IBU-tec advanced Statements
IB
IBU-tec advanced 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
24.793
100
12.876
51.9
11.917
48.1
—
0
7.469
30.1
14.24
57.4
-2.324
-9.4
-0.219
-0.9
0
-0.00004
-2.543
-10.3
0.611
2.5
-3.154
-12.7
-0.664
4.75
22.954
100
11.937
52
11.017
48
—
0
7.217
31.4
13.315
58
-2.298
-10.01
-0.254
-1.1
—
0
-2.552
-11.1
0.307
1.3
-2.859
-12.5
-0.602
4.75
25.278
100
12.526
49.6
12.752
50.4
—
0
7.006
27.7
12.248
48.5
0.504
2
-0.179
-0.7
—
0
0.326
1.3
-0.047
-0.2
0.373
1.5
0.078
4.75
24.394
100
10.995
45.1
13.399
54.9
—
0
6.844
28.1
12.886
52.8
0.513
2.1
-0.148
-0.6
—
0
0.365
1.5
-0.429
-1.8
0.794
3.3
0.167
4.75
29.551
100
16.204
54.8
13.347
45.2
—
0
6.528
22.1
11.925
40.4
1.422
4.8
-0.13
-0.4
—
0
1.292
4.4
0.8
2.7
0.491
1.7
0.103
4.75
24.052
100
11.829
49.2
12.222
50.8
—
0
6.121
25.4
10.408
43.3
1.815
7.5
-0.227
-0.9
0
-0.00004
1.58
6.6
0.701
2.9
0.879
3.7
0.185
4.75
20.037
100
9.892
49.4
10.145
50.6
—
0
5.869
29.3
11.021
55
-0.876
-4.4
-0.222
-1.1
0
0.00005
-1.098
-5.5
0.015
0.08
-1.113
-5.6
-0.234
4.75
18.623
100
11.394
61.2
7.229
38.8
—
0
5.604
30.1
6.701
36
0.528
2.8
-0.242
-1.3
—
0
0.286
1.5
1.012
5.4
-0.726
-3.9
-0.172
4.227
14.337
100
5.98
41.7
8.357
58.3
—
0
5.938
41.4
6.802
47.4
1.555
10.8
-0.219
-1.5
—
0
1.336
9.3
-0.392
-2.7
1.728
12
0.409
4.227
20.9
100
9.652
46.2
11.248
53.8
—
0
6.302
30.2
10.814
51.7
0.434
2.1
-0.237
-1.1
—
0
0.197
0.9
0.172
0.8
0.025
0.1
0.006
4.227
27.553
100
14.14
51.3
13.412
48.7
—
0
6.411
23.3
11.897
43.2
1.515
5.5
-0.172
-0.6
—
0
1.343
4.9
0.501
1.8
0.842
3.1
0.199
4.227
23.446
100
10.203
43.5
13.243
56.5
—
0
6.108
26.1
11.336
48.3
1.907
8.1
-0.107
-0.5
-0.001
-0.004
1.799
7.7
0.649
2.8
1.15
4.9
0.272
4.227
9.116
100
0.793
8.7
8.323
91.3
—
0
4.561
50
7.283
79.9
1.04
11.4
-0.017
-0.2
0.001
0.01
1.024
11.2
0.304
3.3
0.72
7.9
0.17
4.227
7.374
0.735
6.639
—
4.037
6.664
-0.025
-0.022
—
-0.047
-0.001
-0.046
-0.011
4
9.434
0.787
8.647
—
4.271
8.266
0.381
-0.034
—
0.347
0.131
0.216
0.054
4
8.6
0.59
8.01
—
3.8
6.33
1.68
-0.04
-0.43
1.64
0.49
1.15
0.38
3
9.15
0.75
8.4
—
3.83
5.94
2.46
-0.03
-0.42
2.42
0.75
1.68
0.56
3