Regenbogen Statements
RG
Regenbogen 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
7.978
100
0.98
12.3
6.998
87.7
—
0
3.422
42.9
8.621
108.1
-1.623
-20.3
-0.171
-2.1
—
0
-1.794
-22.5
0.47
5.9
-2.264
-28.4
-0.984
2.3
14.157
100
0.305
2.2
13.852
97.8
—
0
4.026
28.4
9.509
67.2
4.343
30.7
-0.185
-1.3
—
0
4.158
29.4
0.461
3.3
3.682
26
1.607
2.3
6.403
100
0.294
4.6
6.109
95.4
—
0
2.908
45.4
8.005
125
-1.896
-29.6
-0.116
-1.8
—
0
-2.012
-31.4
0.303
4.7
-2.315
-36.2
-1.006
2.3
14.383
100
0.485
3.4
13.898
96.6
—
0
3.973
27.6
8.327
57.9
5.571
38.7
0.031
0.2
—
0
5.602
38.9
1.134
7.9
4.447
30.9
1.943
2.3
4.505
100
0.127
2.8
4.378
97.2
—
0
2.291
50.9
5.852
129.9
-1.474
-32.7
-0.152
-3.4
—
0
-1.626
-36.09
0.16
3.6
-1.786
-39.6
-0.776
2.3
12.802
100
0.462
3.6
12.34
96.4
—
0
3.066
23.9
7.75
60.5
4.59
35.9
-0.149
-1.2
—
0
4.441
34.7
1.152
9
3.26
25.5
1.43
2.301
4.468
100
0.24
5.4
4.228
94.6
—
0
1.823
40.8
4.907
109.8
-0.679
-15.2
-0.15
-3.4
—
0
-0.829
-18.6
0.092
2.1
-0.921
-20.6
-0.4
2.3
10.373
100
0.414
4
9.959
96
—
0
3.339
32.2
5.701
55
4.258
41
-0.205
-2
0.003
0.03
4.056
39.1
0.527
5.1
3.495
33.7
1.535
2.3
4.771
100
0.205
4.3
4.566
95.7
—
0
2.544
53.3
6.094
127.7
-1.528
-32.03
-0.237
-5
—
0
-1.765
-37
0.212
4.4
-1.977
-41.4
-0.859
2.3
10.476
100
0.257
2.5
10.219
97.5
—
0
3.018
28.8
7.241
69.1
2.978
28.4
-0.224
-2.1
—
0
2.754
26.3
0.159
1.5
2.561
24.4
1.143
2.271
4.438
100
0.302
6.8
4.136
93.2
—
0
2.327
52.4
5.604
126.3
-1.468
-33.08
-0.248
-5.6
—
0
-1.716
-38.7
0.205
4.6
-1.921
-43.3
-0.835
2.3
10.312
0.547
9.765
—
2.794
6.673
3.092
-0.225
—
2.867
0.282
2.549
1.135
2.275
4.452
0.222
4.23
—
2.43
5.585
-1.355
-0.272
—
-1.627
0.177
-1.804
-0.793
2.275
1.77
-0.04
1.8
—
1.15
2.19
-0.38
-0.19
-0.55
-0.62
0.07
-0.71
-0.31
2.3
6.62
0.16
6.46
—
1.4
3.56
2.9
-0.23
-0.18
2.67
0.06
2.61
1.13
2.3
3.27
0.12
3.15
—
1.3
3.16
-0.01
-0.23
-0.17
-0.24
0.04
-0.26
-0.11
2.3
0.99
0.01
0.98
—
0.93
2.34
-1.36
-0.21
-0.14
-1.57
0.04
-1.61
-0.7
2.3
2.28
0.04
2.24
—
1
2.56
-0.32
-0.19
—
-0.51
0.1
-0.64
-0.28
2.3
6.74
0.14
6.6
—
1.38
3.64
2.95
-0.23
—
2.73
0.01
2.72
1.18
2.3
3.48
0.12
3.37
—
1.27
3.39
-0.03
-0.24
—
-0.27
0.03
-0.28
-0.12
2.3
1.07
0.03
1.04
—
0.94
2.48
-1.44
-0.21
—
-1.65
0.01
-1.66
-0.72
2.3
2.27
0.03
2.24
—
1.05
2.75
-0.52
-0.19
—
-0.71
0.04
-0.78
-0.34
2.3
7.06
0.25
6.82
—
1.49
3.82
2.99
-0.22
—
2.76
0.04
2.72
1.18
2.3
3.49
0.15
3.34
—
1.25
3.43
-0.09
-0.23
—
-0.32
0.06
-0.37
-0.16
2.3
1.09
0.04
1.05
—
0.87
2.37
-1.32
-0.21
—
-1.52
0.01
-1.54
-0.67
2.3
2.17
0.01
2.16
—
1.01
2.53
-0.37
-0.14
—
-0.5
0.28
-0.81
-0.35
2.3
6.85
0.22
6.63
—
1.29
3.42
3.21
-0.21
—
3
0.04
2.95
1.28
2.3
2.94
0.12
2.83
—
1.1
3
-0.17
-0.22
—
-0.39
-0.01
-0.38
-0.16
2.3
1.07
0.02
1.05
—
0.79
2.24
-1.19
-0.21
—
-1.39
0.01
-1.42
-0.62
2.3
1.98
-0.01
1.99
—
0.86
2.39
-0.4
-0.14
—
-0.54
0.25
-0.82
-0.36
2.3
5.87
0.14
5.73
—
1.1
2.92
2.82
-0.18
—
2.63
0.01
2.63
1.14
2.3
2.28
0.06
2.22
—
0.98
2.55
-0.33
-0.19
—
-0.52
0.01
-0.52
-0.23
2.3
0.91
-0.01
0.93
—
0.67
1.83
-0.91
-0.17
—
-1.07
0.01
-1.09
-0.47
2.3
1.3
—
1.3
—
0.72
2.05
-0.74
-0.15
—
-0.89
—
-0.91
-0.4
2.3
5.59
0.13
5.46
—
0.98
2.8
2.66
-0.16
—
2.51
0.01
2.5
1.09
2.3
2.23
0.08
2.15
—
0.86
2.39
-0.24
-0.22
—
-0.46
0.01
-0.46
-0.2
2.3
0.79
—
0.79
—
0.53
1.6
-0.81
-0.2
—
-1.01
0.01
-1.02
-0.44
2.3
1.36
—
1.36
—
0.65
1.99
-0.64
-0.25
—
-0.89
0.02
-0.91
-0.4
2.3
5.61
0.07
5.54
—
0.91
2.73
2.81
-0.21
—
2.56
0.01
2.55
1.11
2.3
1.91
0.04
1.87
—
0.78
2.23
-0.37
-0.19
—
-0.51
0.02
-0.53
-0.23
2.3
0.74
—
0.74
—
0.52
1.58
-0.84
-0.21
—
-1.05
0.01
-1.06
-0.46
2.3
1.24
—
1.24
—
0.68
2.38
-1.14
-0.15
—
-1.29
-0.02
-1.27
-0.55
2.3