Europlasma Statements
AL
Europlasma 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
8.238
100
8.256
100.2
-0.018
-0.2
—
0
5.396
65.5
11.143
135.3
-11.161
-135.5
-2.843
-34.5
0.914
11.1
-12.144
-147.4
0.083
1
-12.226
-148.4
-462.41
0.026
7.168
100
6.126
85.5
1.042
14.5
—
0
6.089
84.9
9.548
133.2
-8.506
-118.7
-0.692
-9.7
6.245
87.1
-2.956
-41.2
-0.438
-6.1
-2.518
-35.1
-1 472.51
0.002
7.279
100
7.351
101
-0.072
-1
—
0
5.562
76.4
8.46
116.2
-8.532
-117.2
-5.406
-74.3
-0.439
-6.03
-14.224
-195.4
-0.598
-8.2
-13.484
-185.2
-16 443.9
0.001
7.241
100
5.177
71.5
2.064
28.5
—
0
6.528
90.2
9.59
132.4
-7.526
-103.9
-0.244
-3.4
-1.561
-21.6
-1.769
-24.4
0.357
4.9
-2.44
-33.7
-117.3
0.021
6.789
100
6.369
93.8
0.42
6.2
—
0
4.541
66.9
5.37
79.1
-4.95
-72.9
-1.745
-25.7
-0.273
-4.02
-1.653
-24.3
-0.299
-4.4
-1.546
-22.8
-355.4
0.004
3.015
100
3.102
102.9
-0.087
-2.9
—
0
4.892
162.3
6.54
216.9
-6.627
-219.8
-4.528
-150.2
0.467
15.5
-10.87
-360.5
—
0
-11.127
-369.05
-6 743.63
0.002
3.729
100
5.861
157.2
-2.132
-57.2
—
0
3.813
102.3
2.989
80.2
-5.121
-137.3
-9.436
-253.04
-0.49
-13.1
0.618
16.6
—
0
0.983
26.4
7 561.53
0
0.066
100
0.994
1506.1
-0.928
-1406.06
—
0
4.23
6409.1
5.239
7937.9
-6.167
-9343.9
-5.457
-8268.2
—
0
-11.257
-17056.06
—
0
-10.863
-16459.09
-47 230.43
0
0.013
100
0.513
3946.2
-0.5
-3846.2
—
0
3.673
28253.8
4.46
34307.7
-4.96
-38153.8
0.074
569.2
1.562
12015.4
1.31
10076.9
-0.016
-123.08
1.97
15153.8
11.871
0.166
3.14
100
3.13
99.7
0.01
0.3
—
0
4.621
147.2
11.089
353.2
-11.079
-352.8
-0.693
-22.07
-1.822
-58.03
-13.501
-430
0.017
0.5
-12.587
-400.9
-87.975
0.143
4.936
100
7.443
150.8
-2.507
-50.8
—
0
4.45
90.2
35.272
714.6
-37.779
-765.4
-2.874
-58.2
0.063
1.3
-49.078
-994.3
0.354
7.2
-43.389
-879.03
-369.5
0.117
6.359
100
5.667
89.1
0.692
10.9
—
0
5.049
79.4
8.376
131.7
-7.684
-120.8
-0.676
-10.6
0.103
1.6
-10.371
-163.09
-0.016
-0.3
-10.496
-165.06
-125.59
0.084
9.51
4.352
5.158
—
3.942
9.253
-4.095
-0.38
0.529
-3.776
-0.013
-10.708
-143.29
0.075
3.62
4.02
-0.4
—
4.23
9.31
-9.7
-0.4
-0.61
-11.18
-0.02
-11.13
-185.5
0.06
4.02
4.97
-0.94
—
3.82
6.77
-7.72
-0.42
0.46
-8.18
0.14
-8.32
-208
0.04
5.71
4.38
1.33
—
3.98
9.62
-8.29
-0.41
-0.01
-8.99
0.03
-9.02
-225.49
0.04
7.17
5.69
1.48
—
5.19
7.04
-5.56
-0.25
-0.39
-6.15
0.14
-6.41
-213.66
0.03
6.91
7.07
-0.16
—
4.02
8.7
-8.87
-0.1
0.33
-8.61
1.16
-9.75
-325
0.03
4.23
4.9
-0.67
—
3.27
13.4
-14.08
-0.43
-1.84
-17.76
0.39
-18.03
-901.5
0.02
4.75
5.82
-1.07
—
3.94
6.48
-7.55
-0.59
0.04
-8
-0.06
-7.96
-398
0.02
6.92
7.68
-0.77
—
3.44
4.02
-4.78
-0.48
-0.12
-5.46
0.13
-5.68
-568
0.01
5.66
4.2
1.46
—
3.13
4.9
-3.45
-0.31
0.01
-7.09
0.03
-6.01
-601
0.01
13.97
10.27
3.7
—
7.05
13.8
-10.1
-0.3
-3.8
-18.71
-0.58
-17.44
-1 744
0.01
21.37
16.13
5.24
—
7.37
8.73
-3.5
-0.27
0.04
-3.83
-0.23
-3.45
-345
0.01
37.93
21.94
15.99
—
6.58
14.32
1.68
-0.26
0.09
1.52
-0.28
1.02
102
0.01
25.76
16.93
8.83
—
6.8
10.95
-2.12
-0.25
0.07
-2.31
0.11
-2.36
-235.99
0.01
27.2
16.06
11.15
—
6.36
8.89
2.25
—
-0.13
1.58
-0.7
2.1
105
0.02
16.92
10.84
6.08
—
6.43
7.87
-1.79
—
-0.16
-2.21
-0.39
-1.31
-131
0.01
18.01
12.42
5.6
—
6.06
7.29
-1.7
—
-0.26
-2.39
-0.53
-1.71
-171
0.01
16.05
10.76
5.3
—
6.23
7.59
-2.3
—
-0.09
-2.9
-0.44
-1.93
-193
0.01