Tinexta Statements
TN
Tinexta 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
213.3
100
68.878
32.3
144.42
67.7
—
0
78.804
36.9
106.15
49.8
38.275
17.9
-1.085
-0.5
-0.002
-0.0009
36.075
16.9
11.163
5.2
19.988
9.4
0.451
45.348
87.071
100
30.807
35.4
56.264
64.6
—
0
37.411
43
48.693
55.9
7.571
8.7
-1.461
-1.7
-0.001
-0.001
4.958
5.7
1.97
2.3
2.096
2.4
0.044
45.437
182.48
100
47.013
25.8
135.46
74.2
8.446
4.6
89.529
49.1
120.03
65.8
15.432
8.5
0.043
0.02
-0.739
-0.4
14.539
8
5.203
2.9
43.007
23.6
0.92
46.264
189.16
100
48.49
25.6
140.67
74.4
7.942
4.2
75.263
39.8
108.01
57.1
32.663
17.3
-2.822
-1.5
-1.09
-0.6
28.656
15.1
9.383
5
60.711
32.1
1.3
46.644
78.668
100
29.006
36.9
49.662
63.1
—
0
31.546
40.1
39.753
50.5
9.909
12.6
-1.726
-2.2
-0.001
-0.001
7.941
10.1
2.739
3.5
48.731
61.9
1.05
46.007
168
100
47.623
28.3
120.38
71.7
6.22
3.7
77.978
46.4
100.27
59.7
20.113
12
-2.078
-1.2
-0.504
-0.3
16.463
9.8
3.135
1.9
15.015
8.9
0.31
47.05
96.039
100
35.673
37.1
60.366
62.9
—
0
41.114
42.8
52.289
54.4
8.077
8.4
-1.044
-1.09
—
0
6.543
6.8
2.204
2.3
3.547
3.7
0.08
44.337
301.55
100
103.55
34.3
198
65.7
—
0
120.28
39.9
152.1
50.4
45.893
15.2
-3.287
-1.09
—
0
41.702
13.8
12.991
4.3
38.675
12.8
0.81
47.245
67.287
100
23.721
35.3
43.566
64.7
—
0
27.771
41.3
35.355
52.5
8.211
12.2
-1.094
-1.6
-0.001
-0.001
6.815
10.1
2.419
3.6
5.61
8.3
0.014
294.19
139.74
100
38.127
27.3
101.61
72.7
5.898
4.2
63.595
45.5
84.153
60.2
17.461
12.5
-1.311
-0.9
-0.575
-0.4
15.195
10.9
4.293
3.1
17.698
12.7
0.37
47.139
82.666
100
29.721
36
52.945
64
—
0
34.286
41.5
43.18
52.2
9.765
11.8
-0.863
-1.04
—
0
8.664
10.5
1.842
2.2
6.695
8.1
0.14
47.821
145.27
100
52.587
36.2
92.68
63.8
—
0
44.521
30.6
61.303
42.2
31.377
21.6
-0.041
-0.03
—
0
31.074
21.4
9.232
6.4
21.408
14.7
0.462
46.351
65.084
100
21.257
32.7
43.827
67.3
—
0
20.716
31.8
28.237
43.4
15.59
24
-0.734
-1.1
0.024
0.04
15.059
23.1
4.745
7.3
10.235
15.7
0.216
47.408
123.82
100
36
29.1
87.817
70.9
4.567
3.7
44.092
35.6
64.35
52
23.467
19
-0.947
-0.8
-0.104
-0.08
21.248
17.2
5.312
4.3
15.735
12.7
0.334
47.128
54.911
100
21.43
39
33.481
61
—
0
20.234
36.8
27.965
50.9
5.516
10
-0.469
-0.9
—
0
4.174
7.6
1.283
2.3
2.873
5.2
0.06
47.883
132.13
100
37.89
28.7
94.241
71.3
4.482
3.4
44.492
33.7
66.654
50.4
27.587
20.9
-2.369
-1.8
-1.701
-1.3
22.115
16.7
7.353
5.6
14.424
10.9
0.31
46.492
54.577
100
20.461
37.5
34.116
62.5
—
0
17.778
32.6
25.382
46.5
8.734
16
-0.729
-1.3
0.056
0.1
7.622
14
2.532
4.6
4.987
9.1
0.109
45.705
126.59
100
35.386
28
91.206
72
3.416
2.7
49.937
39.4
68.689
54.3
22.517
17.8
-1.079
-0.9
-0.332
-0.3
20.096
15.9
6.079
4.8
13.758
10.9
0.29
47.441
59.735
100
21.3
35.7
38.435
64.3
—
0
21.265
35.6
28.713
48.1
9.722
16.3
-0.63
-1.05
0.027
0.05
8.713
14.6
2.859
4.8
5.719
9.6
0.12
47.658
125.11
100
34.144
27.3
90.964
72.7
—
0
45.867
36.7
62.327
49.8
28.637
22.9
-2.189
-1.7
0.603
0.5
25.533
20.4
6.567
5.2
18.772
15
0.404
46.465
55.232
100
20.162
36.5
35.07
63.5
—
0
17.642
31.9
23.607
42.7
11.463
20.8
-0.586
-1.06
0.01
0.02
10.356
18.8
3.187
5.8
7.094
12.8
0.154
46.078
51.02
100
19.53
38.3
31.48
61.7
—
0
18.72
36.7
24.74
48.5
6.75
13.2
-0.56
-1.1
0.02
0.04
6.28
12.3
2.03
4
4.16
8.2
0.09
46.57
35.47
100
15.23
42.9
20.23
57
—
0
13.33
37.6
16.37
46.2
3.87
10.9
-0.44
-1.2
0.03
0.08
7.83
22.1
1.49
4.2
6.33
17.8
0.13
47.83
40.92
100
17.95
43.9
22.97
56.1
—
0
13.61
33.3
16.43
40.2
6.54
16
-0.47
-1.1
—
0
5.23
12.8
1.83
4.5
3.38
8.3
0.07
46.26
33.17
100
14.71
44.3
18.46
55.7
—
0
11.45
34.5
15.03
45.3
3.42
10.3
-0.4
-1.2
—
0
2.41
7.3
0.64
1.9
1.77
5.3
0.05
38.76
32.1
100
15.6
48.6
16.5
51.4
—
0
9.93
30.9
11.73
36.5
4.77
14.9
-0.33
-1.03
0.01
0.03
3.92
12.2
1.75
5.5
2.17
6.8
0.07
31.99
17.65
100
8.72
49.4
8.93
50.6
—
0
6.2
35.1
6.61
37.5
2.32
13.1
—
0
0.07
0.4
2.38
13.5
1.02
5.8
1.09
6.2
0.03
31.99