Keyrus Statements
5U
Data from Keyrus`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
EUR - Euro
Last reporting period:
31 Dec, 2022
Next reporting period:
29 Jun, 2023
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Keyrus 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
184.7
10.5 %
100
66.8
36.2
117.9
9 %
63.8
—
0
102.3
55.4
107.1
4.1 %
58
10.8
100 %
5.8
-2.4
-1.3
0.9
0.5
5.8
13.7 %
3.1
2.8
1.5
2
5.3 %
1.1
0.12
16.3
167.2
12.8 %
100
59
35.3
108.2
15.1 %
64.7
—
0
98.7
59
102.9
17.7 %
61.5
5.4
-18.2 %
3.2
0.7
0.4
0.2
0.1
5.1
-3.8 %
3.1
1.6
1
1.9
-20.8 %
1.1
0.12
15.4
148.2
5.1 %
100
54.2
36.6
94
-2.5 %
63.4
—
0
84.1
56.7
87.4
-5.8 %
59
6.6
83.3 %
4.5
-1.9
-1.3
1.6
1.1
5.3
3.9 %
3.6
2.7
1.8
2.4
50 %
1.6
0.15
16.1
141
10.1 %
100
44.6
31.6
96.4
10.3 %
68.4
—
0
88.9
63
92.8
13.2 %
65.8
3.6
-33.3 %
2.6
2.3
1.6
—
0
5.1
15.9 %
3.6
1.3
0.9
1.6
-23.8 %
1.1
0.1
15.7
128.1
-3.5 %
100
40.7
31.8
87.4
-3.1 %
68.2
—
0
74.8
58.4
82
-6.5 %
64
5.4
116 %
4.2
-0.1
-0.08
0.8
0.6
4.4
193.3 %
3.4
0.4
0.3
2.1
184 %
1.6
0.13
15.8
132.8
-5.9 %
100
42.7
32.2
90.2
-1.7 %
67.9
—
0
82
61.7
87.7
7.1 %
66
2.5
-74.7 %
1.9
-1.5
-1.1
1
0.8
1.5
-72.7 %
1.1
3.7
2.8
-2.5
-204.2 %
-1.9
-0.16
15.9
141.1
-3.1 %
100
49.3
34.9
91.8
-3.1 %
65.1
—
0
78.5
55.6
81.9
-17.3 %
58
9.9
330.2 %
7
-1.7
-1.2
-0.3
-0.2
5.5
188.7 %
3.9
2.7
1.9
2.4
128.6 %
1.7
0.15
15.8
145.6
6 %
100
50.9
35
94.7
10.8 %
65
—
0
94
64.6
99
28.1 %
68
-4.3
-152.4 %
-3
-1.3
-0.9
0.1
0.07
-6.2
-177.5 %
-4.3
2.1
1.4
-8.4
-225.4 %
-5.8
-0.53
15.8
137.4
1.2 %
100
51.9
37.8
85.5
-2.7 %
62.2
—
0
76
55.3
77.3
-7.3 %
56.3
8.2
82.2 %
6
-0.5
-0.4
0.2
0.1
8
105.1 %
5.8
0.8
0.6
6.7
219 %
4.9
0.43
15.6
135.8
5 %
100
47.9
35.3
87.9
10.3 %
64.7
—
0
82.3
60.6
83.4
16.6 %
61.4
4.5
-45.1 %
3.3
-0.9
-0.7
0.3
0.2
3.9
-49.4 %
2.9
1.5
1.1
2.1
-59.6 %
1.5
0.13
16
129.3
1.7 %
49.6
79.7
-5.6 %
—
71.4
71.5
-11 %
8.2
100 %
-1.3
0.8
7.7
120 %
1.7
5.2
160 %
0.32
16.3
127.1
10.9 %
42.7
84.4
19.9 %
—
77.2
80.3
24.3 %
4.1
-29.3 %
-0.8
0.2
3.5
-35.2 %
1.6
2
-53.5 %
0.13
15.3
114.6
1.1 %
44.2
70.4
-2.6 %
—
62.2
64.6
-8.6 %
5.8
262.5 %
-0.8
0.4
5.4
315.4 %
0.9
4.3
4200 %
0.27
15.8
113.3
11.5 %
41
72.3
12.3 %
—
70.5
70.7
15.5 %
1.6
-50 %
-0.6
0.4
1.3
-55.2 %
1.2
0.1
-95.2 %
0.01
15.8
101.6
1.3 %
37.2
64.4
0.3 %
—
