Brioschi Sviluppo Statements
BR
Brioschi Sviluppo 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
8.841
100
1.46
16.5
7.381
83.5
—
0
6.095
68.9
8.219
93
-0.838
-9.5
1.154
13.1
0.147
1.7
0.463
5.2
0.208
2.4
0.259
2.9
0
779.09
141.76
100
81.954
57.8
59.806
42.2
—
0
14.026
9.9
19.829
14
39.977
28.2
-2.202
-1.6
0.795
0.6
38.57
27.2
12.44
8.8
26.126
18.4
0.034
779.09
20.874
100
7.329
35.1
13.545
64.9
—
0
8.363
40.1
12.227
58.6
1.318
6.3
-3.155
-15.1
0.063
0.3
-1.774
-8.5
-4.809
-23.04
3.022
14.5
0.004
779.09
7.178
100
-13.764
-191.8
20.942
291.8
—
0
22.711
316.4
24.742
344.7
-3.8
-52.9
-2.919
-40.7
0.414
5.8
-4.953
-69.003
-1.594
-22.2
-3.344
-46.6
-0.004
779.09
5.181
100
-28.331
-546.8
33.512
646.8
—
0
33.903
654.4
36.603
706.5
-3.091
-59.7
0.063
1.2
-2.878
-55.5
-6.93
-133.8
-0.503
-9.7
-6.441
-124.3
-0.008
779.09
6.334
100
-23.654
-373.4
29.988
473.4
—
0
32.579
514.4
34.508
544.8
-4.52
-71.4
-2.361
-37.3
-0.205
-3.2
-6.826
-107.8
-0.06
-0.9
-6.758
-106.7
-0.009
770.98
7.07
100
-5.17
-73.1
12.24
173.1
—
0
11.973
169.3
14.752
208.7
-2.512
-35.5
0.156
2.2
-2.985
-42.2
-5.386
-76.2
-0.071
-1.004
-5.306
-75.05
-0.007
787.66
3.786
100
—
0
—
0
—
0
2.212
58.4
4.32
114.1
-0.534
-14.1
-1.451
-38.3
—
0
-1.985
-52.4
-0.161
-4.3
-1.824
-48.2
—
—
7.065
100
-5.855
-82.9
12.92
182.9
—
0
13.247
187.5
15.553
220.1
-2.633
-37.3
-0.195
-2.8
-2.942
-41.6
-5.764
-81.6
-0.485
-6.9
-5.249
-74.3
-0.007
786.46
9.93
100
-3.738
-37.6
13.668
137.6
—
0
9.153
92.2
14.583
146.9
-0.915
-9.2
-0.872
-8.8
0.163
1.6
-1.636
-16.5
0.453
4.6
-2.098
-21.1
-0.003
787.66
7.424
100
2.028
27.3
5.396
72.7
—
0
5.031
67.8
7.378
99.4
-1.982
-26.7
-4.082
-55
-0.171
-2.3
-6.333
-85.3
-0.398
-5.4
-5.943
-80.05
-0.008
787.66
7.06
—
—
—
2.97
6.05
1
-4.59
—
-2.57
-0.41
-1.82
—
787.66
8.36
—
—
—
1.73
3.9
4.46
-6.84
—
3.86
1.2
2.25
—
787.66
4.39
—
—
—
2.39
5.38
-0.99
-2.79
—
-3.79
0.06
-0.87
—
787.66
4.37
—
—
—
2.23
4.53
-0.15
-2.51
—
-2.67
0.09
-3.76
—
787.66
6.48
6.52
-0.04
—
4.05
6.2
-6.25
-0.56
-2.27
-10.48
-0.57
-9.86
-0.01
787.66
4.5
0.24
4.25
—
2.91
4.52
-0.27
-0.54
-2.01
-2.81
-0.28
-2.5
—
787.66
5.76
0.78
4.98
—
3.82
6.31
-1.33
-0.65
-2.25
8.79
3.34
5.48
0.01
787.66
76.11
55.68
20.42
—
13.09
15.25
5.17
-0.51
-2.21
2.45
0.57
1.86
—
787.66
12.28
-1.13
13.41
—
12.45
13.93
-0.51
-0.73
-3.17
-4.41
0.73
-5.14
-0.01
787.66
6.22
-3.25
9.46
—
7.97
9.12
0.35
-0.47
-3.16
-3.28
0.11
-3.35
—
787.66
8.53
0.68
7.85
—
5.93
8.95
-1.1
-6.45
-2.56
-10.11
-0.11
-9.98
-0.01
787.66
6.44
-4.21
10.65
—
7.62
10.07
0.58
0.12
-2.81
-2.1
0.09
-2.21
—
787.66
15.65
16.95
-1.3
—
9.09
10.87
-12.17
-6.57
-0.01
-18.75
-0.23
-18.46
-0.02
787.66
6.73
-3.51
10.24
—
7.62
10.13
0.11
-0.74
-2.56
-3.2
0.12
-3.27
—
787.66
6.59
5.32
1.28
—
8.35
10.85
-9.58
0.01
-3.62
-13.19
0.3
-13.87
-0.02
787.66
36.54
21.3
15.24
—
6.55
10.2
5.04
-0.81
-3.36
0.88
1.39
-0.09
—
787.66
6.66
12.46
-5.8
—
5.59
7.72
-13.52
-1.07
-4.48
-19.07
-2.47
-13.32
-0.02
787.66
6.59
-0.86
7.45
—
3.87
6.68
0.78
-0.23
-7.55
-7
-0.78
-5.97
-0.01
787.66
10.39
2.8
7.59
—
4.9
6.5
1.08
-0.48
-3.42
-2.81
0.28
-2.79
—
787.66
8
0.32
7.69
—
5.22
6.44
1.24
1.11
-2.99
-0.63
0.22
-0.72
—
787.66
10.19
-4.35
14.54
—
9.52
10.18
4.36
-0.38
-3.34
0.64
1.25
-0.21
—
787.66
8.39
-2.15
10.54
—
8.06
10.11
0.43
-0.17
-2.71
-2.45
0.08
-2.19
—
787.66
7.38
-11.24
18.62
—
16.68
20.13
-1.51
0.13
-1.88
-3.26
-0.17
-3.25
—
787.66
4.71
-8.36
13.07
—
11.38
14.02
-0.95
-0.4
-1.9
-3.17
-0.04
-2.99
—
787.66
3.6
-10.46
14.06
—
15.92
17.19
-3.13
-0.51
-2.42
-6.06
-1.64
-3.43
—
787.66
35.21
8.27
26.94
—
14.2
16.65
10.29
-0.51
-0.91
8.87
3.8
5.25
0.01
787.66
4.1
-13.75
17.84
—
18.16
18.71
-0.87
-0.77
-0.47
-2.1
-0.32
-1.82
—
787.66
1.03
-18.85
19.88
—
19.49
21.72
-1.84
-1.04
0.37
-2.5
0.02
-2.2
—
787.66
97.17
30.9
66.27
—
31.21
36.14
30.13
-4.69
0.67
26.08
8.84
17.47
0.02
761.71
3.27
-36.62
39.88
—
34.72
41.88
-1.99
-4.12
0.45
-5.62
-0.79
-4.56
-0.01
752.58
2.15
-29.26
31.41
—
30.12
32.11
-0.7
-1.49
0.13
-1.86
-0.3
-1.7
—
732.81