InVision Statements
IV
InVision 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
3.958
100
—
0
—
0
—
0
3.212
81.1
4.321
109.2
-0.363
-9.2
0.007
0.2
—
0
-0.356
-9
0.201
5.1
-0.557
-14.08
-0.248
2.247
4.015
100
—
0
—
0
—
0
3.253
81
4.394
109.4
-0.378
-9.4
-0.019
-0.5
—
0
-0.397
-9.9
0.17
4.2
-0.567
-14.1
-0.253
2.242
3.749
100
—
0
—
0
—
0
3.306
88.2
4.39
117.1
-0.641
-17.09
-0.045
-1.2
—
0
-0.686
-18.3
0.182
4.9
-0.869
-23.2
-0.39
2.228
3.739
100
—
0
3.739
100
—
0
3.401
91
4.508
120.5
-0.768
-20.5
-0.018
-0.5
—
0
-0.786
-21.02
0.218
5.8
-1.004
-26.8
-0.449
2.235
3.632
100
—
0
3.632
100
—
0
3.352
92.3
4.442
122.3
-0.81
-22.3
-0.053
-1.5
—
0
-0.862
-23.7
0.173
4.8
-1.036
-28.5
-0.463
2.235
3.512
100
—
0
3.512
100
—
0
3.263
92.9
4.469
127.2
-0.957
-27.2
-0.039
-1.1
—
0
-0.995
-28.3
0.188
5.3
-1.183
-33.7
-0.529
2.235
3.58
100
—
0
3.58
100
—
0
3.06
85.5
4.143
115.7
-0.563
-15.7
-0.02
-0.6
—
0
-0.583
-16.3
0.173
4.8
-0.756
-21.1
-0.338
2.235
3.595
100
—
0
3.595
100
—
0
2.899
80.6
3.977
110.6
-0.382
-10.6
-0.01
-0.3
—
0
-0.391
-10.9
-0.021
-0.6
-0.371
-10.3
-0.166
2.235
3.328
100
—
0
3.328
100
—
0
2.723
81.8
3.717
111.7
-0.389
-11.7
-0.027
-0.8
—
0
-0.416
-12.5
0.485
14.6
-0.901
-27.06
-0.403
2.235
3.421
100
—
0
3.421
100
—
0
2.527
73.9
3.561
104.1
-0.14
-4.09
-0.023
-0.7
—
0
-0.162
-4.7
0.171
5
-0.334
-9.8
-0.149
2.235
3.347
100
0.003
0.09
3.344
99.9
—
0
2.375
71
3.171
94.7
0.173
5.2
-0.03
-0.9
—
0
0.143
4.3
0.172
5.1
-0.029
-0.9
-0.013
2.235
3.259
100
0
0.02
3.259
100
—
0
2.254
69.2
2.99
91.8
0.268
8.2
-0.061
-1.9
—
0
0.208
6.4
-0.059
-1.8
0.267
8.2
0.119
2.235
3.257
100
—
0
—
0
—
0
2.14
65.7
2.843
87.3
0.414
12.7
-0.027
-0.8
—
0
0.387
11.9
0.233
7.1
0.154
4.7
0.069
2.235
3.122
100
—
0
—
0
—
0
2.204
70.6
2.908
93.1
0.214
6.9
-0.03
-1
—
0
0.184
5.9
0.265
8.5
-0.081
-2.6
-0.036
2.235
3.114
100
—
0
—
0
—
0
2.104
67.6
2.875
92.3
0.239
7.7
-0.031
-1
—
0
0.208
6.7
0.175
5.6
0.033
1
0.015
2.235
3.17
100
0.003
0.09
3.167
99.9
—
0
2.069
65.3
2.973
93.8
0.193
6.1
-0.01
-0.3
—
0
0.183
5.8
-2.268
-71.6
2.451
77.3
1.097
2.235
3.054
100
—
0
3.054
100
—
0
1.963
64.3
2.631
86.1
0.423
13.9
-0.025
-0.8
—
0
0.398
