Logwin Statements
TG
Logwin 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
643.5
100
566.3
88
77.204
12
—
0
36.651
5.7
35.055
5.4
42.149
6.5
3.7
0.6
—
0
46.065
7.2
13.668
2.1
31.863
5
11.067
2.879
584.54
100
507.05
86.7
77.49
13.3
—
0
36.513
6.2
35.028
6
42.462
7.3
3.224
0.6
—
0
43.64
7.5
4.291
0.7
38.798
6.6
13.475
2.879
672.97
100
584.44
87
88.531
13
—
0
34.599
5.1
36.434
5.4
52.097
7.6
1.658
0.2
—
0
52.989
7.9
12.18
1.8
40.489
6
14.063
2.879
1 090.32
100
999.33
91.7
90.984
8.3
—
0
36.919
3.4
34.03
3.1
56.954
5.2
-2.537
-0.2
—
0
45.754
4.2
12.844
1.2
31.743
2.9
11.025
2.879
1 168.71
100
1 067.81
91.4
100.9
8.6
—
0
33.964
2.9
28.519
2.4
72.38
6.2
-1.294
-0.1
—
0
58.871
5
17.836
1.5
40.504
3.5
14.067
2.879
1 080.78
100
984.72
91.1
96.06
8.9
—
0
31.908
3
30.9
2.9
65.16
6
-1.635
-0.2
—
0
53.771
5
17.994
1.7
35.325
3.3
12.274
2.878
771.05
100
704.55
91.4
66.501
8.6
—
0
29.769
3.9
29.458
3.8
37.043
4.8
-1.546
-0.2
—
0
35.035
4.5
7.302
0.9
27.478
3.6
9.531
2.883
585.62
100
529.6
90.4
56.02
9.6
—
0
27.68
4.7
25.49
4.4
30.53
5.2
-1.82
-0.3
—
0
27.69
4.7
5.53
0.9
22.17
3.8
7.69
2.88
537.68
100
494.34
91.9
43.34
8.1
—
0
27.57
5.1
24.81
4.6
18.52
3.4
-2.06
-0.4
—
0
16.18
3
3.61
0.7
12.56
2.3
4.36
2.88
570.2
100
520.81
91.3
49.393
8.7
—
0
27.04
4.7
25.582
4.5
23.811
4.2
-2.269
-0.4
—
0
21.374
3.7
3.814
0.7
17.26
3
5.984
2.884
560.12
100
509.99
91.1
50.129
8.9
—
0
27.735
5
25.925
4.6
24.204
4.3
-1.933
-0.3
—
0
22.013
3.9
4.193
0.7
17.598
3.1
6.101
2.884
609.5
100
556.45
91.3
53.056
8.7
—
0
27.519
4.5
25.262
4.1
27.794
4.6
-0.487
-0.08
—
0
25.809
4.2
4.379
0.7
21.138
3.5
7.328
2.884
233.3
212.6
20.7
—
14.1
12.7
8
-0.4
0
7.6
1.7
5.8
2
2.9
245.9
222.6
23.3
—
14.4
14.3
9
-0.4
-1.4
8.6
2.1
6.5
2.24
2.9
253.9
236.4
17.4
—
15.3
14.4
3
-0.4
—
-1.8
0.7
-2.6
-0.89
2.9
273
248.3
24.8
—
14.5
14.4
10.3
-0.9
-1.8
9.4
2.9
6.2
2.13
2.9
257.6
237.7
19.9
—
14.4
13.2
6.7
-0.7
—
6
1.2
4.7
1.62
2.9
274.4
252.2
22.2
—
15
11.9
10.3
-0.6
0
9.7
2.8
6.8
2.34
2.9
287
269
18
—
15.4
14.9
3.1
-0.6
-1.9
1.5
0.9
0.4
0.14
2.9
299.2
272.6
26.6
—
15.1
14.8
11.8
-1.4
-1.6
9.4
4
5.3
1.82
2.9
264.6
244.7
19.9
—
15.5
15.7
4.2
-0.9
-0.8
3.4
1
2.4
0.81
2.9
278.5
257
21.5
—
14.8
13.5
8
-1.2
0.1
6.9
1.5
5.3
1.82
2.9
287.3
269.6
17.7
—
19.8
23
-5.3
-1.3
-1.2
-6.6
0.3
-6.9
-2.36
2.9
309.6
284.6
25
—
16.6
18.4
6.5
-1.3
-1.2
5.3
1.6
3.5
1.2
2.9
302.1
281.8
20.3
—
17.9
17.6
2.7
-1.5
-0.1
-2.9
1.4
-4.4
-1.51
2.9
320.7
292.5
28.2
—
20.4
20.2
8
-1.6
-1.7
6.4
1.8
4.4
1.51
2.9
319.3
297.6
21.7
—
22.5
22.5
-0.8
-1.7
—
-25.2
-2.1
-23.2
-8
2.9
352.6
320.9
31.6
—
20.6
21.8
9.8
-1.6
-2
8.2
2.9
5.2
1.79
2.9
322.8
300.4
22.5
—
21.5
21.4
1
-1.7
0.2
-53.5
0.3
-53.8
-18.55
2.9
329.9
303
26.9
—
22
20.8
6.1
-1.9
0.2
4.4
1.6
2.8
0.96
2.9
325.7
303.7
22
—
23.5
24.2
-2.2
-1.7
0.2
-3.7
-1.5
-2.5
-0.87
2.9
349.8
319.6
30.2
—
19.6
19
11.2
-2.1
0.2
9.3
3.6
5.5
1.89
2.9
323.1
298.8
24.2
—
20.9
20.1
4.2
-3.5
0.2
0.9
0.7
0.1
0.02
2.9
336.3
307.3
28.9
—
20.5
20.6
8.4
-2.8
0.2
5.8
2.4
3.2
1.1
2.9
345.5
319.3
26.3
—
21.6
21.4
4.9
-3.8
—
1.1
-0.1
1.5
0.55
2.7
361.4
330.7
30.8
—
21.2
21.6
9.2
-3.6
-1.9
5.6
2.9
1.7
0.77
2.2
328.8
306.2
22.6
—
20.2
20
2.7
-4.6
0
-1.9
-0.3
-3.5
-1.52
2.3
320.7
293.6
27.1
—
20.4
19.7
7.4
-3.7
—
3.7
1.9
0.1
0.04
2.2
286.9
268.7
18.2
—
19.1
18.8
-0.6
-5
-1.5
-5.6
-1.3
-35
-15.9
2.2
288
261.2
26.8
—
19.9
19.5
7.3
-3.8
-1.7
3.4
-1.1
1.3
0.59
2.2
255
240.4
14.6
—
17
16.6
-2
-3.7
-1.6
-5.8
-0.1
-42.5
-19.31
2.2
283.1
256.2
26.9
—
23
21.9
5
-3.8
—
1.2
1.2
-6.2
-2.81
2.2
473.7
441.9
31.7
—
35
33.5
-1.7
-5.1
—
-6.8
3.8
-10.7
-4.86
2.2
533
492.4
40.5
—
32
31
9.6
-4.5
-0.1
-93
1.2
-94.3
-42.864
2.2