DiaSorin Statements
DI
DiaSorin 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
589.21
100
199.27
33.8
389.93
66.2
34.045
5.8
207.47
35.2
256.03
43.5
133.9
22.7
-9.416
-1.6
1.731
0.3
124.03
21.1
28.528
4.8
96.006
16.3
1.723
55.719
571.82
100
209.32
36.6
362.5
63.4
33.478
5.9
212.33
37.1
250.44
43.8
112.06
19.6
-10.613
-1.9
0.16
0.03
88.412
15.5
16.763
2.9
71.731
12.5
1.29
55.612
576.39
100
197.71
34.3
378.69
65.7
35.612
6.2
202.12
35.1
252.9
43.9
125.78
21.8
-10.345
-1.8
5.753
1
112.8
19.6
25.945
4.5
88.118
15.3
1.577
55.88
675.7
100
224.63
33.2
451.07
66.8
41.205
6.1
221.95
32.8
276.3
40.9
174.77
25.9
-11.497
-1.7
1.071
0.2
144.16
21.3
44.857
6.6
99.392
14.7
1.776
55.948
685.44
100
235.9
34.4
449.54
65.6
37.497
5.5
199.54
29.1
248.99
36.3
200.56
29.3
-15.189
-2.2
0.295
0.04
181.78
26.5
40.973
6
141.51
20.6
2.589
54.665
722.24
100
252.8
35
469.44
65
38.052
5.3
195.42
27.1
243.22
33.7
226.21
31.3
-13.387
-1.9
-0.584
-0.08
203.22
28.1
42.517
5.9
160.85
22.3
2.79
57.657
515.42
100
160.08
31.1
355.33
68.9
19.433
3.8
114.72
22.3
140.15
27.2
215.19
41.8
-5.669
-1.1
-0.524
-0.1
196.11
38
46.086
8.9
150.12
29.1
2.63
57.003
499.02
100
160.18
32.1
338.84
67.9
21.43
4.3
109.97
22
136.31
27.3
202.53
40.6
-0.39
-0.08
-0.52
-0.1
199.12
39.9
45.55
9.1
153.57
30.8
2.77
55.38
382.29
100
118.22
30.9
264.06
69.1
21.69
5.7
109.06
28.5
136.48
35.7
127.59
33.4
-1.54
-0.4
-0.41
-0.1
122.25
32
27.52
7.2
94.72
24.8
1.72
54.79
356.06
100
110.65
31.1
245.41
68.9
21.3
6
108.77
30.5
133.93
37.6
111.49
31.3
-0.115
-0.03
-0.498
-0.1
107.21
30.1
15.462
4.3
91.748
25.8
1.663
55.162
350.26
100
106.98
30.5
243.28
69.5
20.452
5.8
105.65
30.2
132.3
37.8
110.97
31.7
-0.405
-0.1
-0.544
-0.2
109.08
31.1
25.09
7.2
83.987
24
1.536
54.672
338.02
100
109.09
32.3
228.93
67.7
19.969
5.9
103.91
30.7
123.84
36.6
105.09
31.1
-1.482
-0.4
-0.455
-0.1
100.03
29.6
22.761
6.7
77.32
22.9
1.373
56.323
130.8
100
40.3
30.8
90.5
69.2
6.7
5.1
41.7
31.9
46.1
35.2
44.4
33.9
-0.6
-0.5
-0.7
-0.5
40.9
31.3
12.4
9.5
28.4
21.7
0.52
54.9
123.2
100
38.2
31
85
69
5.7
4.6
38.4
31.2
48.4
39.3
36.6
29.7
-0.8
-0.6
-0.4
-0.3
35.3
28.7
12.1
9.8
23.2
18.8
0.42
54.9
127.5
100
40.2
31.5
87.3
68.5
6.1
4.8
40
31.4
47.3
37.1
40
31.4
-1
-0.8
0.6
0.5
39.7
31.1
13.5
10.6
26.2
20.5
0.48
54.9
117.6
100
38.6
32.8
79.1
67.3
