Accsys Technologies Statements
AX
Accsys Technologies 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
64.963
100
44.422
68.4
20.541
31.6
0.633
1
9.129
14.1
19.445
29.9
1.096
1.7
-5.488
-8.4
—
0
-4.022
-6.2
0.345
0.5
-4.367
-6.7
-0.018
237.43
71.207
100
50.865
71.4
20.342
28.6
0.857
1.2
9.998
14
22.482
31.6
-2.14
-3.006
-2.643
0
—
-15.4
-13.072
-18.4
0.42
0.6
-13.492
-19
-0.062
218.4
103.13
100
66.11
64.1
37.024
35.9
0.296
0.3
12.772
12.4
23.121
22.4
13.903
13.5
-2.314
-2.2
-1.319
-1.3
-10.729
-10.4
2.43
2.4
-12.512
-12.1
-0.058
217.03
58.884
100
40.742
69.2
18.142
30.8
0.694
1.2
8.104
13.8
16.754
28.5
1.388
2.4
-0.569
-1
1.319
2.2
-56.346
-95.7
0.357
0.6
-26.526
-45.05
-0.13
204.36
64.617
100
45.82
70.9
18.797
29.1
0.529
0.8
9.253
14.3
15.886
24.6
2.911
4.5
0.754
1.2
-0.148
-0.2
1.898
2.9
0.393
0.6
2.219
3.4
0.011
201.02
56.235
100
39.032
69.4
17.203
30.6
0.587
1
8.152
14.5
15.655
27.8
1.548
2.8
-0.753
-1.3
—
0
0.662
1.2
0.622
1.1
0.966
1.7
0.005
188.32
56.87
100
38.105
67
18.765
33
0.582
1
8.736
15.4
15.56
27.4
3.205
5.6
-3.366
-5.9
—
0
-0.621
-1.09
0.664
1.2
-0.601
-1.06
-0.004
166.12
42.933
100
28.609
66.6
14.324
33.4
0.448
1
7.043
16.4
12.999
30.3
1.325
3.1
-0.824
-1.9
—
0
0.961
2.2
0.587
1.4
1.078
2.5
0.007
163.98
46.916
100
32.218
68.7
14.698
31.3
0.506
1.1
5.903
12.6
12.898
27.5
1.8
3.8
-1.9
-4.05
—
0
3.1
6.6
0.566
1.2
3.422
7.3
0.023
146.24
43.993
100
31.184
70.9
12.809
29.1
—
0
6.824
15.5
13.245
30.1
-0.436
-1
-1.156
-2.6
—
0
-1.592
-3.6
0.065
0.1
-1.007
-2.3
-0.008
119.46
43.556
100
31.935
73.3
11.621
26.7
0.502
1.2
5.526
12.7
11.639
26.7
-0.018
-0.04
-2.291
-5.3
—
0
-2.309
-5.3
0.182
0.4
-2.177
-5
-0.018
119.41
31.597
100
24.582
77.8
7.015
22.2
0.571
1.8
6.543
20.7
10.059
31.8
-3.044
-9.6
-1.191
-3.8
—
0
-5.375
-17.01
-0.964
-3.05
-3.719
-11.8
-0.032
116.18
32.605
100
24.603
75.5
8.002
24.5
0.719
2.2
5.914
18.1
10.318
31.6
-2.316
-7.1
-1.255
-3.8
—
0
-3.582
-11
-0.312
-1
-2.869
-8.8
-0.025
112.7
28.306
100
22.667
80.1
5.639
19.9
0.685
2.4
5.688
20.1
9.9
35
-4.261
-15.05
-0.417
-1.5
—
0
-6.819
-24.09
0.061
0.2
-6.316
-22.3
-0.056
112.36
31.47
100
23.94
76.1
7.53
23.9
1.14
3.6
4.68
14.9
8.37
26.6
-0.84
-2.7
-0.46
-1.5
—
0
-1.61
-5.1
0.29
0.9
-1.8
-5.7
-0.02
91.43
25.06
100
18.24
72.8
6.82
27.2
0.57
2.3
5.92
23.6
10.17
40.6
-3.35
-13.4
-0.1
-0.4
—
0
-2.86
-11.4
0.37
1.5
-3.19
-12.7
-0.03
91.53
26.48
100
17.68
66.8
8.79
33.2
1.1
4.2
5.17
19.5
9.07
34.3
-0.28
-1.06
-0.1
-0.4
—
0
-0.37
-1.4
0.16
0.6
-0.53
-2.002
-0.01
91.12
26.29
100
16.92
64.4
9.38
35.7
0.76
2.9
5.2
19.8
9.39
35.7
-0.01
-0.04
-0.08
-0.3
—
0
-0.09
-0.3
0.24
0.9
-0.33
-1.3
—
