.27
12.45
-3.77
-0.18
—
-4.03
-0.23
-3.8
-0.21
17.98
32.31
16.26
16.05
—
6.86
12.33
3.71
-0.37
-0.92
3.3
1.37
1.94
0.11
17.98
14.88
6.82
8.06
—
5.01
11.18
-3.11
-0.18
-0.12
-3.38
-0.24
-3.14
-0.17
17.98
19.73
10.51
9.21
—
6.29
10.68
-1.46
0.03
—
-1.54
-1.25
-0.3
-0.02
17.98
13.79
5.88
7.91
—
5.21
9.77
-1.86
-0.13
-0.32
-2.19
-0.21
-1.98
-0.11
17.98
32.21
14.25
17.96
—
4.77
11.23
6.73
0.11
-0.28
6.85
2.74
4.1
0.23
17.92
15.8
8.31
7.5
—
4.16
7.42
0.07
-0.04
-0.51
-0.14
-0.41
0.27
0.02
18
9.65
3.7
5.95
—
3.49
7.37
-1.42
-0.05
-0.25
-2.36
-0.95
-1.4
-0.08
18
8.48
3.49
4.98
—
2.92
5.3
-0.32
-0.04
—
-0.76
0.05
-0.81
-0.05
18
14.72
6.39
8.33
—
2.84
5.54
2.79
0.06
-0.77
2.85
0.49
2.36
0.16
15.07
8.01
3.84
4.17
—
2.42
4.56
-0.39
-0.06
-0.39
-0.45
-0.24
-0.21
-0.01
17.98
7.14
3.94
3.2
—
7.7
9.34
-6.14
-0.08
-0.19
-8.19
-2.34
-5.84
-0.26
22.15
3.69
1.17
2.52
—
1.37
4.13
-1.61
-0.16
-0.1
-1.77
-0.37
-1.4
-0.1
14
8.79
4.63
4.15
—
1.33
3.22
0.94
-0.36
0.02
0.58
0.05
0.53
0.07
7.35
4.23
1.6
2.63
—
1.24
2.77
-0.14
-0.06
-0.34
-0.2
-0.08
-0.13
-0.01
14.69
4.69
2.33
2.36
—
1.08
2.64
-0.28
-0.08
-0.07
-0.36
-0.05
-0.56
-0.03
19.35
3.87
2.11
1.76
—
1.06
2.28
-0.52
-0.09
-0.05
-0.62
-0.11
-0.27
-0.02
13.81