Sensorion Statements
AL
Sensorion 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
—
100
—
0
—
0
11.858
0
2.51
0
12.196
0
-12.196
0
0.13
0
—
0
-12.066
0
0.222
0
-12.288
0
-0.154
79.785
—
100
—
0
—
0
11.512
0
2.121
0
10.922
0
-10.922
0
-0.023
0
—
0
-10.945
0
—
0
-10.945
0
-0.137
79.86
—
100
—
0
—
0
10.762
0
2.977
0
12.215
0
-12.215
0
-0.049
0
—
0
-12.264
0
—
0
-12.264
0
-0.154
79.815
—
100
—
0
—
0
8.329
0
2.952
0
8.876
0
-8.876
0
-0.018
0
—
0
-8.894
0
—
0
-8.894
0
-0.112
79.704
—
100
—
0
—
0
5.849
0
1.742
0
6.149
0
-6.149
0
-0.094
0
—
0
-6.243
0
—
0
-6.243
0
-0.078
79.678
—
100
—
0
—
0
3.875
0
1.692
0
4.214
0
-4.214
0
-0.045
0
—
0
-4.259
0
—
0
-4.259
0
-0.062
68.611
—
100
—
0
—
0
3.517
0
1.915
0
4.675
0
-4.675
0
-0.044
0
—
0
-4.719
0
—
0
-4.719
0
-0.089
52.911
—
100
—
0
—
0
4.832
0
1.914
0
5.372
0
-5.372
0
-1.259
0
—
0
-6.632
0
—
0
-6.632
0
-0.282
23.477
—
100
—
0
—
0
5.077
0
1.21
0
5.442
0
-5.442
0
-0.023
0
—
0
-5.465
0
—
0
-5.465
0
-0.395
13.822
—
100
—
0
—
0
5.897
0
1.048
0
6.132
0
-6.132
0
-0.079
0
—
0
-6.212
0
—
0
-6.212
0
-0.479
12.98
—
100
—
0
—
0
5.711
0
1.531
0
6.093
0
-6.093
0
-0.045
0
—
0
-6.138
0
—
0
-6.138
0
-0.623
9.849
—
—
—
3.791
2.017
5.096
-5.096
-0.04
—
-5.136
—
-5.136
-0.686
7.492
—
—
—
3.8
1.55
4.42
-4.42
-0.13
—
-4.55
—
-4.55
-0.66
6.93
—
—
—
—
1.07
4.13
-4.13
-0.41
-0.65
-4.54
—
-4.54
-0.7
6.52
—
—
—
—
1.18
4.3
-4.3
—
-1.12
-4.29
—
-4.29
-0.68
6.32
—
—
—
0.84
2.95
3.26
-3.26
-0.04
-0.81
-3.3
—
-3.3
-0.57
5.83
—
—
—
0.57
1.15
1.49
-1.49
-0.04
-0.49
-1.53
—
-1.53
-0.67
2.27
—
—
—
0.47
1.26
1.79
-1.79
-0.08
—
-1.87
—
-1.87
-0.57
3.26
—
—
—
0.45
0.58
1.07
-1.07
-0.14
—
-1.21
—
-1.21
-0.37
3.26