90.55
24.29
100
17.07
70.3
7.22
29.7
0.74
3
5.42
22.3
8.34
34.3
-1.12
-4.6
-0.71
-2.9
—
0
-1.43
-5.9
0.13
0.5
-1.56
-6.4
-0.02
90.19
21.79
100
16.77
77
5.02
23
0.46
2.1
4.49
20.6
7.64
35.1
-2.63
-12.07
-0.52
-2.4
—
0
-6.23
-28.6
0.48
2.2
-6.7
-30.7
-0.07
89.4
17.74
100
13.45
75.8
4.29
24.2
0.6
3.4
4.67
26.3
7.49
42.2
-3.2
-18.04
-0.54
-3.04
—
0
-4.4
-24.8
0.36
2
-4.76
-26.8
-0.05
89.05
15.77
100
12.3
78
3.47
22
0.55
3.5
3.81
24.2
6.76
42.9
-3.29
-20.9
-0.43
-2.7
—
0
-3.79
-24.03
0.34
2.2
-4.13
-26.2
-0.05
88.4
9.74
100
8.26
84.8
1.48
15.2
0.52
5.3
3.63
37.3
6.32
64.9
-4.84
-49.7
-0.45
-4.6
—
0
-5.29
-54.3
0.25
2.6
-5.54
-56.9
-0.06
87.83
9.08
100
7.22
79.5
1.86
20.5
0.72
7.9
4.32
47.6
7.22
79.5
-5.36
-59.03
-0.02
-0.2
—
0
-5.38
-59.3
0.11
1.2
-5.49
-60.5
-0.07
82.42
8.77
100
8.36
95.3
0.42
4.8
0.73
8.3
7.07
80.6
8.92
101.7
-8.51
-97.04
-0.08
-0.9
—
0
-8.59
-97.9
-0.79
-9.008
-7.8
-88.9
-0.1
81.94
6.23
100
6.7
107.5
-0.46
-7.4
0.69
11.1
2.98
47.8
5.85
93.9
-6.32
-101.4
-0.01
-0.2
—
0
-6.33
-101.6
0.25
4
-6.58
-105.6
-0.08
81.82
6.5
100
6.83
105.1
-0.34
-5.2
0.71
10.9
4.18
64.3
5.86
90.2
-6.19
-95.2
-0.03
-0.5
—
0
-6.22
-95.7
0.27
4.2
-6.49
-99.8
-0.17
39.31
7.2
100
7.38
102.5
-0.17
-2.4
0.78
10.8
5.53
76.8
7.24
100.6
-7.41
-102.9
-0.02
-0.3
—
0
-7.63
-106
0.28
3.9
-7.91
-109.9
-0.16
50.63
7.39
100
7.28
98.5
0.11
1.5
0.7
9.5
32.57
440.7
34.28
463.9
-34.17
-462.4
-0.04
-0.5
—
0
-44.19
-598
-0.37
-5.007
-43.82
-593
-1.03
42.52
9.33
100
7.29
78.1
2.04
21.9
0.63
6.8
7.45
79.8
8.96
96
-6.92
-74.2
-0.23
-2.5
—
0
-8.03
-86.07
0.29
3.1
-8.32
-89.2
-0.21
39.37
13.32
100
9.31
69.9
4.02
30.2
—
0
10.87
81.6
2.58
19.4
1.44
10.8
0.15
1.1
—
0
1.59
11.9
-3.71
-27.9
5.3
39.8
0.13
39.74
17.87
100
10.9
61
6.97
39
—
0
7.42
41.5
7.42
41.5
-0.46
-2.6
0.69
3.9
—
0
0.24
1.3
0.11
0.6
0.13
0.7
—
39.76
23.49
100
8.88
37.8
14.61
62.2
—
0
5.36
22.8
5.36
22.8
9.24
39.3
1.17
5
—
0
10.41
44.3
1.36
5.8
9.05
38.5
0.22
40.93
3.84
100
2.88
75
0.96
25
—
0
6.09
158.6
6.09
158.6
-5.13
-133.6
0.16
4.2
—
0
-4.97
-129.4
—
0
-4.97
-129.4
-0.13
37.35
0.05
100
—
0
0.05
100
—
0
6.57
13140
6.57
13140
-6.52
-13040
0.28
560
—
0
-18.66
-37320
—
0
-18.66
-37320
-0.54
34.82
—
100
—
0
—
0
—
0
3.28
0
3.28
0
-3.28
0
-0.24
0
—
0
-3.52
0
—
0
-3.52
0
-0.11
33.43
0.08
100
—
0
—
0
—
0
3.53
4412.5
3.53
4412.5
-3.45
-4312.5
0.67
837.5
—
0
-2.78
-3475
—
0
-2.78
-3475
-0.11
25.61
—
100
—
0
—
0
—
0
2.33
0
2.33
0
-2.33
0
0.11
0
—
0
-2.22
0
—
0
-2.22
0
-0.07
33.43
—
100
—
0
—
0
—
0
1.49
0
1.49
0
-1.49
0
0.02
0
—
0
-25.99
0
—
0
-25.67
0
-0.77
33.43
—
100
—
0
—
0
—
0
1.48
0
1.48
0
-1.48
0
—
0
—
0
-1.48
0
—
0
-0.95
0
-0.03
33.43