Bastogi Statements
B.
Bastogi 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
24.528
100
0.079
0.3
24.449
99.7
—
0
14.82
60.4
16.612
67.7
7.837
32
-4.352
-17.7
0.012
0.05
2.259
9.2
0.84
3.4
2.426
9.9
0.022
111.3
26.19
100
1.988
7.6
24.202
92.4
—
0
16.761
64
20.775
79.3
3.427
13.1
-0.857
-3.3
0.389
1.5
2.004
7.7
0.639
2.4
1.245
4.8
0.011
111.3
159.55
100
87.965
55.1
71.589
44.9
—
0
18.655
11.7
26.063
16.3
45.526
28.5
-2.959
-1.9
0.799
0.5
41.787
26.2
12.864
8.1
16.004
10
0.143
111.74
32.573
100
11.846
36.4
20.727
63.6
—
0
16.15
49.6
19.268
59.2
1.459
4.5
-3.873
-11.9
0.091
0.3
-3.308
-10.2
-2.614
-8.03
-2.195
-6.7
-0.02
110.86
15.497
100
2.484
16
13.013
84
—
0
13.323
86
3.265
21.1
9.748
62.9
-3.788
-24.4
0.474
3.1
5.901
38.1
-1.317
-8.5
8.883
57.3
0.08
111.35
10.88
100
1.093
10
9.787
90
—
0
11.455
105.3
15.592
143.3
-5.805
-53.4
-3.613
-33.2
0.116
1.1
-10.698
-98.3
-1.1
-10.1
-6.431
-59.1
-0.058
110.42
12.25
100
2.72
22.2
9.54
77.9
—
0
12.07
98.5
13.36
109.1
-3.83
-31.3
-5.62
-45.9
-0.98
-8
-7.96
-65
0.14
1.1
-8.1
-66.1
-0.07
110.27
15.36
100
2.58
16.8
12.78
83.2
—
0
13.25
86.3
17.22
112.1
-4.44
-28.9
-3.81
-24.8
0.26
1.7
-8.53
-55.5
-0.83
-5.4
-7.7
-50.1
-0.05
110.27
21.15
100
1.36
6.4
19.79
93.6
—
0
17.81
84.2
22.18
104.9
-2.4
-11.3
-4.01
-19
-0.03
-0.1
-6.32
-29.9
-0.6
-2.8
-5.72
-27.04
-0.05
110.27
25.266
100
2.615
10.3
22.651
89.7
—
0
17.708
70.1
21.938
86.8
0.713
2.8
-4.059
-16.07
0.213
0.8
-0.687
-2.7
0.565
2.2
-0.208
-0.8
-0.002
110.27
23.849
100
3.11
13
20.739
87
—
0
17.322
72.6
21.106
88.5
-0.367
-1.5
-6.915
-29
-0.173
-0.7
-0.977
-4.1
0.7
2.9
1.333
5.6
0.012
110.27
24.406
100
1.68
6.9
22.726
93.1
—
0
17.031
69.8
20.994
86
1.732
7.1
-7.368
-30.2
0.307
1.3
34.152
139.9
7.618
31.2
15.006
61.5
0.136
110.27
17.03
2.81
14.22
—
12.74
12.54
1.68
-0.91
-3.08
-1.99
-2.45
1.59
0.02
105.94
10.08
0.43
9.65
—
7.82
10.86
-1.2
-1.27
-2.31
1.46
1.33
-1.27
-0.01
105.94
14.22
3.18
11.04
—
9.2
12
-0.96
0.01
-3.97
-4.92
-1.15
-1.8
-0.02
105.94
14.08
1.56
12.52
—
9.92
12.62
-0.1
-0.51
-3.16
-3.76
0.06
-2.54
-0.02
105.94
15.07
7.15
7.93
—
12.04
15.8
-7.87
-0.01
-4.05
-13.74
-1.17
-6.91
-0.07
105.94
10.57
0.43
10.14
—
8.26
11.29
-1.15
-4.04
0.21
-4.98
-0.17
-3.26
-0.18
17.84
12.58
0.95
11.63
—
10.06
0.93
10.69
0.01
-4.06
6.62
1.99
2.63
0.15
17.84
85.04
55.67
29.37
—
21.22
24.89
4.47
0.04
-4.03
0.52
0.46
-1.13
-0.06
17.84
1.65
0.03
1.62
—
1.62
1.35
0.27
0.42
-0.7
0.04
-0.03
-1.52
-0.08
17.66
2.36
0.07
2.29
—
2.69
3.46
-1.17
-0.35
—
-1.51
0.04
-1.55
-0.09
17.79
2.9
0.11
2.79
—
2.62
3.37
-0.58
-0.38
-0.03
0.26
0.03
0.23
0.01
17.79
2.62
0.08
2.54
—
2.95
3.69
-1.15
-0.33
-0.03
-1.51
-0.14
-1.37
-0.08
17.79
3.29
0.11
3.18
—
3.23
4.8
-1.61
-0.34
-0.1
-2.05
-0.5
-1.56
-0.09
17.79
2.88
0.08
2.8
—
2.98
3.77
-0.96
-0.48
0.08
-1.36
-0.3
-1.06
-0.06
17.79
3.23
0.09
3.14
—
3.03
3.87
-0.73
-0.26
-0.04
-1.03
-0.08
-0.95
-0.05
17.79
2.76
0.09
2.67
—
3.29
4.12
-1.45
-0.27
-0.04
-1.76
-0.29
-1.47
-0.08
17.79
3.61
0.12
3.49
—
3.45
6.25
-2.76
-0.27
-0.04
-3.08
-1.55
-1.53
-0.09
17.79
3.02
0.1
2.92
—
3.26
4.05
-1.13
-0.29
0.02
-1.4
—
-1.4
-0.08
17.79
3.51
0.14
3.37
—
3.41
4.22
-0.85
-0.3
0.03
-1.11
0.04
-1.15
-0.06
17.79
2.42
0.11
2.31
—
3.16
4.01
-1.7
-0.27
0.03
-1.95
—
-1.95
-0.11
17.79
3.36
0.12
3.24
—
3.55
6.54
-3.3
-1.18
1.01
-3.47
0.17
-3.64
-0.2
17.79
3.58
0.1
3.48
—
3.28
4.14
-0.66
-0.3
0.18
-0.96
0.07
-1.03
-0.06
17.79
3.01
0.14
2.87
—
3.26
4.01
-1.14
-0.63
0.13
-1.45
-0.09
-1.37
-0.08
17.98
2.06
0.09
1.97
—
3.01
3.8
-1.84
0.01
-0.32
-2.15
—
-2.21
-0.12
17.79
2.5
0.16
2.34
—
3.46
5.02
-2.68
-0.57
0.53
-3.25
0.32
14.72
0.82
17.79
2.22
0.1
2.12
—
2.69
3.8
-1.69
-0.39
0.28
-2.08
-0.12
-2.52
-0.14
17.79
3.98
0.13
3.85
—
3.25
4.12
-0.28
-0.79
0.02
-1.07
-0.08
-0.1
—
17.98
1.83
0.06
1.77
—
3.43
4.7
-2.93
-0.39
0.45
-3.31
-0.07
-3.69
-0.2
17.79
8.27
0.61
7.66
—
7.17
17.94
-10.28
-0.18
0
-10.46
0.12
-10.19
-0.57
17.79
3.34
0.18
3.17
—
5.52
6.95
-3.78
-0.53
0.44
-4.31
-0.03
-3.74
-0.21
17.79
5.29
0.2
5.09
—
6.3
7.8
-2.71
-0.67
0.93
-3.39
-0.03
-4.42
-0.22
19.33