13
0.034
1.1
0.364
11.9
0.163
2.235
3.167
100
—
0
3.167
100
—
0
2.076
65.6
2.987
94.3
0.179
5.7
-0.026
-0.8
—
0
0.154
4.9
0.064
2
0.09
2.9
0.04
2.235
3.228
100
—
0
3.228
100
—
0
2.054
63.6
3.043
94.3
0.185
5.7
-0.031
-0.9
—
0
0.154
4.8
0.064
2
0.09
2.8
0.04
2.235
3.477
100
0.062
1.8
3.415
98.2
—
0
2.265
65.1
3.398
97.7
0.017
0.5
0.001
0.04
—
0
0.018
0.5
0.322
9.3
-0.304
-8.7
-0.136
2.235
3.248
100
0.068
2.1
3.18
97.9
—
0
2.086
64.2
3.01
92.7
0.169
5.2
-0.008
-0.2
—
0
0.162
5
0.053
1.6
0.108
3.3
0.048
2.235
3.25
100
0.03
0.9
3.22
99.1
—
0
2.18
67.1
3.22
99.1
—
0
—
0
-0.02
-0.6
—
0
0.04
1.2
-0.05
-1.5
-0.02
2.24
3.09
100
0.02
0.6
3.07
99.4
—
0
2.16
69.9
3.02
97.7
0.05
1.6
—
0
-0.04
-1.3
0.05
1.6
0.04
1.3
0.01
0.3
—
2.24
3.47
0.02
3.45
—
2.23
3.03
0.42
-0.01
-0.06
0.4
0.34
0.07
0.03
2.24
3.08
0.01
3.07
—
1.98
2.89
0.18
-0.01
—
0.17
0.04
0.13
0.06
2.24
3.15
0.04
3.12
—
2.01
2.93
0.19
-0.01
-0.01
0.18
0.02
0.16
0.07
2.24
3.46
0.08
3.38
—
1.87
2.8
0.58
-0.01
-0.02
0.57
0.04
0.53
0.24
2.24
3.17
0.06
3.11
—
1.68
2.12
0.99
-0.01
-0.01
0.98
0.28
0.7
0.31
2.24
2.98
0.05
2.94
—
1.57
2.4
0.53
-0.02
-0.02
0.51
0.76
-0.25
-0.11
2.24
3.15
0.06
3.1
—
1.41
1.85
1.24
-0.01
-0.32
1.23
0.04
1.18
0.53
2.24
3.12
0.12
3
—
1.45
2.22
0.78
-0.02
-0.06
0.76
0.07
0.69
0.31
2.24
3.53
0.05
3.48
—
1.45
2.5
0.98
-0.02
-0.02
0.97
0.48
0.48
0.22
2.24
3.19
0.16
3.03
—
1.49
2.27
0.77
-0.02
-0.03
0.75
—
0.74
0.33
2.24
3.06
0.11
2.95
—
1.8
2.53
0.42
-0.01
-0.04
0.41
—
0.41
0.18
2.24
2.92
0.05
2.88
—
1.58
2.37
0.51
0.04
-0.03
0.55
0.05
0.5
0.22
2.24
3.92
0.03
3.89
—
1.8
2.7
1.2
-0.55
-0.05
0.65
-0.32
0.97
0.43
2.24
3.33
0.05
3.29
—
1.6
2.26
1.02
0.45
-0.1
1.47
0.16
1.31
0.59
2.24
2.9
0.05
2.85
—
1.57
1.85
1
0.04
-0.27
1.04
0.01
1.03
0.47
2.22
3.25
0.12
3.13
—
1.57
2.22
0.91
-0.02
-0.39
0.89
—
0.89
0.41
2.14
3.57
0.07
3.49
—
2.06
2.79
0.7
-0.07
-0.04
0.63
-0.19
0.83
0.38
2.16
3.54
0.08
3.46
—
1.83
2.95
0.51
-0.2
-0.03
0.31
—
0.31
0.14
2.17
3.4
0.07
3.33
—
1.79
2.93
0.4
-0.11
-0.04
0.3
—
0.3
0.14
2.19
3.05
0.1
2.95
—
1.94
2.82
0.13
0.17
-0.06
0.3
0.18
0.12
0.05
2.19
3.46
0.09
3.36
—
2.11
2.83
0.54
-0.11
0.05
0.43
-0.72
0.92
0.42
2.2