Borgosesia Statements
BO
Borgosesia 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
11.481
100
0.296
2.6
11.185
97.4
—
0
5.626
49
12.284
107
-1.099
-9.6
4.992
43.5
-0.289
-2.5
3.51
30.6
0.292
2.5
2.802
24.4
0.059
47.718
17.802
100
7.696
43.2
10.106
56.8
—
0
8.222
46.2
8.98
50.4
1.126
6.3
0.777
4.4
0.029
0.2
2.167
12.2
-1.19
-6.7
3.968
22.3
0.083
47.718
7.701
100
0.584
7.6
7.117
92.4
—
0
4.679
60.8
8.32
108
-1.203
-15.6
6.742
87.5
-0.283
-3.7
5.101
66.2
0.301
3.9
3.041
39.5
0.064
47.718
1.604
100
5.982
372.9
-4.378
-272.9
—
0
3.986
248.5
-2.908
-181.3
-1.47
-91.6
-0.747
-46.6
-1.623
-101.2
3.33
207.6
0.483
30.1
2.393
149.2
0.041
58.149
9.609
100
0.638
6.6
8.971
93.4
—
0
2.333
24.3
9.452
98.4
-0.481
-5.006
4.292
44.7
-1.642
-17.09
4.765
49.6
-0.256
-2.7
4.687
48.8
0.123
38.15
5.685
100
7.398
130.1
-1.713
-30.1
—
0
4.329
76.1
-6.186
-108.8
4.473
78.7
-0.467
-8.2
-1.302
-22.9
2.823
49.7
-1.398
-24.6
3.931
69.1
0.101
38.788
0.822
100
5.81
706.8
-4.988
-606.8
—
0
2.498
303.9
-4.057
-493.6
-0.931
-113.3
2.834
344.8
-1.133
-137.8
1.445
175.8
0.63
76.6
0.821
99.9
0.022
38.15
14.075
100
3.97
28.2
10.105
71.8
—
0
5.499
39.1
12.191
86.6
-2.086
-14.8
7.571
53.8
-2.291
-16.3
2.612
18.6
0.121
0.9
2.491
17.7
0.162
15.373
0.276
100
—
0
—
0
—
0
0.491
178.2
0.533
193.4
-0.257
-93.4
-0.009
-3.1
0
-0.09
0.193
70.1
0.014
5.2
0.179
64.9
0.017
10.439
0.04
100
—
0
—
0
—
0
0.199
498.7
0.217
543
-0.177
-443
0
0.4
—
0
-0.371
-929.07
0
-1.05
-0.371
-928.02
-0.035
10.524
0.069
100
—
0
—
0
—
0
0.259
376.3
0.261
379.8
-0.192
-279.8
0
-0.07
—
0
-0.195
-283.6
-0.001
-1.08
-0.194
-282.5
-0.019
10.354
0.68
—
—
—
1.697
1.64
-0.96
0.303
-0.18
-0.91
0.025
-0.934
-0.09
10.354
1.338
—
—
—
1.04
2.193
-0.855
-0.406
—
-1.97
-0.187
-1.789
-0.057
31.275
0.47
-0.02
0.49
—
0.56
-0.42
0.91
-0.15
0.49
1.67
0.35
1.32
0.04
31.62
0.63
-0.11
0.74
—
0.61
2.5
-1.76
-0.26
-0.02
-4.74
0.07
-4.77
-0.15
31.28
0.63
-0.01
0.64
—
0.66
1.05
-0.41
-0.11
0.18
-2
-0.2
-1.83
-0.06
31.62
0.55
-0.01
0.56
—
0.49
0.63
-0.07
-0.23
-0.01
-0.31
0.02
-0.34
-0.01
31.28
0.43
-0.01
0.44
—
1.06
1.19
-0.75
-0.35
-0.14
-10.11
-0.33
-9.61
-0.21
43.89
0.79
-0.01
0.8
—
0.55
0.37
0.43
-0.05
-0.37
0.34
0.05
0.25
0.01
27.2
0.87
-0.04
0.91
—
0.67
-0.14
1.05
-0.08
-0.1
0.59
0.24
0.13
—
31.62
0.82
—
0.82
—
0.59
0.75
0.07
-0.31
-0.01
-0.23
0.09
-0.32
-0.01
31.28
0.82
-0.04
0.86
—
0.51
2.78
-1.92
-0.2
0.99
-2.77
-0.24
-2.9
-0.08
31.28
0.94
-0.01
0.95
—
0.56
0.77
0.18
-0.3
-0.04
-0.13
0.4
-0.5
-0.02
31.28
0.96
-0.01
0.97
—
0.69
0.09
0.88
-0.55
-0.05
-0.06
-0.1
0.06
—
31.28
0.83
-0.13
0.97
—
0.64
0.97
-0.01
-0.31
0.12
-0.2
0.09
-0.28
-0.01
31.28
1.02
-0.02
1.04
—
0.54
4.42
-3.38
-0.29
-0.15
-4.03
-0.12
-2.03
-0.06
31.28
1.45
-0.11
1.56
—
0.73
1.05
0.51
-0.39
0.1
0.22
-0.01
0.12
—
31.28
1.04
-0.08
1.12
—
0.67
0.88
0.25
-0.28
0.21
-0.32
0.1
-0.5
-0.02
31.28
0.92
-0.08
1
—
0.88
1.08
-0.08
-0.56
0.09
-0.55
0.06
-0.58
-0.02
31.28
1.88
-0.53
2.41
—
1.38
2.82
-0.41
-0.75
0.06
4.18
3.5
-1.53
-0.04
31.28
1.04
—
1.04
—
0.62
0.75
0.3
-0.91
0.28
-0.34
0.49
-0.84
-0.03
31.28
0.95
—
0.95
—
0.74
0.93
0.01
-0.77
0.13
-1.46
0.03
-1.51
-0.05
31.28
0.92
—
0.92
—
0.88
1.03
-0.12
-0.9
0.61
-0.24
0.07
-0.31
-0.01
30.39
1.22
-0.02
1.24
—
1.33
1.3
-0.06
-1.3
0.8
2.62
-0.25
-7.35
-0.23
31.29
0.92
0.02
0.9
—
0.69
1.13
-0.22
-0.57
-0.35
-1.17
0.31
-0.3
-0.02
63.69
-8.33
-2.53
-5.79
—
-3.76
-4.36
-1.43
—
1.09
-0.66
-0.05
0.7
0.01
64.27
9.91
2.53
7.38
—
5.13
6.31
1.08
—
-0.12
0.95
0.74
0.84
0.01
63.82
15.33
7.24
8.09
—
6.15
13.53
-5.44
-1.47
1.61
-10.28
-0.95
-9.44
-0.15
63.76
8.24
2.12
6.12
—
3.86
4.45
1.67
—
-0.84
-0.28
0.79
-0.9
-0.01
64.59
11.1
1.54
9.57
—
6.23
7.61
1.95
—
1.09
-3.71
-0.75
-2.96
-0.05
63.99
11.72
2.39
9.33
—
5.62
8.38
0.95
—
-1.01
-11.15
-16.33
4.68
0.08
63.02
10.87
3.1
7.77
—
4.95
6.04
1.73
—
-1.17
0.97
0.79
0.07
—
67.96