Emak Statements
EM
Emak 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
345.44
100
181.25
52.5
164.19
47.5
—
0
68.036
19.7
136.48
39.5
27.709
8
-7.272
-2.1
-0.194
-0.06
20.388
5.9
6.079
1.8
13.96
4
0.086
162.84
170.11
100
91.617
53.9
78.49
46.1
—
0
30.419
17.9
64.796
38.1
13.694
8.1
-3.045
-1.8
—
0
10.649
6.3
2.798
1.6
7.588
4.5
0.047
162.84
235.16
100
120.58
51.3
114.58
48.7
—
0
56.584
24.1
112.68
47.9
1.904
0.8
-8.293
-3.5
1.633
0.7
-4.262
-1.8
-2.126
-0.9
-2.45
-1.04
-0.015
162.84
118.78
100
61.408
51.7
57.377
48.3
—
0
24.6
20.7
53.879
45.4
3.498
2.9
-2.794
-2.4
—
0
0.704
0.6
-0.047
-0.04
0.542
0.5
0.003
180.67
331.16
100
176.97
53.4
154.18
46.6
—
0
58.874
17.8
119.48
36.1
34.7
10.5
-4.55
-1.4
-0.579
-0.2
29.697
9
7.639
2.3
21.525
6.5
0.132
162.84
171.75
100
93.544
54.5
78.209
45.5
—
0
26.974
15.7
60.05
35
18.159
10.6
-2.909
-1.7
—
0
15.25
8.9
3.865
2.3
11.129
6.5
0.068
162.84
237.52
100
121.78
51.3
115.74
48.7
—
0
50.199
21.1
107.28
45.2
8.456
3.6
-1.907
-0.8
-2.309
-1
1.311
0.6
1.892
0.8
-0.955
-0.4
-0.006
163.37
124.06
100
62.758
50.6
61.302
49.4
—
0
22.156
17.9
53.34
43
7.962
6.4
-0.351
-0.3
—
0
7.611
6.1
2.21
1.8
5.062
4.1
0.031
163.29
368.2
100
196.96
53.5
171.25
46.5
—
0
58.162
15.8
130.06
35.3
41.181
11.2
1.589
0.4
-0.031
-0.008
42.786
11.6
11.04
3
31.223
8.5
0.191
163.54
190.25
100
104.48
54.9
85.768
45.1
—
0
26.601
14
64.701
34
21.067
11.1
1.909
1
—
0
22.976
12.1
6.124
3.2
16.611
8.7
0.102
163.54
255.34
100
130.24
51
125.09
49
—
0
51.589
20.2
114.45
44.8
10.636
4.2
-2.481
-1
-3.752
-1.5
4.491
1.8
2.988
1.2
1.377
0.5
0.008
163.54
131.27
100
67.927
51.7
63.347
48.3
—
0
22.371
17
53.479
40.7
9.868
7.5
-1.424
-1.08
—
0
8.444
6.4
2.312
1.8
6.069
4.6
0.037
164.03
332.96
100
175.73
52.8
157.24
47.2
—
0
54.046
16.2
115.19
34.6
42.047
12.6
0.398
0.1
-1.184
-0.4
41.394
12.4
9.786
2.9
31.131
9.3
0.19
163.54
162.88
100
86.678
53.2
76.203
46.8
—
0
24.257
14.9
55.034
33.8
21.169
13
-0.824
-0.5
—
0
20.345
12.5
5.065
3.1
15.142
9.3
0.093
163.54
222.28
100
115.72
52.1
106.56
47.9
—
0
47.604
21.4
95.475
43
11.083
5
-3.5
-1.6
-0.518
-0.2
7.111
3.2
-1.589
-0.7
8.483
3.8
0.052
163.54
112.4
100
59.565
53
52.832
47
—
0
19.851
17.7
44.653
39.7
8.179
7.3
-1.847
-1.6
—
0
6.332
5.6
1.485
1.3
4.759
4.2
0.029
164.1
247.5
100
132.29
53.4
115.21
46.6
—
0
44.501
18
93.421
37.7
21.789
8.8
-5.329
-2.2
-0.781
-0.3
15.703
6.3
4.791
1.9
10.817
4.4
0.066
163.54
117.97
100
63.211
53.6
54.756
46.4
—
0
20.605
17.5
46.381
39.3
