Guillemot Statements
0N
Data from Guillemot`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
EUR - Euro
Last reporting period :
30 Jun, 2023
New report :
—
Reporting period :
Semi-annual
Earnings release date:
—
Expected release date:
—
Guillemot 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
48.111
-46.5 %
100
37.212
77.3
10.899
-60 %
22.7
—
0
8.659
18
14.751
-18.2 %
30.7
-3.852
-141.7 %
-8.006
-0.114
-0.2
—
0
-3.966
-213.3 %
-8.2
-1.05
-2.2
-2.916
-227.7 %
-6.06
-0.194
15.042
89.904
-8.4 %
100
62.635
69.7
27.269
-35.6 %
30.3
—
0
7.781
8.7
18.04
4.1 %
20.1
9.229
-63.1 %
10.3
-5.728
-6.4
-0.002
-0.002
3.499
-85.5 %
3.9
1.215
1.4
2.284
-87.4 %
2.5
0.15
15.199
98.143
-7.7 %
100
55.807
56.9
42.336
12.5 %
43.1
—
0
7.446
7.6
17.322
-3.4 %
17.6
25.014
26.9 %
25.5
-0.926
-0.9
—
0
24.088
91.6 %
24.5
6.02
6.1
18.068
80.4 %
18.4
1.185
15.251
106.29
100 %
100
68.654
64.6
37.639
35.3 %
35.4
—
0
7.436
7
17.927
0.2 %
16.9
19.712
98.6 %
18.5
-7.135
-6.7
-0.003
-0.003
12.574
99.9 %
11.8
2.56
2.4
10.014
99.9 %
9.4
0.657
15.242
53.15
-24.6 %
100
25.32
47.6
27.82
2.5 %
52.3
3.55
6.7
13.49
25.4
17.896
29.2 %
33.7
9.924
-25.3 %
18.7
0.036
0.07
-0.13
-0.2
6.29
56.5 %
11.8
1.28
2.4
5.01
35.7 %
9.4
0.323
15.63
70.462
-10.9 %
100
43.327
61.5
27.135
-14.2 %
38.5
—
0
6.103
8.7
13.848
19.1 %
19.7
13.287
-33.5 %
18.9
-9.267
-13.2
—
0
4.02
-81.8 %
5.7
0.327
0.5
3.693
-83.6 %
5.2
0.242
15.26
79.1
90.5 %
100
47.49
60
31.61
131.6 %
40
—
0
6.31
8
11.63
10.2 %
14.7
19.98
544.5 %
25.3
2.08
2.6
—
0
22.06
162 %
27.9
-0.39
-0.5
22.45
206.3 %
28.4
1.47
15.27
41.52
17.3 %
100
27.87
67.1
13.65
59.6 %
32.9
—
0
5.47
13.2
10.55
9.6 %
25.4
3.1
187 %
7.5
5.32
12.8
—
0
8.42
83.8 %
20.3
1.09
2.6
7.33
89.4 %
17.7
0.48
15.22
35.39
38.9 %
100
26.84
75.8
8.55
18.8 %
24.2
—
0
4.92
13.9
9.63
10.7 %
27.2
1.08
171.7 %
3.1
0.17
0.5
3.32
9.4
4.58
273 %
12.9
0.71
2
3.87
252 %
10.9
0.26
15.15
25.485
-48 %
100
18.291
71.8
7.194
-51.7 %
28.2
—
0
5.202
20.4
8.7
-19.1 %
34.1
-1.506
-136.4 %
-5.9
-0.203
-0.8
-0.939
-3.7
-2.648
56.9 %
-10.4
-0.102
-0.4
-2.546
-25.4 %
-10
-0.167
15.22
49.02
52.2 %
100
34.12
69.6
14.9
22.4 %
30.4
—
0
4.93
10.1
10.76
14.2 %
22
4.14
50.5 %
8.4
-10.28
-21
—
0
-6.14
-138.1 %
-12.5
-4.11
-8.4
-2.03
-114.3 %
-4.1
-0.13
15.21
32.2
-40.3 %
100
20.03
62.2
12.17
-25.2 %
37.8
—
0
4.87
15.1
9.42
-6.6 %
29.3
2.75
-55.4 %
8.5
13.35
41.5
—
0
16.1
27.5 %
50
1.91
5.9
14.19
23.9 %
44.1
0.93
15.25
53.91
103.1 %
37.65
16.26
112.8 %
—
4.36
10.09
28.4 %
6.17
2782.6 %
-0.08
6.54
12.63
76.9 %
1.18
11.45
88 %
0.77
14.78
26.54
-39.4 %
18.9
7.64
-39.5 %
—
4.25
7.86
-9.9 %
-0.23
-105.9 %
-0.08
7.45
7.14
85.5 %
1.05
6.09
54.6 %
0.41
14.73
43.76
113.9 %
31.13
12.63
242.3 %
—
3.98
8.72
26.7 %
3.91
222.6 %
-0.06
0.13
3.85
1039 %
-0.09
3.94
547.7 %
0.27
14.73
20.46
-53.9 %
16.77
3.69
-72.8 %
—
4.56
6.88
-25.6 %
-3.19
-173.7 %
2.78
0.06
-0.41
-104.5 %
0.47
-0.88
-110.6 %
-0.06
14.71
44.36
106.9 %
30.78
13.58
144.7 %
—
3.61
9.25
33.1 %
4.33
411.5 %
4.74
1.99
9.06
