Powersoft Statements
PW
Powersoft 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
32.545
100
17.069
52.4
15.476
47.6
-0.683
-2.1
8.041
24.7
8.212
25.2
7.264
22.3
0.014
0.04
—
0
7.247
22.3
2.011
6.2
5.236
16.1
0.431
12.16
28.948
100
14.641
50.6
14.307
49.4
-0.474
-1.6
6.337
21.9
6.938
24
7.369
25.5
-0.509
-1.8
-0.001
-0.003
6.84
23.6
1.895
6.5
4.945
17.1
0.382
12.947
19.262
100
10.11
52.5
9.152
47.5
-0.49
-2.5
6.368
33.1
6.621
34.4
2.531
13.1
0.19
1
0
0.001
2.026
10.5
0.624
3.2
1.402
7.3
0.12
11.683
17.747
100
9.242
52.1
8.505
47.9
-0.336
-1.9
5.757
32.4
6.785
38.2
1.72
9.7
0.084
0.5
0
-0.002
1.753
9.9
0.402
2.3
1.351
7.6
0.096
14.059
15.596
100
8.802
56.4
6.793
43.6
-0.589
-3.8
5.823
37.3
5.933
38
0.861
5.5
0.349
2.2
0
0.002
1.21
7.8
0.298
1.9
0.912
5.8
0.082
11.067
15.436
100
8.776
56.9
6.66
43.1
-0.431
-2.8
5.129
33.2
4.99
32.3
1.67
10.8
-0.639
-4.1
—
0
1.026
6.6
0.135
0.9
0.891
5.8
0.073
12.287
14.12
100
7.79
55.2
6.33
44.8
-0.332
-2.4
5.955
42.2
5.972
42.3
0.357
2.5
0.029
0.2
—
0
0.386
2.7
-0.462
-3.3
0.848
6
0.077
11.053
18.839
100
10.198
54.1
8.64
45.9
-0.436
-2.3
6.598
35
6.985
37.1
1.655
8.8
0.085
0.5
—
0
1.74
9.2
0.353
1.9
1.388
7.4
0.113
12.283
18.095
100
9.138
50.5
8.957
49.5
—
0
6.361
35.2
6.635
36.7
2.322
12.8
-0.049
-0.3
—
0
2.273
12.6
0.646
3.6
1.627
9
0.15
10.847
16.647
100
8.68
52.1
7.967
47.9
—
0
5.6
33.6
6.491
39
1.476
8.9
0.354
2.1
—
0
1.544
9.3
0.391
2.4
1.153
6.9
0.118
9.765
16.819
100
9.77
58.1
7.049
41.9
—
0
5.857
34.8
5.145
30.6
1.904
11.3
0.056
0.3
—
0
1.96
11.7
0.593
3.5
1.367
8.1
0.125
10.9
14.862
8.499
6.364
—
4.77
4.881
1.482
-0.183
—
1.29
0.47
0.82
0.075
10.9
15.642
9.404
6.238
—
5.009
4.447
1.791
0.043
—
1.835
0.562
1.273
0.117
10.9