Opmobility Statements
OP
Opmobility 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
5 413.01
100
4 821.14
89.1
591.87
10.9
-131.97
-2.4
228.88
4.2
397.44
7.3
194.43
3.6
-33.169
-0.6
-9.215
-0.2
141.27
2.6
41.182
0.8
100.22
1.9
0.696
144.04
5 020.64
100
4 452.87
88.7
567.77
11.3
-83.449
-1.7
227.2
4.5
405.44
8.1
162.33
3.2
-36.044
-0.7
-5.711
-0.1
83.654
1.7
23.113
0.5
63.117
1.3
0.44
144.11
5 293.42
100
4 722.32
89.2
571.1
10.8
-110.56
-2.09
205.68
3.9
393.61
7.4
177.5
3.4
-18.19
-0.3
-6.711
-0.1
142.09
2.7
39.584
0.7
100.01
1.9
0.69
144.1
4 617.17
100
4 104.38
88.9
512.8
11.1
-73.622
-1.6
181.73
3.9
373.37
8.1
139.43
3
-13.493
-0.3
-0.855
-0.02
99.048
2.1
30.29
0.7
63.365
1.4
0.44
144.6
3 920.94
100
3 476.08
88.7
444.85
11.3
-68.279
-1.7
145.37
3.7
313.51
8
131.35
3.3
3.299
0.08
-3.761
-0.1
138.65
3.5
29.906
0.8
104.24
2.7
0.72
145.23
3 448.99
100
3 110.61
90.2
338.37
9.8
-67.762
-2
145.08
4.2
313.03
9.1
25.348
0.7
3.788
0.1
-2.648
-0.08
8.137
0.2
21.98
0.6
-15.869
-0.5
-0.11
145.17
3 784.33
100
3 292.23
87
492.1
13
-60.788
-1.6
129.13
3.4
285.57
7.5
206.53
5.5
-4.507
-0.1
-4.344
-0.1
187.71
5
38.289
1
142.24
3.8
0.98
145.46
2 961.74
100
2 797.09
94.4
164.64
5.6
-67.601
-2.3
123.77
4.2
325.38
11
-160.74
-5.4
-17.721
-0.6
-6.67
-0.2
-464.78
-15.7
-46.931
-1.6
-403.51
-13.6
-2.77
145.66
4 225.3
100
3 725.43
88.2
499.86
11.8
-90.413
-2.1
129.17
3.1
310.85
7.4
189.01
4.5
-17.022
-0.4
-7.868
-0.2
146.74
3.5
34.261
0.8
103.19
2.4
0.71
146.34
4 268.25
100
3 728.69
87.4
539.56
12.6
-96.901
-2.3
120.77
2.8
284.06
6.7
255.5
6
-16.33
-0.4
-3.33
-0.08
219.09
5.1
55.599
1.3
155.01
3.6
1.06
146.24
4 055.01
100
3 525.49
86.9
529.52
13.1
107.9
2.7
132.34
3.3
295.7
7.3
233.82
5.8
-19.919
-0.5
-4.116
-0.1
377.22
9.3
62.096
1.5
303.2
7.5
2.06
146.89
3 189.63
100
2 658.97
83.4
530.66
16.6
99.903
3.1
134.05
4.2
243.96
7.6
286.7
9
-4.345
-0.1
-3.894
-0.1
277.06
8.7
50.9
1.6
230.1
7.2
1.55
148.25
3 146.12
100
2 641.82
84
504.31
16
87.957
2.8
131.85
4.2
264.83
8.4
239.48
7.6
-5.223
-0.2
-4.661
-0.1
235.18
7.5
28.495
0.9
214.86
6.8
1.44
148.33
3 286.88
100
2 764.07
84.1
522.8
15.9
32.381
1
144.09
4.4
220.49
6.7
302.31
9.2
3.103
0.09
-5.042
-0.2
256.6
7.8
52.807
1.6
210.32
6.4
1.41
149.06
3 197.22
100
2 686.28
84
510.94
16
32.367
1
66.511
2.1
279.05
8.7
231.89
7.3
-0.315
-0.01
-5.066
-0.2
201.82
6.3
41.98
1.3
156.8
4.9
1.05
149.41
2 660.03
100
2 197.9
82.6
462.13
17.4
28.615
1.1
137.36
5.2
221.49
8.3
240.65
9
-11.858
-0.4
-4.848
-0.2
202.77
7.6
44.327
1.7
155.31
5.8
1.04
149.03
2 535.63
100
2 121.8
83.7
413.83
16.3
23.41
0.9
53.98
2.1
218.08
8.6
195.75
7.7
-12.136
-0.5
-11.719
-0.5
151.46
6
33.251
1.3
116.54
4.6
0.77
150.43
2 474.26
100
2 052.71
83
421.55
17
24.701
1
137.84
5.6
209.63
8.5
211.92
