LPKF Laser Statements
LP
LPKF Laser 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
29.781
100
21.859
73.4
7.922
26.6
1
3.4
—
0
9.031
30.3
-1.109
-3.7
-0.286
-1
—
0
-1.395
-4.7
0.446
1.5
-1.841
-6.2
-0.07
26.3
25.397
100
21.705
85.5
3.692
14.5
1.2
4.7
—
0
8.134
32
-4.442
-17.5
-0.278
-1.09
—
0
-4.673
-18.4
0.442
1.7
-5.115
-20.1
-0.21
24.357
43.451
100
25.034
57.6
18.417
42.4
1.3
3
—
0
10.55
24.3
7.867
18.1
-0.323
-0.7
—
0
7.693
17.7
0.869
2
6.824
15.7
0.267
25.558
32.974
100
21.81
66.1
11.164
33.9
1.2
3.6
—
0
8.359
25.4
2.805
8.5
-0.144
-0.4
—
0
2.529
7.7
0.196
0.6
2.333
7.1
0.1
23.33
27.678
100
19.981
72.2
7.697
27.8
1
3.6
—
0
8.031
29
-0.334
-1.2
-0.089
-0.3
—
0
-0.523
-1.9
0.273
1
-0.796
-2.9
-0.03
26.533
20.235
100
17.397
86
2.838
14
1.5
7.4
—
0
9.422
46.6
-6.584
-32.5
-0.051
-0.3
—
0
-6.613
-32.7
-0.006
-0.03
-6.607
-32.7
-0.27
24.47
36.901
100
22.19
60.1
14.711
39.9
1.2
3.3
—
0
10.429
28.3
4.282
11.6
-0.149
-0.4
—
0
4.105
11.1
4.074
11
0.031
0.08
0.001
28.215
31.254
100
21.631
69.2
9.623
30.8
1.3
4.2
—
0
8.776
28.1
0.847
2.7
-0.088
-0.3
—
0
0.739
2.4
0.219
0.7
0.52
1.7
0.02
26
29.75
100
20.606
69.3
9.144
30.7
1.5
5
—
0
8.544
28.7
0.6
2
-0.078
-0.3
—
0
0.597
2
0.198
0.7
0.399
1.3
0.02
19.95
25.794
100
16.51
64
9.284
36
1.5
5.8
—
0
8.156
31.6
1.128
4.4
-0.053
-0.2
—
0
0.971
3.8
0.263
1
0.708
2.7
0.03
23.6
33.332
100
19.481
58.4
13.851
41.6
1.3
3.9
—
0
8.617
25.9
5.234
15.7
-0.057
-0.2
—
0
5.2
15.6
1.512
4.5
3.688
11.1
0.168
21.946
23.876
100
15.031
63
8.845
37
1.3
5.4
—
0
8.18
34.3
0.665
2.8
-0.059
-0.2
—
0
0.636
2.7
0.186
0.8
0.45
1.9
0.02
22.5
20.105
100
13.947
69.4
6.158
30.6
1.6
8
0.106
0.5
7.905
39.3
-1.747
-8.7
0.019
0.09
—
0
-1.728
-8.6
-0.503
-2.5
-1.225
-6.09
-0.05
24.5
16.256
100
14.254
87.7
2.002
12.3
1.1
6.8
0.02
0.1
6.147
37.8
-4.145
-25.5
-0.133
-0.8
—
0
-4.278
-26.3
-1.252
-7.7
-3.026
-18.6
-0.12
25.217
21.028
100
14.661
69.7
6.367
30.3
1.1
5.2
—
0
5.962
28.4
0.405
1.9
0.234
1.1
—
0
0.639
3
0.15
0.7
0.489
2.3
0.02
24.497
25.206
100
16.333
64.8
8.873
35.2
1.2
4.8
—
0
4.885
19.4
3.988
15.8
-0.056
-0.2
—
0
3.932
15.6
1.069
4.2
2.862
11.4
0.117
24.497
30.495
100
19.896
65.2
10.599
34.8
1.1
3.6
—
0
5.284
17.3
5.315
17.4
-0.168
-0.6
-0.001
-0.003
5.146
16.9
1.385
4.5
3.761
12.3
0.154
24.497
19.505
100
16.032
82.2
3.473
17.8
1.3
6.7
—
0
5.726
29.4
-2.253
-11.6
-0.159
-0.8
—
0
-2.412
-12.4
-0.642
-3.3
-1.77
-9.07
-0.072
24.497
32.525
100
20.042
61.6
12.483
38.4
1.3
4
—