56.4
61.2
-0.8 %
3.2
28 %
-0.8
0.5
2.9
26.1 %
1
2.1
23.5 %
0.13
16.3
100.3
10.2 %
36.1
64.2
14.6 %
—
62
61.7
16.4 %
2.5
-16.7 %
-0.6
0.4
2.3
-11.5 %
0.8
1.7
-19 %
0.11
15.1
91
10.8 %
35
56
3.9 %
—
49.5
53
1.9 %
3
57.9 %
-0.6
0.2
2.6
62.5 %
0.6
2.1
200 %
0.14
15.2
82.1
3.9 %
28.2
53.9
6.5 %
—
52.8
52
8.1 %
1.9
-26.9 %
-0.7
0.4
1.6
-20 %
0.9
0.7
-30 %
0.04
17.5
79
-1.1 %
28.3
50.6
-3.1 %
—
44.5
48.1
-4.4 %
2.6
44.4 %
-0.8
0.2
2
42.9 %
0.7
1
100 %
0.06
17.1
79.9
3.8 %
27.8
52.2
6.7 %
—
50.5
50.3
8.9 %
1.8
-33.3 %
-0.6
0.2
1.4
-30 %
0.9
0.5
-66.7 %
0.03
15.7
77
0.9 %
28.2
48.9
1.9 %
—
43.2
46.2
-0.2 %
2.7
50 %
-0.6
—
2
122.2 %
0.5
1.5
275 %
0.07
21.6
76.3
6.3 %
28.3
48
12.7 %
—
47.2
46.3
14 %
1.8
-10 %
-0.6
—
0.9
-47.1 %
0.7
0.4
-76.5 %
0.02
16.8
71.8
8.5 %
29.2
42.6
1.7 %
—
37.7
40.6
0.5 %
2
33.3 %
-0.3
-0.2
1.7
-5.6 %
—
1.7
30.8 %
0.1
17
66.2
8.7 %
24.3
41.9
14.8 %
—
40.5
40.4
19.9 %
1.5
-46.4 %
-0.3
-0.1
1.8
—
0.5
1.3
-23.5 %
0.07
18.9
60.9
3.2 %
24.4
36.5
-1.9 %
—
31.8
33.7
-4.3 %
2.8
40 %
-0.1
-0.4
1.8
28.6 %
0.1
1.7
70 %
0.1
16.2
59
8.3 %
21.8
37.2
6.6 %
—
35
35.2
7.3 %
2
-4.8 %
-0.4
—
1.4
—
0.4
1
-37.5 %
0.04
25.6
54.5
2.8 %
19.6
34.9
3.6 %
—
27.2
32.8
0.3 %
2.1
110 %
0.1
-0.6
1.4
—
-0.2
1.6
1700 %
0.06
33.5
53
-5.4 %
19.3
33.7
3.1 %
—
33
32.7
4.1 %
1
-28.6 %
-0.6
0.1
—
-100 %
0.2
-0.1
-200 %
-0.01
11.6
56
-2.4 %
23.3
32.7
-3.8 %
—
30.7
31.4
-3.7 %
1.4
-6.7 %
-0.3
-0.3
0.1
-83.3 %
—
0.1
-80 %
0.01
20.6
57.4
9.3 %
23.4
34
17.2 %
—
32.2
32.6
25.4 %
1.5
-50 %
-0.3
—
0.6
-71.4 %
0.2
0.5
-75 %
0.03
16.8
52.5
7.6 %
23.5
29
1.4 %
—
27.1
26
-2.3 %
3
57.9 %
-0.4
-0.2
2.1
75 %
0.2
2
185.7 %
0.1
20
48.8
35.9 %
20.2
28.6
42.3 %
—
26.2
26.6
49.4 %
1.9
-17.4 %
-0.2
—
1.2
-47.8 %
0.5
0.7
-65 %
0.04
16.4
35.9
22.5 %
15.8
20.1
13.6 %
—
17.9
17.8
7.9 %
2.3
91.7 %
—
—
2.3
91.7 %
0.3
2
185.7 %
0.11
18.7
29.3
3.9 %
11.6
17.7
4.1 %
—
16.1
16.5
-2.4 %
1.2
1100 %
—
—
1.2
300 %
0.5
0.7
600 %
0.04
18.3
28.2
8 %
11.2
17
4.3 %
—
14.9
16.9
5 %
0.1
-66.7 %
—
—
0.3
50 %
0.3
0.1
-66.7 %
—
18.3
26.1
2.8 %
9.8
16.3
2.5 %
—
15.4
16.1
2.5 %
0.3
50 %
—
—
0.2
100 %
-0.1
0.3
50 %
0.02
18.3
25.4
12.4 %
9.5
15.9
10.4 %
—
14.2
15.7
6.1 %
0.2
150 %
0.1
—
0.1
112.5 %
—
0.2
128.6 %
0.01
13.7
22.6
—
8.2
14.4
—
—
13.7
14.8
—
-0.4
—
—
—
-0.8
—
-0.1
-0.7
—
-0.05
13.7