5.5
4.7
37.3
31.7
44
37.4
35
29.8
-0.5
-0.4
-0.4
-0.3
34.2
29.1
11.6
9.9
22.6
19.2
0.41
54.7
118
100
37.6
31.9
80.4
68.1
5.1
4.3
37.7
31.9
44.3
37.5
36.1
30.6
-1.2
-1.02
-0.6
-0.5
33
28
10.3
8.7
22.8
19.3
0.46
49.8
109
100
36.6
33.6
72.4
66.4
5.4
5
34.4
31.6
40.8
37.4
31.7
29.1
0.8
0.7
-0.2
-0.2
32.2
29.5
10.9
10
21.3
19.5
0.38
55.9
110.9
100
36.7
33.1
74.2
66.9
5.9
5.3
35.1
31.7
40.6
36.6
33.5
30.2
-0.2
-0.2
-0.2
-0.2
32
28.9
11.7
10.6
20.3
18.3
0.37
54.4
105.9
100
34.2
32.3
71.8
67.8
5.4
5.1
34.1
32.2
40
37.8
31.7
29.9
-0.7
-0.7
-0.2
-0.2
30.9
29.2
11.2
10.6
19.7
18.6
0.36
54.4
110.9
100
33.8
30.5
77.1
69.5
5.7
5.1
36
32.5
43.7
39.4
33.4
30.1
-0.7
-0.6
-0.9
-0.8
31.8
28.7
9.8
8.8
22.3
20.1
0.41
54.4
104.2
100
33.5
32.1
70.7
67.9
5.1
4.9
31.7
30.4
39
37.4
31.7
30.4
-1.2
-1.2
0.3
0.3
30.8
29.6
10.8
10.4
19.9
19.1
0.37
53.9
113.9
100
34
29.9
79.8
70.1
5.7
5
35.1
30.8
44.5
39.1
35.4
31.1
-2.3
-2.02
0.5
0.4
33.6
29.5
13.1
11.5
20.4
17.9
0.38
53.6
105.8
100
33.8
31.9
72
68.1
5.5
5.2
32.4
30.6
37.9
35.8
34.2
32.3
-0.2
-0.2
-0.9
-0.9
33.1
31.3
12.6
11.9
20.4
19.3
0.37
55.2
108.6
100
37.2
34.3
71.4
65.7
5.5
5.1
33.9
31.2
40.2
37
31.2
28.7
-0.6
-0.6
—
0
30.5
28.1
9.8
9
20.4
18.8
0.38
54.5
104.5
100
31.8
30.4
72.6
69.5
5.6
5.4
31.4
30
38
36.4
34.7
33.2
-0.8
-0.8
0.2
0.2
33.8
32.3
12.4
11.9
21.4
20.5
0.39
54.2
115
100
36.5
31.7
78.5
68.3
6.3
5.5
33
28.7
40.1
34.9
38.5
33.5
-0.8
-0.7
-0.8
-0.7
35.9
31.2
12.9
11.2
23.1
20.1
0.43
54.2
105.7
100
30.9
29.2
74.7
70.7
5.5
5.2
32
30.3
37.6
35.6
37.2
35.2
—
0
—
0
37.2
35.2
14.7
13.9
22.5
21.3
0.41
54.1
107.7
100
32.9
30.5
74.8
69.5
5.3
4.9
32.3
30
37.9
35.2
36.9
34.3
-2
-1.9
-0.4
-0.4
34.5
32
12.2
11.3
22.2
20.6
0.42
53.2
105.2
100
30.4
28.9
74.7
71
5
4.8
30.2
28.7
36.8
35
38
36.1
-1.7
-1.6
-1.8
-1.7
34.5
32.8
13.6
12.9
20.9
19.9
0.38
55.2
115.7
100
31.3
27.1
84.4
72.9
5.5
4.8
32.2
27.8
39.5
34.1
44.9
38.8
-0.5
-0.4
-0.4
-0.3
44
38
16.2
14
27.9
24.1
0.5
55.7
111.4
100
31.6
28.4
79.8
71.6
5.2
4.7
29.2
26.2
36.3
32.6
43.5
39
1.1
1
0.6
0.5
45.1
40.5
16.7
15
28.5
25.6
0.51
55.7
109.3
100
33.3
30.5
76
69.5
5.7
5.2
31.4
28.7
35.9
32.8
40.2
36.8
-1.4
-1.3
0.2
0.2
34.9
31.9
11.8
10.8
23.2
21.2
0.42
55.2
108
100
33.9
31.4
74.1
68.6
5
4.6
28.9
26.8
35.6
33
38.5
35.6
-0.1
-0.09
1.2
1.1
39.6
36.7
15.3
14.2
24.3
22.5
0.44
55.1