Zignago Statements
ZV
Zignago 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
242.64
100
58.368
24.1
184.27
75.9
—
0
133.98
55.2
162.58
67
21.692
8.9
8.565
3.5
-0.541
-0.2
29.716
12.2
3.615
1.5
26.296
10.8
0.297
88.501
233.43
100
27.087
11.6
206.34
88.4
—
0
132.86
56.9
157.99
67.7
48.348
20.7
9.338
4
-0.697
-0.3
56.989
24.4
9.23
4
47.756
20.5
0.538
88.687
119.85
100
16.234
13.5
103.61
86.5
—
0
67.636
56.4
82.603
68.9
21.012
17.5
4.302
3.6
—
0
25.314
21.1
4.155
3.5
20.983
17.5
0.235
89.289
286.54
100
61.431
21.4
225.11
78.6
—
0
141.56
49.4
169.55
59.2
55.559
19.4
28.68
10
-0.433
-0.2
83.806
29.2
8.985
3.1
74.636
26
0.842
88.673
146.52
100
31.354
21.4
115.17
78.6
—
0
76.044
51.9
90.262
61.6
24.905
17
9.679
6.6
—
0
34.584
23.6
4.802
3.3
29.655
20.2
0.333
89.054
249.05
100
47.297
19
201.75
81
—
0
139.25
55.9
163.99
65.8
37.756
15.2
23.472
9.4
-0.442
-0.2
55.029
22.1
-0.62
-0.2
55.508
22.3
0.621
89.383
120.49
100
27.763
23
92.731
77
—
0
73.287
60.8
86.149
71.5
6.582
5.5
8.583
7.1
—
0
15.165
12.6
1.839
1.5
13.039
10.8
0.153
85.222
219.8
100
52.965
24.1
166.84
75.9
—
0
129.07
58.7
151.19
68.8
15.645
7.1
21.12
9.6
-0.167
-0.08
36.598
16.7
5.356
2.4
31.088
14.1
0.351
88.527
107.59
100
24.927
23.2
82.66
76.8
—
0
65.426
60.8
77.586
72.1
5.074
4.7
9.117
8.5
—
0
14.191
13.2
1.712
1.6
12.526
11.6
0.141
88.837
193.2
100
46.89
24.3
146.31
75.7
—
0
96.088
49.7
117.47
60.8
28.844
14.9
9.804
5.1
-0.258
-0.1
38.39
19.9
6.94
3.6
31.278
16.2
0.357
87.691
91.374
100
19.046
20.8
72.328
79.2
—
0
46.915
51.3
58.083
63.6
14.245
15.6
3.227
3.5
—
0
17.472
19.1
2.241
2.5
15.084
16.5
0.177
85.22
169.24
100
32.306
19.1
136.93
80.9
—
0
92.344
54.6
115.37
68.2
21.559
12.7
10.978
6.5
-0.05
-0.03
32.487
19.2
3.734
2.2
28.741
17
0.328
87.691
81.411
100
15.405
18.9
66.006
81.1
—
0
45.181
55.5
56.929
69.9
9.077
11.1
4.049
5
—
0
13.126
16.1
1.697
2.1
11.452
14.1
0.13
88.092
158.19
100
34.35
21.7
123.84
78.3
—
0
85.065
53.8
105.83
66.9
18.013
11.4
8.97
5.7
-0.964
-0.6
26.019
16.4
-5.782
-3.7
31.641
20
0.361
87.691
148.52
100
23.723
16
124.8
84
—
0
90.968
61.3
114.13
76.8
10.668
7.2
5.658
3.8
—
0
16.326
11
2.392
1.6
13.986
9.4
0.159
87.691
163.49
100
30.146
18.4
133.35
81.6
—
0
87.902
53.8
105.51
64.5
27.839
17
8.497
5.2
-0.475
-0.3
35.861
21.9
5.091
3.1
30.621
18.7
0.349
87.691
160.23
100
27.822
17.4
132.41
82.6
—
0
91.692
57.2
114.12
71.2
18.288
11.4
8.515
5.3
-0.024
-0.01
26.779
16.7
4.569
2.9
22.432
14
0.256
87.691
142.86
100
29.147
20.4
113.72
79.6
—
0
78.796
55.2
91.4
64
22.316
15.6
7.285
5.1
—
0
29.188
20.4
4.606
3.2
25
17.5
0.285
87.691
70.1
100
12.517
17.9
57.583
82.1
—
0
38.881
55.5
48.28
68.9
9.303
13.3
3.826
5.5
—
0
13.129
18.7
2.199
3.1
11.216
16
0.132
84.97
74.21
100
17.66
23.8
56.55
76.2
—
0
37.12
50
46.9
63.2
9.65
13
2.25
3
1.08
1.5
11.9
16
2.46
3.3
9.78
13.2
0.11
89.68
61.99
100
13.56
21.9
48.43
78.1
—
0
32.34
52.2
40.78
65.8
7.65
12.3
1.49
2.4
0.38
0.6
9.15
14.8
1.76
2.8
7.39
11.9
0.09
84.92
64.55
100
16.57
25.7
47.98
74.3
—
0
33.47
51.9
41.33
64
6.66
10.3
3.12
4.8
0.41
0.6
9.77
15.1
2.13
3.3
7.64
11.8
0.09
86.82
61.59
100
16.34
26.5
45.25
73.5
—
0
31.8
51.6
39.97
64.9
5.28
8.6
2.83
4.6
0.92
1.5
8.11
13.2
1.76
2.9
6.35
10.3
0.08
84.71
64.41
100
18.11
28.1
46.3
71.9
—
0
31.89
49.5
40.06
62.2
6.24
9.7
1.54
2.4
0.82
1.3
7.77
12.1
1.69
2.6
6.09
9.5
0.07
86.58
61.15
100
15.76
25.8
45.4
74.2
—
0
33.23
54.3
38.96
63.7
6.43
10.5
1.69
2.8
-1.58
-2.6
8.12
13.3
1.94
3.2
6.18
10.1
0.07
84.68
61.41
100
14.1
23
47.31
77
—
0
34.76
56.6
42.84
69.8
4.47
7.3
2.55
4.2
0.87
1.4
7.02
11.4
1.62
2.6
5.41
8.8
0.06
87.18
57.85
100
14.27
24.7
43.58
75.3
—
0
33.42
57.8
39.73
68.7
3.85
6.7
2.14
3.7
0.52
0.9
5.99
10.4
1.17
2
4.82
8.3
0.06
84.53
56.45
100
12
21.3
44.44
78.7
—
0
33.22
58.8
39.69
70.3
4.76
8.4
2.03
3.6
0.71
1.3
6.79
12
1.75
3.1
5.04
8.9
0.06
86.84
58.33
100
14.58
25
43.75
75
—
0
32.82
56.3
38.91
66.7
4.84
8.3
1.98
3.4
0.63
1.1
6.82
11.7
1.59
2.7
5.23
9
0.06
85.69