Cellularline Statements
CE
Cellularline 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
44.246
100
25.32
57.2
18.926
42.8
—
0
14.407
32.6
14.139
32
4.787
10.8
-0.886
-2.002
—
0
3.901
8.8
0.195
0.4
3.706
8.4
0.173
21.367
67.82
100
43.467
64.1
24.353
35.9
—
0
21.26
31.3
26.901
39.7
-2.548
-3.8
-1.037
-1.5
-0.62
-0.9
-4.331
-6.4
-0.295
-0.4
-4.036
-6
-0.192
21.033
83.086
100
51.333
61.8
31.753
38.2
—
0
21.995
26.5
27.751
33.4
4.002
4.8
0.102
0.1
0.737
0.9
-30.705
-37
1.449
1.7
-32.155
-38.7
-1.488
21.604
40.767
100
23.935
58.7
16.832
41.3
—
0
13.914
34.1
13.544
33.2
3.288
8.1
0.805
2
—
0
4.093
10
1.141
2.8
2.952
7.2
0.137
21.609
54.558
100
32.885
60.3
21.673
39.7
—
0
21.24
38.9
26.423
48.4
-4.75
-8.7
0.81
1.5
-0.171
-0.3
-44.111
-80.9
-1.1
-2.02
-43.011
-78.8
-2.04
21.084
23.329
100
14.22
61
9.109
39
—
0
13.348
57.2
12.873
55.2
-3.764
-16.1
0.086
0.4
—
0
-3.678
-15.8
-1.051
-4.5
-2.627
-11.3
-0.126
20.864
70.868
100
38.61
54.5
32.258
45.5
—
0
27.755
39.2
32.384
45.7
-0.126
-0.2
0.151
0.2
-0.321
-0.5
-0.415
-0.6
0.206
0.3
-0.621
-0.9
-0.03
20.862
34.338
100
17.964
52.3
16.374
47.7
—
0
12.683
36.9
12.163
35.4
4.211
12.3
-0.554
-1.6
—
0
3.657
10.7
1.1
3.2
2.557
7.4
0.123
20.864
39.707
100
23.753
59.8
15.954
40.2
—
0
17.172
43.2
20.797
52.4
-4.843
-12.2
-0.515
-1.3
-0.714
-1.8
-6.141
-15.5
-2.916
-7.3
-3.225
-8.1
-0.155
20.866
16.636
100
10.079
60.6
6.557
39.4
—
0
11.272
67.8
11.162
67.1
-4.605
-27.7
-1.08
-6.5
—
0
-5.685
-34.2
-1.742
-10.5
-3.942
-23.7
-0.189
20.864
67.919
100
36.907
54.3
31.012
45.7
—
0
22.652
33.4
28.133
41.4
2.879
4.2
-1.338
-2
1.711
2.5
3.07
4.5
-14.752
-21.7
17.821
26.2
0.95
18.769
36.621
100
22.708
62
13.913
38
—
0
14.642
40
19.264
52.6
-5.351
-14.6
0.635
1.7
0.001
0.003
-5.466
-14.9
-1.545
-4.2
-3.921
-10.7
-0.181
21.673
20.041
100
11.782
58.8
8.259
41.2
—
0
10.714
53.5
10.465
52.2
-2.206
-11.007
0.332
1.7
0.001
0.005
-1.873
-9.3
-0.175
-0.9
-1.698
-8.5
-0.085
20.056
85.152
100
45.468
53.4
39.684
46.6
—
0
18.664
21.9
22.358
26.3
17.326
20.3
0.779
0.9
-0.201
-0.2
17.726
20.8
2.094
2.5
15.634
18.4
0.848
18.44
93.243
100
49.86
53.5
43.383
46.5
—
0
34.395
36.9
33.421
35.8
9.962
10.7
-0.531
-0.6
0.001
0.001
9.432
10.1
0.191
0.2
9.241
9.9
0.457
20.235
55.288
100
30.356
54.9
24.932
45.1
—
0
15.99
28.9
20.167
36.5
4.765
8.6
-0.842
-1.5
-0.001
-0.002
2.356
4.3
-0.22
-0.4
2.575
4.7
0.119
21.673
93.827
100
46.327
49.4
47.5
50.6
—
0
22.44
23.9
27.368
29.2
20.132
21.5
6.05
6.4
-0.079
-0.08
26.103
27.8
-6.275
-6.7
32.378
34.5
1.494
21.673
12.819
100
7.419
57.9
5.4
42.1
—
0
6.015
46.9
7.442
58.1
-2.042
-15.9
4.516
35.2
—
0
2.474
19.3
-10.345
-80.7
12.819
100
0.586
21.868
-106.87
100
-42.32
39.6
-64.55
60.4
—
0
-41.55
38.9
-59.27
55.5
-5.27
4.9
-1.29
1.2
1.11
-1.04
-6.64
6.2
-4.47
4.2
-2.17
2
-0.1
22.11