8.375
7.1
-2.826
-2.4
—
0
5.549
4.7
1.716
1.5
3.872
3.3
0.024
163.54
190.91
100
100.19
52.5
90.721
47.5
—
0
44.191
23.1
86.575
45.3
4.146
2.2
-0.719
-0.4
-0.133
-0.07
3.283
1.7
0.625
0.3
2.551
1.3
0.016
163.54
93.948
100
50.275
53.5
43.673
46.5
—
0
18.177
19.3
41.129
43.8
2.544
2.7
-0.605
-0.6
—
0
1.939
2.1
0.812
0.9
1.143
1.2
0.007
163.54
243.04
100
129.17
53.1
113.87
46.9
—
0
46.213
19
94.108
38.7
19.765
8.1
-1.513
-0.6
-0.803
-0.3
15.598
6.4
5.13
2.1
10.398
4.3
0.064
163.54
122.36
100
65.853
53.8
56.504
46.2
—
0
21.216
17.3
47.478
38.8
9.026
7.4
-0.599
-0.5
—
0
8.427
6.9
2.339
1.9
5.99
4.9
0.037
163.54
186.37
100
96.786
51.9
89.579
48.1
—
0
46.133
24.8
85.067
45.6
4.512
2.4
-0.618
-0.3
—
0
5.242
2.8
1.666
0.9
3.462
1.9
0.021
163.54
88.695
100
45.353
51.1
43.342
48.9
—
0
18.277
20.6
39.669
44.7
3.673
4.1
-0.64
-0.7
—
0
3.033
3.4
1.791
2
1.186
1.3
0.007
163.54
135.3
100
71.4
52.8
63.9
47.2
—
0
28.8
21.3
48.2
35.6
15.7
11.6
-0.1
-0.07
-0.8
-0.6
15
11.1
4.1
3
10.8
8
0.07
165.3
131.2
100
70.4
53.7
60.8
46.3
—
0
21.8
16.6
47.1
35.9
13.6
10.4
-1.5
-1.1
-1.4
-1.07
14.7
11.2
3.5
2.7
11.1
8.5
0.07
163.5
99.9
51.7
48.3
—
28.2
46.1
2.2
-1
-0.5
1
0.3
0.7
—
165.3
88.1
45.7
42.4
—
18.9
41
1.4
-1.6
-1
-0.2
0.2
-0.5
—
163.5
114.9
59.9
55
—
25.5
42.8
12.1
-2
-0.5
9.2
2.2
6.8
0.04
165.3
119.2
63.1
56.1
—
19.8
41.9
14.2
-1.1
-0.6
13.2
3.9
9.1
0.06
163.5
82.1
44.6
37.5
—
25.1
42.3
-4.8
1.8
4.9
1.9
0.7
1.1
0.01
165.3
79.8
43.4
36.4
—
16
33.5
3
-1.3
-0.5
1.7
0.9
0.8
—
163.5
115.7
62.2
53.4
—
25.6
42.5
11
2.7
-0.3
12.3
3.8
8.4
0.05
165.3
114.3
60.1
54.2
—
19.4
41.4
12.7
-2
-0.6
10.8
3.4
7.3
0.04
163.5
79.4
41.8
37.6
—
22.3
37.9
-0.3
1.5
-0.8
-0.1
-1.2
1.1
0.01
165.3
74.4
38.8
35.6
—
15.8
33.5
2.1
-6.3
-0.6
-4.2
-0.5
-3.7
-0.02
163.5
117.9
65.6
52.3
—
24.5
42.2
10.1
-1.1
-0.3
8.4
3.7
4.5
0.03
165.3
109.8
57.2
52.6
—
18.2
41.3
11.4
-0.4
-0.4
10.9
4.1
6.9
0.04
163.5
70.6
39.3
31.3
—
21.9
35.2
-3.9
-0.8
-0.3
-5.2
-1
-4
-0.02
165.3
71.7
38
33.7
—
14.4
31.7
2
0.6
-1.2
2.6
1.1
1.5
0.01
163.5
106.6
58
48.7
—
22.5
37.3
11.3
-0.7
-0.3
10.5
3.6
6.9
0.04
165.3
105.8
57.1
48.7
—
17.4
38.2
10.6
-1.4
-0.5
9.2
3.3
6.1
0.04
163.5
76.5
42.3
34.2
—
20.3
33.9
0.3
-0.8
-0.9
-1.3
0.4
-1.6
-0.01
158.6
70
38.3
31.7
—
14.2
30.8
0.9
-1.7
-0.5
-0.7
—
-0.8
—
163.5
105.8
57.8
48.1
—
21.8
36.6
11.4
-1
-0.5
9.9
3.5
6.3
0.04
165.3
102.7
55.8
46.8
—
16.4
37.1
9.7
-0.2
-0.4
9.5
3
6.4
0.04
163.5
72.3
40.8
31.5
—
15.1
33.2
-1.7
-0.8
-1.9
-2.5
-2.5
0.1
0.001
163.5