Energiekontor Statements
EK
Energiekontor 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
78.021
100
18.929
24.3
59.092
75.7
—
0
13.253
17
35.336
45.3
23.756
30.4
-7.03
-9.01
0.001
0.001
16.727
21.4
4.937
6.3
11.789
15.1
0.848
13.898
176.63
100
59.154
33.5
117.48
66.5
—
0
14.52
8.2
39.758
22.5
77.72
44
-10.06
-5.7
-0.001
-0.0006
67.659
38.3
5.293
3
62.367
35.3
4.415
14.125
65.166
100
-1.414
-2.2
66.58
102.2
—
0
10.751
16.5
29.864
45.8
36.716
56.3
-8.899
-13.7
0.001
0.002
27.818
42.7
6.863
10.5
20.954
32.2
1.5
13.967
135.12
100
42.885
31.7
92.233
68.3
—
0
13.395
9.9
32.758
24.2
59.475
44
-8.781
-6.5
—
0
50.694
37.5
14.707
10.9
35.987
26.6
2.538
14.181
52.455
100
4.744
9
47.711
91
—
0
7.778
14.8
27.22
51.9
20.491
39.1
-8.308
-15.8
—
0
12.183
23.2
3.634
6.9
8.549
16.3
0.611
13.996
116.29
100
38.895
33.4
77.398
66.6
—
0
11.671
10
32.231
27.7
45.167
38.8
-8.274
-7.1
—
0
36.893
31.7
6.341
5.5
30.552
26.3
2.094
14.588
40.223
100
-4.615
-11.5
44.838
111.5
—
0
7.833
19.5
28.33
70.4
16.508
41
-8.479
-21.08
—
0
8.029
20
2.376
5.9
5.653
14.1
0.4
14.149
81.58
100
31.302
38.4
50.278
61.6
—
0
10.164
12.5
26.084
32
24.194
29.7
-7.968
-9.8
—
0
16.226
19.9
6.307
7.7
9.919
12.2
0.69
14.379
65.034
100
17.751
27.3
47.283
72.7
—
0
7.33
11.3
25.479
39.2
21.804
33.5
-6.797
-10.5
—
0
15.007
23.1
4.501
6.9
10.506
16.2
0.733
14.328
27.378
100
-4.548
-16.6
31.926
116.6
—
0
7.838
28.6
26.791
97.9
5.135
18.8
-9.076
-33.2
—
0
-3.941
-14.4
-0.812
-3
-3.129
-11.4
-0.217
14.394
36.322
100
2.341
6.4
33.981
93.6
—
0
6.841
18.8
22.589
62.2
11.392
31.4
-7.043
-19.4
—
0
4.349
12
1.23
3.4
3.119
8.6
0.215
14.493
77.306
100
42.779
55.3
34.527
44.7
—
0
7.714
10
24.802
32.1
9.725
12.6
-4.807
-6.2
0.001
0.001
4.919
6.4
1.605
2.1
3.314
4.3
0.228
14.567
32.88
100
-0.664
-2.02
33.544
102
—
0
5.953
18.1
21.193
64.5
12.351
37.6
-7.658
-23.3
—
0
4.693
14.3
1.327
4
3.366
10.2
0.231
14.576
108.51
66.591
41.917
—
6.486
22.196
19.721
-7.481
0.001
12.241
3.53
8.711
0.597
14.581
41.357
9.121
32.236
—
5.344
19.068
13.168
-8.743
—
4.425
1.248
3.177
0.218
14.589
56.08
43.9
12.18
—
3.54
5.31
6.87
0.4
—
7.27
2.8
4.48
0.29
15.65
18.02
12.87
5.15
—
2.04
3.88
1.27
0.37
—
1.64
0.62
1.04
0.07
15.65
15.33
11.25
4.08
—
2.15
3.83
0.25
0.2
—
0.45
0.18
0.19
0.01
15.65
14.19
10.1
4.09
—
1.78
3.31
0.78
0.23
—
1.01
0.4
0.72
0.05
15.65
53.11
44.48
8.63
—
2.51
4.03
4.6
0.24
—
4.84
1.88
2.91
0.11
26.57
25.85
21.85
4
—
1.5
2.74
1.25
0.27
—
1.52
0.58
0.9
0.08
11.19
17.51
11.78
5.73
—
1.58
2.42
3.31
0.29
—
3.6
1.41
2.28
0.21
11.02
5.39
4.17
1.22
—
0.89
1.37
-0.15
0.21
—
0.06
0.03
0.04
—
11.02