Spineway Statements
AL
Spineway 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
5.087
100
1.606
31.6
3.481
68.4
—
0
2.746
54
5.899
116
-2.418
-47.5
-0.051
-1.003
-0.921
-18.1
-4.617
-90.8
—
0
-4.617
-90.8
-32.488
0.142
5.432
100
1.035
19.1
4.397
80.9
—
0
3.096
57
5.551
102.2
-1.154
-21.2
-0.022
-0.4
-0.042
-0.8
-1.893
-34.8
—
0
-1.893
-34.8
-2 057.6
0.001
4.319
100
0.793
18.4
3.526
81.6
—
0
3.103
71.8
5.572
129
-2.046
-47.4
-0.12
-2.8
0.181
4.2
-2.334
-54.04
—
0
-2.334
-54.04
-1 282.41
0.002
3.113
100
1.982
63.7
1.131
36.3
—
0
1.92
61.7
1.826
58.7
-0.695
-22.3
0.112
3.6
0.012
0.4
-0.803
-25.8
—
0
-0.803
-25.8
-1.881
0.427
2.405
100
1.714
71.3
0.691
28.7
—
0
1.433
59.6
1.354
56.3
-0.663
-27.6
-0.231
-9.6
0.385
16
-0.966
-40.2
—
0
-0.966
-40.2
-2.584
0.374
1.885
100
1.053
55.9
0.832
44.1
—
0
1.12
59.4
1.182
62.7
-0.35
-18.6
0.07
3.7
-0.001
-0.05
-0.617
-32.7
—
0
-0.617
-32.7
-2.122
0.291
1.953
100
1.216
62.3
0.737
37.7
—
0
1.081
55.4
0.908
46.5
-0.171
-8.8
-1.704
-87.3
—
0
-2.038
-104.4
—
0
-2.038
-104.4
-36.935
0.055
1.426
100
1.407
98.7
0.019
1.3
—
0
1.192
83.6
1.046
73.4
-1.027
-72.02
-10.575
-741.6
—
0
-12.011
-842.3
—
0
-12.011
-842.3
-456.5
0.026
2.4
100
1.1
45.8
1.29
53.8
—
0
0.95
39.6
0.78
32.5
0.52
21.7
—
0
-0.11
-4.6
-1.27
-52.9
—
0
-1.27
-52.9
-0.02
55.97
2.623
100
2.232
85.1
0.391
14.9
—
0
1.651
62.9
1.828
69.7
-1.437
-54.8
0.003
0.1
-0.031
-1.2
-1.61
-61.4
—
0
-1.61
-61.4
-0.048
33.643
3.163
100
2.555
80.8
0.608
19.2
—
0
1.825
57.7
2.454
77.6
-1.846
-58.4
-0.547
-17.3
0.747
23.6
-2.198
-69.5
—
0
-2.198
-69.5
-0.277
7.937
3.352
100
2.478
73.9
0.874
26.1
—
0
1.876
56
1.826
54.5
-0.952
-28.4
0.61
18.2
-0.681
-20.3
-1.926
-57.5
—
0
-1.926
-57.5
-0.437
4.41
3.12
2.45
0.67
—
1.96
2.06
-1.39
-0.08
-0.01
-1.62
—
-1.61
-0.35
4.61
6.02
3.41
2.6
—
1.74
1.84
0.77
-0.06
-0.02
0.65
—
0.65
0.17
3.91
2.2
2.06
0.14
—
1.33
1.49
-1.35
-0.09
0.03
-1.75
—
-1.75
-0.55
3.2
2.44
1.88
0.56
—
1.09
1.25
-0.69
-0.04
-0.07
-0.94
—
-0.94
-0.24
3.91
2.93
2.14
0.79
—
1.31
1.67
-0.88
-0.04
-0.12
-1.07
-0.27
-0.8
-0.23
3.5
2.75
1.98
0.78
—
1.35
1.75
-0.97
-0.05
-0.16
-1.17
-0.28
-0.89
-0.25
3.52
2.55
2.06
0.49
—
1.27
1.56
-1.07
-0.29
—
-1.41
-0.29
-1.12
-0.3
3.73
2.59
1.83
0.75
—
1.21
1.46
-0.71
-0.02
-0.02
-0.75
-0.21
-0.54
-0.16
3.4