Singulus Statements
SN
Singulus 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
25.4
100
19
74.8
6.4
25.2
1.4
5.5
4.6
18.1
6.2
24.4
0.2
0.8
-0.6
-2.4
—
0
-0.4
-1.6
-0.1
-0.4
-0.3
-1.2
-0.03
10
22.7
100
17.3
76.2
5.4
23.8
1.1
4.8
4.4
19.4
2.5
11
2.9
12.8
-0.5
-2.2
—
0
0.9
4
-0.3
-1.3
1.2
5.3
0.135
8.897
23.2
100
18.4
79.3
4.8
20.7
1.8
7.8
7
30.2
9.6
41.4
-4.8
-20.7
0.7
3
—
0
-4.1
-17.7
1.1
4.7
-5.2
-22.4
-0.585
8.897
19.5
100
13.4
68.7
6.1
31.3
1.3
6.7
4.2
21.5
5.8
29.7
0.3
1.5
-0.7
-3.6
0.1
0.5
-0.3
-1.5
0.1
0.5
-0.4
-2.05
-0.045
8.897
11.4
100
8.4
73.7
3
26.3
1.9
16.7
5.6
49.1
7.6
66.7
-4.6
-40.4
-0.4
-3.5
—
0
-5
-43.9
-0.2
-1.8
-4.8
-42.1
-0.54
8.889
5.7
100
5.3
93
0.4
7
1.6
28.1
4.7
82.5
6.7
117.5
-6.3
-110.5
-0.7
-12.3
0.2
3.5
-6.8
-119.3
-0.4
-7.02
-6.4
-112.3
-0.719
8.897
5.3
100
6.8
128.3
-1.5
-28.3
—
0
4.6
86.8
7
132.1
-8.5
-160.4
-0.2
-3.8
-0.3
-5.7
-9
-169.8
-0.6
-11.3
-8.4
-158.5
-0.944
8.897
10.7
100
9.8
91.6
0.9
8.4
1.4
13.1
4.8
44.9
6.7
62.6
-5.8
-54.2
-0.3
-2.8
-0.3
-2.8
-6.4
-59.8
0.2
1.9
-6.6
-61.7
-0.742
8.897
17.4
100
14
80.5
3.4
19.5
1.4
8
7.1
40.8
8.6
49.4
-5.2
-29.9
-0.3
-1.7
-0.2
-1.1
-9
-51.7
0.4
2.3
-9.4
-54.02
-1.057
8.897
16.9
100
12
71
4.9
29
1.3
7.7
4.7
27.8
6.2
36.7
-1.3
-7.7
-0.6
-3.6
0.1
0.6
-1.8
-10.7
0.1
0.6
-1.9
-11.2
-0.214
8.897
23
100
15.3
66.5
7.7
33.5
1.3
5.7
5.2
22.6
7.2
31.3
0.5
2.2
-0.2
-0.9
-0.3
-1.3
—
0
0.2
0.9
-0.2
-0.9
-0.022
8.897
20.6
100
14.2
68.9
6.4
31.1
1.1
5.3
4.2
20.4
5.3
25.7
1.1
5.3
-0.3
-1.5
-0.3
-1.5
0.5
2.4
0.3
1.5
0.2
1
0.022
8.897
36.1
100
27.7
76.7
8.4
23.3
2.7
7.5
5.3
14.7
5.6
15.5
2.8
7.8
-0.2
-0.6
-0.2
-0.6
2.4
6.6
3.9
10.8
-1.5
-4.2
-0.169
8.897
44
100
30.2
68.6
13.8
31.4
2.2
5
6
13.6
8.6
19.5
5.2
11.8
-0.3
-0.7
-0.2
-0.5
4.7
10.7
—
0
4.7
10.7
0.528
8.897
28.8
100
20.2
70.1
8.6
29.9
1.2
4.2
6.2
21.5
8.2
28.5
0.4
1.4
-0.2
-0.7
-0.4
-1.4
-0.2
-0.7
0.1
0.3
-0.3
-1.04
-0.03
8.9
17
100
12.4
72.9
4.6
27.1
1
5.9
5.2
30.6
6.2
36.5
-1.6
-9.4
-0.3
-1.8
-0.2
-1.2
-2.1
-12.4
—
0
-2.1
-12.4
-0.24
8.9
27.3
100
20.6
75.5
6.7
24.5
0.5
1.8
8
29.3
8.3
30.4
-1.6
-5.9
-0.2
-0.7
—
0
-1.8
-6.6
0.3
1.1
-2.1
-7.7
-0.25
8.3
15
100
10.7
71.3
4.3
28.7
1.1
7.3
6.2
41.3
6.4
42.7
-2.1
-14.000000000000002
-0.3
-2
-0.3
-2
-2.7
-18.000000000000004
0.1
0.7
-2.8
-18.7
-0.35
8.1
