Lewag Statements
KG
Lewag 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
63.631
100
24.529
38.5
39.102
61.5
—
0
26.705
42
31.941
50.2
7.161
11.3
-0.116
-0.2
—
0
7.045
11.1
0.893
1.4
6.152
9.7
1.29
4.769
66.468
100
30.122
45.3
36.346
54.7
—
0
26.82
40.4
44.413
66.8
-8.067
-12.1
-0.213
-0.3
—
0
-8.279
-12.5
0.005
0.007
-8.309
-12.5
-1.748
4.752
45.487
100
12.967
28.5
32.52
71.5
—
0
24.08
52.9
33.605
73.9
-1.085
-2.4
1.249
2.7
—
0
0.164
0.4
0.282
0.6
-0.118
-0.3
-0.02
5.9
58.441
100
24.909
42.6
33.533
57.4
—
0
22.661
38.8
30.004
51.3
3.529
6
0.03
0.05
—
0
3.558
6.1
0.729
1.2
2.83
4.8
0.596
4.752
32.708
100
6.912
21.1
25.796
78.9
—
0
20.924
64
27.151
83
-1.355
-4.1
1.52
4.6
—
0
0.165
0.5
0.235
0.7
-0.07
-0.2
-0.015
4.752
42.249
100
14.97
35.4
27.278
64.6
—
0
20.047
47.4
30.949
73.3
-3.671
-8.7
0.855
2
—
0
-2.816
-6.7
-0.047
-0.1
-2.756
-6.5
-0.571
4.824
51.147
100
22.448
43.9
28.699
56.1
—
0
20.311
39.7
27.441
53.7
1.258
2.5
-0.2
-0.4
—
0
1.058
2.1
0.59
1.2
0.468
0.9
0.1
4.68
56.705
100
22.906
40.4
33.799
59.6
—
0
20.387
36
28.269
49.9
5.53
9.8
-0.162
-0.3
—
0
5.367
9.5
1.645
2.9
3.785
6.7
0.801
4.725
35.295
100
6.411
18.2
28.884
81.8
—
0
19.716
55.9
26.104
74
2.78
7.9
0.005
0.01
—
0
2.785
7.9
0.921
2.6
1.864
5.3
0.39
4.779
55.11
100
24.579
44.6
30.531
55.4
—
0
18.204
33
26.429
48
4.102
7.4
-0.045
-0.08
—
0
4.056
7.4
1.049
1.9
3.002
5.4
0.629
4.775
35.335
100
9.712
27.5
25.623
72.5
—
0
17.293
48.9
22.909
64.8
2.714
7.7
-0.022
-0.06
—
0
2.692
7.6
0.895
2.5
1.797
5.1
0.38
4.729
45.932
20.342
25.59
—
15.64
22.011
3.58
-0.026
—
3.553
1.193
2.36
0.502
4.706
35.012
10.794
24.218
—
15.689
20.852
3.366
0.016
—
3.382
1.127
2.255
0.47
4.798
12.49
4.81
7.68
—
5.32
7.31
0.37
0.04
—
0.42
0.05
0.37
0.08
4.75
10.3
3.58
6.72
—
4.78
6.87
-0.16
0.03
—
-0.13
0.06
-0.19
-0.04
4.75
13.15
6.71
6.44
—
4.72
6.62
-0.17
0.03
—
-0.15
0.05
-0.19
-0.04
4.75
10.26
4.12
6.14
—
4.4
5.96
0.17
0.03
—
0.2
0.05
0.15
0.03
4.75
15.85
7.72
8.13
—
4.94
6.85
1.28
-0.06
—
1.22
0.43
0.79
0.17
4.75
16.07
8.42
7.65
—
4.72
6.43
1.22
0.09
—
1.3
0.31
1
0.21
4.75
13.56
6.58
6.98
—
4
5.65
1.33
-0.08
—
1.25
0.36
0.89
0.19
4.75
14.56
7.6
6.96
—
3.96
5.58
1.38
-0.04
—
1.34
0.36
0.98
0.21
4.75
13.52
5.96
7.56
—
4.03
6.53
1.02
0.03
—
1.05
0.45
0.6
0.13
4.75
9.53
4.22
5.31
—
3.49
4.65
0.66
—
—
0.66
0.13
0.53
0.11
4.75
15.63
8.78
6.85
—
3.66
5.11
1.75
0.02
—
1.77
0.7
1.07
0.23
4.75
11.12
5.9
5.22
—
3.28
4.52
0.71
0.03
—
0.73
0.14
0.59
0.12
4.75
10.34
4.46
5.88
—
3.49
5.61
0.27
-0.08
—
0.19
0.03
0.15
0.03
4.75
9.56
4.89
4.67
—
3.07
4.22
0.45
0.06
—
0.51
0.13
0.39
0.08
4.75
9.44
5.08
4.36
—
2.98
3.77
0.59
0.05
—
0.64
0.15
0.49
0.1
4.75
9.54
4.7
4.85
—
2.93
4.34
0.51
0.08
—
0.59
0.11
0.49
0.1
4.75
10.98
4.26
6.72
—
3.4
5.68
1.04
0.36
—
1.4
0.46
0.94
0.2
4.75
8.3
4.26
4.04
—
2.44
3.61
0.43
-0.03
—
0.4
0.07
0.34
0.07
4.75
8.41
4.18
4.23
—
2.78
3.59
0.64
-0.05
—
0.59
0.29
0.3
0.06
4.75
8.32
3.99
4.33
—
2.92
3.88
0.45
-0.1
—
0.35
0.09
0.26
0.05
4.75
10.61
4.6
6.01
—
3.14
5.16
0.86
-0.24
—
0.62
0.46
0.16
0.03
4.75
6.89
3.36
3.52
—
2.3
3.49
0.04
—
—
0.04
-0.15
0.18
0.04
4.75
7.93
3.72
4.21
—
2.56
3.37
0.84
0.01
—
0.85
0.24
0.6
0.13
4.75
9.01
4.69
4.32
—
2.9
3.97
0.35
0.08
—
0.43
0.15
0.28
0.06
4.75
9.69
4.7
4.99
—
2.57
4.28
0.72
0.03
—
0.75
0.59
0.15
0.03
4.75
7.85
4.06
3.78
—
2.51
3.41
0.37
-0.02
—
0.35
0.15
0.21
0.04
4.75
6.11
2.38
3.73
—
2.59
3.59
0.14
—
—
0.14
-0.03
0.17
0.04
4.75
8.11
3.78
4.33
—
2.81
3.76
0.57
-0.02
—
0.55
0.18
0.37
0.08
4.75