0
7.841
24.1
4.642
14.3
-0.093
-0.3
—
0
3.849
11.8
1.626
5
2.223
6.8
0.091
24.497
34.837
100
22.409
64.3
12.428
35.7
1
2.9
—
0
7.125
20.5
5.303
15.2
-0.095
-0.3
—
0
5.108
14.7
1.409
4
3.699
10.6
0.151
24.497
36.273
100
26.693
73.6
9.58
26.4
1
2.8
—
0
5.626
15.5
3.954
10.9
-0.142
-0.4
—
0
3.812
10.5
0.975
2.7
2.837
7.8
0.116
24.497
36.399
100
24.277
66.7
12.122
33.3
0.7
1.9
—
0
6.798
18.7
5.324
14.6
-0.142
-0.4
—
0
5.982
16.4
1.591
4.4
4.391
12.1
0.179
24.497
32.234
100
23.901
74.1
8.333
25.9
—
0
—
0
5.236
16.2
3.097
9.6
-0.217
-0.7
—
0
1.644
5.1
-2.574
-8
4.218
13.1
0.142
29.693
29.33
100
18.403
62.7
10.927
37.3
—
0
—
0
8.205
28
2.722
9.3
-0.218
-0.7
—
0
2.504
8.5
0.293
1
2.211
7.5
0.093
23.754
38.68
100
24.95
64.5
13.72
35.5
1.1
2.8
—
0
8.76
22.6
4.97
12.8
-0.24
-0.6
-0.99
-2.6
4.32
11.2
0.51
1.3
3.82
9.9
0.17
22.27
19.72
100
14.9
75.6
4.82
24.4
0.8
4.1
—
0
7.03
35.6
-2.21
-11.2
-0.19
-1
-0.63
-3.2
-2.5
-12.7
-0.29
-1.5
-2.21
-11.2
-0.1
22.27
30.71
21.51
9.2
—
—
4.72
4.48
-0.87
-0.01
3.6
2.01
1.6
0.07
22.27
26.55
16.33
10.21
1
0.1
6.81
3.4
-0.83
-1.59
2.58
0.64
1.94
0.09
22.27
20.27
15.72
4.56
0.7
0.1
7.33
-2.78
-0.34
—
-3.12
-0.78
-2.35
-0.11
22.27
24.54
16.07
8.47
0.9
0.1
8.13
0.34
-0.39
-0.64
-0.04
-0.01
-0.03
—
22.27
30.08
21.76
8.31
—
—
5.18
3.14
0.12
0
3.26
4.48
-1.22
-0.05
22.27
21.22
18.86
2.36
1.1
1.5
8.61
-6.25
-0.53
-0.99
-6.78
-2.17
-4.6
-0.21
22.27
24.99
16.75
8.24
1
—
7.31
0.93
-0.38
-0.71
0.55
0.19
0.36
0.02
22.27
14.84
11.64
3.2
1.7
0.2
7.17
-3.97
-0.64
-0.87
-4.61
-1.25
-3.36
-0.15
22.27
25.69
16.84
8.85
—
—
7.24
1.61
-0.2
—
1.41
0.33
1.08
0.05
22.27
19.18
11.7
7.48
1.6
—
9.35
-1.87
-0.18
-1.24
-2.35
-0.67
-1.67
-0.08
22.27
20.94
14.34
6.6
1.8
—
9.87
-3.27
-0.16
-0.71
-3.53
-0.56
-2.96
-0.13
22.27
21.44
13.58
7.86
1.4
—
7.45
0.41
-0.15
—
0.06
-0.01
0.07
—
22.27
40.38
24.8
15.58
—
—
10.51
5.07
-0.24
-1.02
4.84
0.98
3.86
0.17
22.27
33.72
20.25
13.47
—
—
7.45
6.02
-0.2
-1.14
5.83
2.05
3.77
0.17
22.27
24.05
16.39
7.66
—
—
7.17
0.49
-0.17
-1.28
0.32
0.11
0.22
0.01
22.27
21.59
13.23
8.37
—
—
7.28
1.08
-0.15
-0.7
0.94
0.27
0.66
0.03
22.27
30.13
17.54
12.59
—
—
8.89
3.7
-0.21
-1.69
3.49
0.95
2.31
0.1
22.27
29.61
15.45
14.16
—
—
9.64
4.52
-0.2
-0.94
4.32
1.33
2.88
0.13
22.27
36.94
19.81
17.13
—
—
8.82
8.31
-0.13
-0.68
8.18
2.32
5.71
0.26
22.27
32.99
17.76
15.22
—
—
8.51
6.71
-0.17
-0.62
6.54
2.2
4.17
0.19
22.27
32.61
18.55
14.05
—
—
8.47
5.58
-0.23
-1.18
5.35
0.78
4.38
0.2
22.27