21.8
100
15.3
70.2
6.5
29.8
1.1
5
4.3
19.7
5.4
24.8
1.1
5
—
0
-0.3
-1.4
0.8
3.7
—
0
0.8
3.7
0.1
8.1
25.9
100
18.1
69.9
7.8
30.1
1
3.9
5.2
20.1
6.4
24.7
1.4
5.4
-0.4
-1.5
-0.1
-0.4
0.9
3.5
—
0
0.9
3.5
0.11
8.1
31.7
100
24.8
78.2
6.9
21.8
3.1
9.8
6.1
19.2
10
31.5
-3.1
-9.8
-0.4
-1.3
-0.2
-0.6
-3.6
-11.4
1
3.2
-4.5
-14.2
-0.6
7.4
11.7
100
10
85.5
1.7
14.5
1.9
16.2
5
42.7
6.6
56.4
-4.9
-41.9
-0.2
-1.7
—
0
-5.6
-47.9
0.1
0.9
-5.7
-48.7
-1.62
3.5
10.3
100
8.3
80.6
2
19.4
1.9
18.4
5.1
49.5
6.7
65
-4.7
-45.6
-1.3
-12.6
—
0
36.4
353.4
0.1
1
36.3
352.4
60.5
0.6
13.9
100
11.6
83.5
2.3
16.5
1.9
13.7
5.1
36.7
6.9
49.6
-4.6
-33.09
-1.1
-7.9
-0.2
-1.4
-7.1
-51.08
—
0
-7.1
-51.08
-23.66
0.3
25.3
100
22.5
88.9
2.8
11.1
2.5
9.9
4.9
19.4
7.1
28.1
-4.3
-17
-1.2
-4.7
-3.4
-13.4
-25.9
-102.4
-0.2
-0.8
-25.8
-102
-86
0.3
28
100
23.4
83.6
4.6
16.4
2.8
10
6.3
22.5
8.7
31.1
-4.1
-14.6
-0.9
-3.2
-0.2
-0.7
-5.2
-18.6
0.2
0.7
-5.3
-18.9
-17.66
0.3
16.4
100
12.7
77.4
3.7
22.6
2
12.2
6
36.6
7.6
46.3
-3.9
-23.8
-2
-12.2
—
0
-5.2
-31.7
0.2
1.2
-5.4
-32.9
-18
0.3
12.6
100
10.7
84.9
1.9
15.1
2.2
17.5
5.5
43.7
7.8
61.9
-5.9
-46.8
0.1
0.8
-1.2
-9.5
-7
-55.6
-0.1
-0.8
-6.9
-54.8
-23
0.3
13.4
100
14.3
106.7
-0.9
-6.7
2.4
17.9
6.1
45.5
8.6
64.2
-9.5
-70.9
0.7
5.2
-0.7
-5.2
-10.4
-77.6
-0.5
-3.7
-9.8
-73.1
-32.66
0.3
22.5
100
19.2
85.3
3.3
14.7
3.8
16.9
5.6
24.9
9.1
40.4
-5.8
-25.8
-0.6
-2.7
-0.3
-1.3
-27
-120
0.4
1.8
-27.4
-121.8
-91.33
0.3
13.2
100
12.1
91.7
1.1
8.3
2.9
22
6.1
46.2
8.5
64.4
-7.4
-56.06
-0.9
-6.8
-0.1
-0.8
-8.4
-63.6
-0.1
-0.8
-8.3
-62.9
-27.66
0.3
16.7
100
12.8
76.6
3.9
23.4
2.4
14.4
6.2
37.1
9
53.9
-5.1
-30.5
-0.7
-4.2
-0.1
-0.6
-5.9
-35.3
0.1
0.6
-6
-35.9
-20
0.3
41
100
31.6
77.1
9.4
22.9
2.8
6.8
6.9
16.8
10.2
24.9
-0.8
-2
-0.7
-1.7
-0.1
-0.2
0.1
0.2
-1.4
-3.4
1.4
3.4
4.66
0.3
43.5
100
29.4
67.6
14.1
32.4
2
4.6
6.2
14.3
6.2
14.3
7.9
18.2
-0.8
-1.8
0
0
7.1
16.3
0.7
1.6
6.5
14.9
21.66
0.3
26.2
100
19.7
75.2
6.5
24.8
2
7.6
6.7
25.6
8.1
30.9
-1.6
-6.1
-0.9
-3.4
-0.8
-3.05
-2.5
-9.5
0.2
0.8
-2.7
-10.3
-9
0.3
22.7
100
19.4
85.5
3.3
14.5
1.6
7
6.4
28.2
8.2
36.1
-4.9
-21.6
-0.8
-3.5
-0.3
-1.3
-5.7
-25.1
0.2
0.9
-5.8
-25.6
-19.33
0.3
24.6
100
22.6
91.9
2
8.1
2.4
9.8
7.6
30.9
9.6
39
-7.6
-30.9
-0.9
-3.7
-0.4
-1.6
-7.2
-29.3
1.4
5.7
-7.5
-30.5
-25
0.3