8.6
-10.887
-0.4
-0.272
-0.01
186.58
7.5
41.949
1.7
141.83
5.7
0.94
150.61
2 190.87
100
1 833.65
83.7
357.22
16.3
24.644
1.1
120.69
5.5
211.04
9.6
146.18
6.7
2.693
0.1
-14.294
-0.7
147.8
6.7
30.483
1.4
116.17
5.3
0.77
150.58
2 246.33
100
1 872.38
83.4
373.95
16.6
23.378
1
126.8
5.6
192.6
8.6
181.35
8.1
-6.245
-0.3
-13.821
-0.6
145.85
6.5
33.685
1.5
108.39
4.8
0.72
150.75
2 158.68
100
1 803.93
83.6
354.75
16.4
26.975
1.2
116.81
5.4
209.11
9.7
145.64
6.7
-12.82
-0.6
-10.526
-0.5
127.92
5.9
28.582
1.3
96.847
4.5
0.64
151.43
2 176.47
100
1 846.79
84.9
329.68
15.1
23.684
1.1
115.66
5.3
179.51
8.2
150.18
6.9
-6.204
-0.3
-7.294
-0.3
126.51
5.8
28.336
1.3
96.364
4.4
0.64
150.55
2 415.8
100
2 074.14
85.9
341.66
14.1
22.779
0.9
122.27
5.1
206.85
8.6
134.81
5.6
-17.054
-0.7
-5.75
-0.2
111.37
4.6
27.844
1.2
78.655
3.3
0.55
143.19
2 390.37
100
2 044.51
85.5
345.86
14.5
23.551
1
123.97
5.2
187.87
7.9
157.99
6.6
-17.265
-0.7
-4.882
-0.2
132.45
5.5
34.469
1.4
94.727
4
0.64
148.46
2 200.95
100
1 905.93
86.6
295.02
13.4
26.504
1.2
111.3
5.1
158.65
7.2
136.37
6.2
-20.421
-0.9
-4.381
-0.2
95.066
4.3
29.022
1.3
63.566
2.9
0.42
149.63
2 019.46
100
1 700.38
84.2
319.08
15.8
18.713
0.9
119.57
5.9
154.37
7.6
164.71
8.2
-15.937
-0.8
-1.949
-0.1
134.39
6.7
29.064
1.4
101.13
5
0.68
149.63
1 731.57
100
1 472.4
85
259.18
15
36.705
2.1
106.54
6.2
152.66
8.8
106.52
6.2
1.304
0.08
-12.917
-0.7
94.904
5.5
15.744
0.9
72.724
4.2
0.48
153.33
1 518.02
100
1 283.09
84.5
234.93
15.5
18.076
1.2
93.3
6.1
124.33
8.2
110.6
7.3
-3.175
-0.2
-14.296
-0.9
87.47
5.8
13.938
0.9
66.822
4.4
0.47
146.33
1 277.7
100
1 099.48
86.1
178.22
13.9
21.714
1.7
89.897
7
137.1
10.7
41.113
3.2
0.509
0.04
-10.729
-0.8
30.893
2.4
5.654
0.4
21.046
1.6
0.17
135.54
1 180.94
100
1 030.05
87.2
150.9
12.8
22.514
1.9
92.884
7.9
123.32
10.4
27.581
2.3
-1.502
-0.1
-14.327
-1.2
11.752
1
2.558
0.2
6.841
0.6
0.05
152.45
1 438.74
100
1 253.59
87.1
185.15
12.9
25.923
1.8
106
7.4
137.37
9.5
47.77
3.3
—
0
-18.814
-1.3
19.767
1.4
-3.395
-0.2
19.95
1.4
0.14
158.75
1 246.33
100
1 088.57
87.3
157.77
12.7
22.343
1.8
87.489
7
107.04
8.6
50.724
4.1
—
0
-15.111
-1.2
32.64
2.6
1.63
0.1
29.398
2.4
0.19
157.71
1 116.16
100
966.24
86.6
149.92
13.4
26.632
2.4
84.645
7.6
118.54
10.6
31.383
2.8
—
0
-14.078
-1.3
10.366
0.9
-8.962
-0.8
18.106
1.6
0.11
156.29
1 209.44
100
1 032.64
85.4
176.8
14.6
28.601
2.4
86.951
7.2
120.45
10
56.353
4.7
—
0
-11.624
-1
43.669
3.6
12.863
1.1
28.904
2.4
0.18
158.65
1 002.37
100
862.75
86.1
139.62
13.9
19.337
1.9
78.804
7.9
101.39
10.1
38.235
3.8
—
0
-8.828
-0.9
16.132
1.6
0.312
0.03
8.37
0.8
0.05
159.03
937.68
100
800.7
85.4
136.98
14.6
21.274
2.3
80.21
8.6
113.63
12.1
23.347
2.5
—
0
-10.552
-1.1
12.795
1.4
-4.299
-0.5
16.769
1.8
0.12
151.4