Visibilia Statements
VE
Visibilia 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
1.854
100
1.736
93.6
0.118
6.4
—
0
0.171
9.2
0.252
13.6
-0.133
-7.2
-0.022
-1.2
0
-0.003
-0.152
-8.2
0.018
1
-0.17
-9.2
-0.021
8.04
2.072
100
1.801
86.9
0.271
13.1
—
0
0.482
23.3
0.652
31.5
-0.381
-18.4
-0.032
-1.5
-0.084
-4.08
-0.669
-32.3
0.016
0.8
-0.685
-33.07
-0.202
3.395
1.859
100
1.897
102.1
-0.038
-2.06
—
0
0.278
15
0.496
26.7
-0.534
-28.7
-0.031
-1.7
-0.04
-2.2
-0.617
-33.2
—
0
-0.617
-33.2
-0.558
1.106
2.164
100
1.897
87.7
0.267
12.3
—
0
0.203
9.4
0.507
23.5
-0.241
-11.1
-0.044
-2.03
—
0
-2.985
-138
—
0
-2.985
-138
-11.108
0.269
1.09
100
1.07
98.2
0.02
1.8
—
0
—
0
0.162
14.9
-0.146
-13.4
0.022
2
-1.366
-125.3
-1.49
-136.7
—
0
—
0
—
—
1.916
100
1.917
100.1
-0.001
-0.06
—
0
0.184
9.6
0.487
25.4
-0.488
-25.5
-0.062
-3.2
—
0
-0.55
-28.7
—
0
-0.55
-28.7
-2.047
0.269
2.372
100
2.078
87.6
0.295
12.4
—
0
0.134
5.6
0.163
6.9
0.132
5.6
-0.173
-7.3
—
0
-0.041
-1.7
0.223
9.4
-0.264
-11.1
-1.166
0.226
1.965
100
1.998
101.7
-0.033
-1.7
—
0
0.189
9.6
0.428
21.8
-0.461
-23.4
-0.041
-2.08
—
0
-0.501
-25.5
0.004
0.2
-0.506
-25.7
-7.202
0.07
2.719
100
2.132
78.4
0.587
21.6
—
0
1.213
44.6
1.611
59.2
-1.024
-37.6
-0.082
-3.02
—
0
-1.129
-41.5
0.039
1.4
-1.167
-42.9
-20.98
0.056
1.87
100
1.615
86.4
0.254
13.6
—
0
0.275
14.7
0.544
29.1
-0.29
-15.5
-0.055
-2.9
—
0
-0.345
-18.4
0.007
0.4
-0.352
-18.8
-32.74
0.011
1.767
100
1.454
82.3
0.313
17.7
—
0
0.258
14.6
0.519
29.4
-0.207
-11.7
-0.099
-5.6
—
0
-0.305
-17.3
0.027
1.5
-0.332
-18.8
-29.738
0.011
1.977
100
1.52
76.9
0.457
23.1
—
0
0.259
13.1
0.518
26.2
-0.061
-3.07
-0.092
-4.7
—
0
-0.153
-7.7
0.027
1.4
-0.18
-9.1
-27.4
0.007
1.753
1.313
0.441
—
0.326
0.614
-0.174
-0.058
—
-0.242
0.045
-0.287
-0.514
0.559
1.81
1.245
0.564
—
0.37
0.639
-0.074
-0.065
—
-0.139
0.029
-0.168
-0.396
0.425
1.82
1.37
0.45
—
0.48
0.95
-0.5
-0.08
0.21
-0.57
-0.02
-0.55
-1.02
0.54
2.01
1.39
0.62
—
0.54
0.78
-0.16
-0.07
0.05
-0.24
-0.01
-0.23
-0.74
0.31
2.11
1.44
0.67
—
0.57
0.94
-0.26
0.1
0.05
-0.88
-0.04
-0.64
-2
0.32
2.33
1.68
0.64
—
0.79
1.05
-0.4
-0.1
0.14
-0.5
-0.13
-0.57
-1.9
0.3
0.85
0.73
0.13
—
-0.37
-0.11
0.23
-0.06
0.13
-2.39
-0.17
-2.22
-4.72
0.47
1.73
0.99
0.74
—
0.92
1.07
-0.34
-0.04
0.1
-0.37
0.06
-0.43
-10.75
0.04
2.04
1.16
0.88
—
0.88
1.02
-0.14
-0.03
0.05
-0.42
0.1
-0.52
-13
0.04
2.25
1.1
1.15
—
1.2
1.37
-0.22
-0.03
0.13
-0.26
0.07
-0.33
-8.25
0.04
2.65
1.2
1.45
—
1.25
1.71
-0.26
-0.03
—
-0.29
-0.07
-0.22
-5.5
0.04
2.73
1.44
1.29
—
1.28
1.76
-0.46
-0.04
0.08
-0.5
0.06
-0.56
-14
0.04
3.17
1.78
1.39
—
1.18
1.57
-0.18
-0.03
0.07
-0.41
0.04
-0.45
-11.25
0.04
3.74
2.06
1.68
—
1.31
1.67
0.01
-0.03
0.07
-0.02
0.06
-0.08
-2
0.04
2.97
1.66
1.31
—
1.26
1.64
-0.33
-0.03
0.08
-1.24
-0.02
-1.21
-30.25
0.04
3.42
2
1.42
—
1.36
1.9
-0.48
-0.03
0.22
-0.51
0.01
-0.52
-13
0.04
3.71
1.83
1.87
—
1.35
1.91
-0.03
-0.02
0.29
-0.05
—
-0.05
-1.25
0.04
3.83
1.58
2.25
—
1.26
1.62
0.63
-0.04
0.11
0.59
0.25
0.34
8.5
0.04