Trilogiq Statements
AL
Trilogiq 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
11.655
100
7.475
64.1
4.18
35.9
—
0
3.676
31.5
4.254
36.5
-0.074
-0.6
-0.347
-3
0.199
1.7
-0.199
-1.7
0.174
1.5
-0.375
-3.2
-0.1
3.741
10.53
100
6.7
63.6
3.84
36.5
—
0
3.57
33.9
4.19
39.8
-0.36
-3.4
0.33
3.1
-0.2
-1.9
-0.23
-2.2
0.04
0.4
-0.26
-2.5
-0.07
3.72
10.84
100
6.85
63.2
3.98
36.7
—
0
3.52
32.5
4
36.9
-0.02
-0.2
0.34
3.1
0.04
0.4
0.55
5.1
0.11
1
0.45
4.2
0.12
3.84
10.52
100
6.58
62.5
3.94
37.5
—
0
3.36
31.9
3.77
35.8
0.17
1.6
0.03
0.3
—
0
0.1
1
0.06
0.6
0.05
0.5
0.01
3.72
9.98
100
5.74
57.5
4.24
42.5
—
0
3.75
37.6
4.72
47.3
-0.48
-4.8
-0.26
-2.6
—
0
-0.71
-7.1
0.26
2.6
-0.92
-9.2
-0.26
3.55
10.9
100
7.11
65.2
3.78
34.7
—
0
4.15
38.1
5.46
50.1
-1.67
-15.3
0.1
0.9
—
0
-1.66
-15.2
0.06
0.6
-1.67
-15.3
-0.46
3.6
12.65
100
8.04
63.6
4.6
36.4
—
0
4.6
36.4
5.96
47.1
-1.36
-10.8
-0.17
-1.3
—
0
-1.22
-9.6
-0.01
-0.08
-1.21
-9.6
-0.32
3.79
15.6
100
10.06
64.5
5.54
35.5
—
0
5.13
32.9
6.45
41.3
-0.91
-5.8
0.21
1.3
—
0
0.37
2.4
0.16
1
0.18
1.2
0.05
3.66
16.36
100
11.2
68.5
5.16
31.5
—
0
5.36
32.8
6.99
42.7
-1.83
-11.2
-0.05
-0.3
—
0
-1.95
-11.9
0.09
0.6
-1.97
-12.04
-0.54
3.64
17.36
100
12.12
69.8
5.24
30.2
—
0
6.19
35.7
8.13
46.8
-2.89
-16.6
-0.12
-0.7
0.01
0.06
-5.4
-31.1
0.23
1.3
-5.6
-32.3
-1.5
3.73
16.17
11.36
4.81
—
5.75
7.7
-2.89
-0.28
-0.01
-3.18
0.1
-3.26
-0.88
3.71
16.81
11.78
5.03
—
6.19
7.49
-2.47
-0.03
0.04
-2.64
-0.05
-2.55
-0.71
3.62
18.11
11.1
7.02
—
5.97
7.61
-0.6
-0.09
-0.04
-0.32
0.45
-0.75
-0.2
3.72
23.7
15.42
8.28
—
8.2
9.48
-1.2
0.02
—
-1.15
-0.9
-0.23
-0.07
3.21
32.3
18.48
13.83
—
9.94
11.32
2.5
-0.24
—
2.29
0.88
1.31
0.35
3.74
34.48
20.14
14.34
—
10.61
11.86
2.48
0.59
—
3.06
0.18
2.78
0.74
3.74
32.57
19.42
13.16
—
9.93
11.5
1.66
0.11
—
1.72
0.64
0.99
0.29
3.42
32.44
19.82
12.62
—
9.64
10.99
1.63
-0.31
—
1.3
0.17
1.12
0.3
3.77
33.5
19.24
14.26
—
8.8
10.49
3.77
-0.12
—
3.68
1.29
2.32
0.64
3.62
36.5
20.87
15.63
—
9.79
11.42
4.22
0.12
-0.12
4.14
1.11
2.93
0.74
3.94
34.28
20.22
14.06
—
8.28
9.5
4.56
-0.01
0.22
4.71
1.36
3.19
0.9
3.54
33.11
20.06
13.05
—
7.71
9.07
3.98
0.19
0.21
4.45
1.33
3.04
0.78
3.88
30.06
18.49
11.57
—
6.89
7.61
3.96
-0.09
0.08
3.97
1.25
2.62
0.73
3.59
28.45
16.84
11.61
—
7.05
7.85
3.77
-0.04
-0.12
3.52
1.05
2.41
0.66
3.64
26.81
14.92
11.9
—
5.68
6.48
5.41
-0.01
0.04
5.55
1.47
3.96
1.09
3.63
23.88
13.23
10.65
—
5.95
6.33
4.32
-0.03
0.32
4.56
1.34
3.18
0.87
3.65
20.58
10.82
9.76
—
4.62
5.51
4.25
-0.03
0.08
4.29
1.4
2.85
0.77
3.7
22.35
12.98
9.37
—
4.65
5.42
3.94
0.15
0.01
4.09
1.6
2.47
0.68
3.65
24.2
14.83
9.37
—
4.46
5.11
4.26
0.7
-0.01
4.22
1.29
2.86
0.77
3.72
19.13
10.49
8.64
—
3.9
4.33
4.31
0.02
-0.33
4.01
1.08
2.91
0.79
3.69
16.36
8.93
7.43
—
3.16
3.54
3.88
-0.02
-0.08
3.78
1.19
2.55
0.69
3.69