secunet Security Statements
YS
secunet Security 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
144.26
100
115.63
80.2
28.635
19.8
7.545
5.2
19.669
13.6
27.216
18.9
1.419
1
0.067
0.05
—
0
1.486
1
0.474
0.3
1.013
0.7
0.157
6.47
242.2
100
178.83
73.8
63.372
26.2
5.768
2.4
18.595
7.7
24.368
10.1
39.003
16.1
-0.56
-0.2
—
0
38.444
15.9
11.89
4.9
26.635
11
4.117
6.47
151.48
100
127.48
84.2
23.999
15.8
4.573
3
18.101
11.9
20.018
13.2
3.981
2.6
-0.335
-0.2
—
0
3.646
2.4
1.198
0.8
2.515
1.7
0.389
6.47
211.73
100
156.89
74.1
54.845
25.9
5.381
2.5
17.224
8.1
22.718
10.7
32.128
15.2
-0.338
-0.2
—
0
31.789
15
10.597
5
21.152
10
3.27
6.47
135.49
100
100.18
73.9
35.309
26.1
4.465
3.3
15.968
11.8
20.424
15.1
14.885
11
0.04
0.03
—
0
14.925
11
4.827
3.6
10.156
7.5
1.57
6.47
190.04
100
130.14
68.5
59.897
31.5
4.997
2.6
15.241
8
20.266
10.7
39.631
20.9
-0.154
-0.08
—
0
39.477
20.8
12.467
6.6
27.06
14.2
4.183
6.47
147.58
100
105.87
71.7
41.709
28.3
2.509
1.7
14.953
10.1
17.462
11.8
24.248
16.4
-0.136
-0.09
—
0
24.112
16.3
8.142
5.5
16.038
10.9
2.479
6.47
172.17
100
120.29
69.9
51.89
30.1
0.73
0.4
15.79
9.2
16.49
9.6
35.39
20.6
-0.15
-0.09
—
0
35.24
20.5
11.2
6.5
24.04
14
3.71
6.47
113.42
100
84.49
74.5
28.93
25.5
1.2
1.1
11.48
10.1
12.68
11.2
16.25
14.3
-0.16
-0.1
—
0
16.09
14.2
5.15
4.5
10.94
9.6
1.71
6.47
125.87
100
93.194
74
32.674
26
-0.151
-0.1
11.427
9.1
11.246
8.9
21.429
17
-0.217
-0.2
—
0
21.212
16.9
6.761
5.4
14.354
11.4
2.219
6.47
101.03
100
78.194
77.4
22.838
22.6
0.408
0.4
10.648
10.5
11.087
11
11.751
11.6
-0.108
-0.1
—
0
11.643
11.5
3.915
3.9
7.916
7.8
1.224
6.47
100.13
100
69.591
69.5
30.535
30.5
—
0
10.79
10.8
11.388
11.4
19.147
19.1
-0.107
-0.1
—
0
19.04
19
6.373
6.4
12.767
12.8
1.973
6.47
31.72
21.26
10.45
—
4.09
4.11
6.34
-0.05
—
6.3
2
4.3
0.66
6.47
24.13
18.94
5.19
0.01
3.22
3.22
1.97
0.03
—
2
0.66
1.34
0.21
6.47
18
13.71
4.28
—
3.42
3.41
0.88
0.05
-0.02
0.93
0.21
0.72
0.11
6.47
17.26
14.39
2.87
—
3.49
3.49
-0.62
0.04
—
-0.58
-0.32
-0.26
-0.04
6.47
34
23.96
10.04
—
3.83
3.82
6.22
-0.01
-0.01
6.2
2.02
4.19
0.65
6.47
19.43
14.84
4.59
0.03
2.95
2.98
1.61
—
—
1.61
0.55
1.06
0.16
6.47
15.04
12.04
3
0.06
2.95
3.01
-0.01
0.01
—
—
—
—
—
6.47
13.75
11.92
1.83
0.01
3.08
3.09
-1.26
0.01
-0.03
-1.28
-0.4
-0.88
-0.14
6.47
22.62
15.65
6.97
0.01
3.26
3.27
3.7
—
-0.04
3.66
1.18
2.48
0.38
6.47
13.94
11.02
2.92
—
2.66
2.66
0.27
-0.03
—
0.24
0.09
0.15
0.02
6.47
13.19
10.24
2.95
0.01
3.07
3.07
-0.13
-0.02
—
-0.15
-0.03
-0.12
-0.02
6.47
14.14
11.55
2.59
-0.01
2.77
2.76
-0.18
-0.02
—
-0.2
-0.05
-0.14
-0.02
6.47
25.85
18.31
7.55
—
2.54
2.55
5
-0.14
—
4.86
1.54
3.32
0.51
6.47
16.08
12.75
3.33
—
1.86
1.86
1.48
-0.01
—
1.46
0.75
0.71
0.11
6.47
12.78
11.46
1.32
—
2.21
2.21
-0.89
0.01
—
-0.88
-0.41
-0.47
-0.07
6.47
12.53
9.96
2.56
—
2.39
2.4
0.17
0.02
—
0.19
0.07
0.12
0.02
6.47
22.74
15.57
7.17
—
2.55
2.55
4.62
-0.06
—
4.56
1.47
3.09
0.48
6.5
11.11
9.36
1.74
—
1.65
1.66
0.09
0.06
—
0.15
-0.09
0.24
0.04
6.46
11.5
8.83
2.67
—
2.08
2.07
0.59
0.01
—
0.6
0.17
0.42
0.07
6.46
10.24
9.37
0.87
—
2.31
2.31
-1.44
0.02
—
-1.42
-0.37
-1.05
-0.16
6.46
21.86
7.95
13.91
—
6.97
10.58
3.33
0.03
—
3.36
1.47
1.88
0.29
6.47
12.88
4.42
8.46
—
5.05
8.09
0.37
0.04
—
0.42
0.32
0.1
0.02
6.47
12.81
4.07
8.74
—
5.65
9.01
-0.26
-0.16
—
-0.42
-0.07
-0.35
-0.05
6.47
14.13
5.58
8.55
—
5.72
8.43
0.13
0.18
—
0.31
0.12
0.19
0.03
6.47
28.53
13.45
15.09
—
6.8
9.9
5.18
-0.28
—
4.91
1.47
3.44
0.53
6.47
10.21
3.35
6.86
—
4.95
8.37
-1.51
0.12
—
-1.39
-0.07
-1.32
-0.2
6.47
13.57
5.16
8.42
—
5.34
7.94
0.47
0.23
—
0.7
0.2
0.5
0.08
6.54
12.22
4.74
7.48
—
5.11
7.69
-0.22
-0.08
—
-0.3
-0.09
-0.21
-0.03
6.47
19.21
9.95
9.26
—
4.99
7.71
1.55
-0.14
—
1.41
0.23
1.19
0.18
6.47
11.22
4.44
6.78
—
4.52
6.86
-0.08
-0.01
—
-0.09
-0.01
-0.08
-0.01
6.47
11.8
4.41
7.4
—
4.76
7.38
0.02
0.27
—
0.28
0.07
0.21
0.03
6.5
10.92
3.55
7.37
—
4.49
7
0.37
0.23
—
0.6
0.19
0.41
0.06
6.5