Lucibel Statements
AL
Lucibel 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
5.006
100
1.53
30.6
3.476
69.4
—
0
3.023
60.4
3.188
63.7
0.288
5.8
-0.039
-0.8
—
0
0.22
4.4
0.04
0.8
0.179
3.6
0.01
18.09
4.171
100
2.118
50.8
2.053
49.2
—
0
3.195
76.6
3.451
82.7
-1.398
-33.5
-0.023
-0.6
-0.006
-0.1
-1.675
-40.2
-0.04
-1
-1.635
-39.2
-0.096
16.993
4.006
100
1.846
46.1
2.16
53.9
—
0
3.522
87.9
3.318
82.8
-1.158
-28.9
-0.022
-0.5
-0.002
-0.05
-0.652
-16.3
—
0
-0.652
-16.3
-0.043
15.333
4.096
100
1.809
44.2
2.287
55.8
0.102
2.5
3.524
86
4.033
98.5
-1.746
-42.6
-0.016
-0.4
-0.036
-0.9
-1.505
-36.7
-0.016
-0.4
-1.49
-36.4
-0.099
15.022
2.05
100
0.974
47.5
1.07
52.2
0.044
2.1
1.74
84.9
1.988
97
-0.91
-44.4
0.012
0.6
-0.268
-13.07
-0.753
-36.7
-0.008
-0.4
-0.745
-36.3
-0.05
14.93
5.051
100
2.572
50.9
2.479
49.1
—
0
3.859
76.4
3.781
74.9
-1.302
-25.8
-0.012
-0.2
-0.008
-0.2
-1.437
-28.4
—
0
-1.436
-28.4
-0.096
15.009
5.223
100
2.98
57.1
2.243
42.9
0.1
1.9
3.428
65.6
3.243
62.1
-1
-19.1
-0.035
-0.7
—
0
-1.344
-25.7
-0.006
-0.1
-1.338
-25.6
-0.094
14.28
4.975
100
2.514
50.5
2.461
49.5
—
0
3.468
69.7
3.572
71.8
-1.111
-22.3
-0.019
-0.4
0.016
0.3
-1.236
-24.8
-0.005
-0.1
-1.231
-24.7
-0.087
14.194
3.186
100
2.377
74.6
0.809
25.4
—
0
1.273
40
1.52
47.7
-0.711
-22.3
-0.001
-0.03
0.054
1.7
-0.868
-27.2
0.021
0.7
-10.403
-326.5
-0.73
14.193
6.371
100
3.491
54.8
2.88
45.2
—
0
3.734
58.6
3.745
58.8
-0.865
-13.6
-0.022
-0.3
0.037
0.6
-1.271
-19.9
0.07
1.1
-1.61
-25.3
-0.095
14.177
8.088
100
3.392
41.9
4.696
58.1
0.007
0.09
7.436
91.9
6.812
84.2
-2.116
-26.2
-0.08
-1
0.06
0.7
-2.432
-30.07
-0.075
-0.9
-5.068
-62.7
-0.42
12.06
10.205
100
4.955
48.6
5.25
51.4
0.008
0.08
7.019
68.8
5.903
57.8
-0.653
-6.4
-0.057
-0.6
0.014
0.1
-0.852
-8.3
—
0
-0.852
-8.3
-0.081
10.503
9.485
4.37
5.115
—
6.178
6.224
-1.109
-0.007
—
-0.96
—
-0.964
-0.091
10.562
9.88
4.68
5.21
—
6.2
5.63
-0.43
-0.14
-0.95
-0.58
—
-0.58
-0.06
9.68
14.16
6.74
7.42
—
6.78
6.62
0.8
-0.22
0.06
-0.12
-0.01
-0.1
-0.01
10.13
12.98
6.35
6.62
—
7.04
7
-0.37
-0.26
-0.11
-0.74
0.02
-0.89
-0.1
8.86
14.61
7.49
7.11
—
9.15
8.53
-1.42
-0.21
0.11
-2.58
-0.03
-2.59
-0.3
8.77
13.52
6.83
6.69
—
9.91
10.3
-3.62
-0.13
0.13
-3.72
0.01
-3.71
-0.48
7.76
12.56
6.79
5.77
—
11.19
10.44
-4.68
-0.15
0.15
-5.53
-0.36
-5.16
-0.69
7.47
12.01
9.08
2.93
-0.24
7.6
7.68
-4.75
-0.8
0.01
-5.55
-0.85
-4.7
-0.74
6.33
12.59
10.14
2.45
-0.43
5.8
5.58
-3.13
-0.56
0.02
-3.95
-0.05
-3.91
-0.67
5.79
8.95
7.41
1.54
-0.05
4.43
4.71
-3.17
-0.12
-0.02
-3.35
-0.01
-3.32
-0.62
5.34