855 %
0.78
8.29
763.2 %
0.56
14.79
21.44
-24.2 %
15.89
5.55
-29.7 %
—
3.84
6.95
1 %
-1.39
-237.6 %
0.19
-1.09
-1.2
-201.7 %
0.04
-1.25
-213.6 %
-0.08
14.75
28.27
135.4 %
20.39
7.89
208.2 %
—
3.5
6.88
12.4 %
1.01
128.4 %
0.17
0.27
1.18
159.9 %
0.08
1.1
154.2 %
0.08
14.67
12.01
-59.4 %
9.45
2.56
-69.6 %
—
3.85
6.12
-8.8 %
-3.56
-309.4 %
1.59
0.22
-1.97
-197 %
0.06
-2.03
-204.6 %
-0.14
14.77
29.56
109.3 %
21.15
8.41
320.5 %
—
3.42
6.71
10.9 %
1.7
142 %
0.32
0.7
2.03
174.9 %
0.08
1.94
170 %
0.13
14.71
14.12
-50.8 %
12.12
2
-61.6 %
—
3.87
6.05
-3 %
-4.05
-293.2 %
1.34
—
-2.71
-277.1 %
0.06
-2.77
-287.2 %
-0.19
14.69
28.71
41.6 %
23.5
5.21
102.7 %
—
4.01
6.24
48.9 %
-1.03
36.4 %
-0.07
2.63
1.53
195 %
0.06
1.48
187.6 %
0.11
13.92
20.28
-45.6 %
17.71
2.57
-67.3 %
—
3.76
4.19
-32.1 %
-1.62
-194.7 %
-0.08
0.09
-1.61
-2783.3 %
0.08
-1.69
-1777.8 %
-0.11
14.7
37.3
58.8 %
29.42
7.87
84.7 %
—
4.73
6.17
9 %
1.71
222.1 %
-0.1
-1.55
0.06
102.5 %
0.15
-0.09
96.3 %
-0.01
14.71
23.49
-39 %
19.23
4.26
-50.2 %
—
4.86
5.66
-5.5 %
-1.4
-154.5 %
-0.05
-0.96
-2.42
-149.3 %
0.03
-2.45
-151.6 %
-0.17
14.73
38.48
75 %
29.92
8.56
94.1 %
—
4.58
5.99
14.5 %
2.57
413.4 %
-0.07
2.41
4.91
226.9 %
0.16
4.75
221.2 %
0.27
17.83
21.99
-45.1 %
17.58
4.41
-57.3 %
—
4.5
5.23
-25.1 %
-0.82
-124.4 %
-0.05
-2.99
-3.87
-26.9 %
0.05
-3.92
-22.1 %
-0.27
14.72
40.07
89.2 %
29.73
10.33
438 %
—
4.54
6.98
13.7 %
3.36
179.6 %
-0.1
-6.31
-3.05
-148 %
0.16
-3.21
-148.8 %
-0.22
14.75
21.18
-31.7 %
19.26
1.92
-75.5 %
—
4.83
6.14
-8.6 %
-4.22
-470.2 %
-0.11
3.1
-1.23
91.4 %
0.06
-1.29
91.1 %
-0.09
14.67
31.01
67.3 %
23.16
7.85
96.7 %
—
4.58
6.72
44.8 %
1.14
275.4 %
-0.16
-15.3
-14.33
-80 %
0.1
-14.42
-82.8 %
-0.98
14.67
18.54
-31.5 %
14.55
3.99
-50.8 %
—
4.21
4.64
-3.9 %
-0.65
-119.8 %
-0.07
-7.25
-7.96
-141.4 %
-0.08
-7.89
-142.6 %
-0.54
14.73
27.08
67.1 %
18.97
8.11
96.8 %
—
3.79
4.83
5 %
3.28
797.9 %
0.37
15.55
19.21
141 %
0.69
18.52
134.4 %
1.28
14.53
16.21
-35.8 %
12.09
4.12
-52.5 %
—
3.67
4.6
-6.5 %
-0.47
-112.5 %
-0.31
8.76
7.97
10.4 %
0.07
7.9
11.9 %
0.44
17.98
25.24
117.4 %
16.56
8.68
309.4 %
—
3.26
4.92
25.2 %
3.76
307.7 %
-0.11
3.58
7.22
378.8 %
0.16
7.06
359.6 %
0.39
17.99
11.61
-16.1 %
9.49
2.12
-25.6 %
—
3.26
3.93
-77.1 %
-1.81
87.4 %
0.07
-0.85
-2.59
80.8 %
0.11
-2.72
80.3 %
-0.2
13.41
13.83
87.4 %
10.98
2.85
112.7 %
—
2.01
17.16
330.1 %
-14.31
-440 %
11.23
-10.44
-13.52
-234.5 %
0.1
-13.82
-237.6 %
-1
13.59
7.38
-54.6 %
6.04
1.34
-64.8 %
—
1.9
3.99
-38.1 %
-2.65
-0.8 %
0.01
12.37
10.05
1039.3 %
0.01
10.04
325.6 %
0.74
13.59
16.25
40.3 %
12.43
3.81
231.3 %
—
1.78
6.45
14.4 %
-2.63
41.4 %
—
1.56
-1.07
34.8 %
-0.1
-4.45
-155.7 %
-0.32
13.59
11.58
-85.3 %
10.43
1.15
132.4 %
—
2.32
5.64
300 %
-4.49
9.5 %
—
3.62
-1.64
75.6 %
0.1
-1.74
74.2 %
-0.13
13.59
78.59
16.2 %
82.14
-3.55
-9.6 %
—
5.71
1.41
-95.1 %
-4.96
84.5 %
1.13
-4.72
-6.72
82.8 %
-0.5
-6.75
82 %
-0.76
8.85
67.63
—
70.87
-3.24
—
—
12.68
28.73
—
-31.97
—
-0.69
-1.14
-39.03
—
-1.46
-37.57
—
-3.11
12.09