Mobilezone Statements
MO
Mobilezone Income Statement
B
M
CHF (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
479.55
100
384.8
80.2
94.742
19.8
—
0
37.091
7.7
66.593
13.9
28.149
5.9
-1.757
-0.4
—
0
26.392
5.5
6.136
1.3
20.256
4.2
0.47
43.098
539.17
100
430.13
79.8
109.04
20.2
—
0
38.92
7.2
71.402
13.2
37.634
7
-2.833
-0.5
—
0
34.801
6.5
6.212
1.2
28.589
5.3
0.663
43.14
474.18
100
377.81
79.7
96.375
20.3
—
0
40.33
8.5
68.302
14.4
28.073
5.9
-2.057
-0.4
—
0
26.016
5.5
5.141
1.1
20.875
4.4
0.484
43.132
503.07
100
401.52
79.8
101.55
20.2
—
0
39.094
7.8
65.621
13
35.926
7.1
-0.878
-0.2
—
0
35.048
7
6.48
1.3
28.568
5.7
0.657
43.461
499.63
100
400.21
80.1
99.415
19.9
—
0
38.268
7.7
64.725
13
34.69
6.9
-0.995
-0.2
—
0
33.695
6.7
7.726
1.5
25.969
5.2
0.591
43.926
497.01
100
389.46
78.4
107.55
21.6
—
0
39.013
7.8
67.008
13.5
40.539
8.2
-0.853
-0.2
—
0
39.686
8
6.856
1.4
32.83
6.6
0.737
44.564
484.53
100
392.42
81
92.11
19
—
0
35.727
7.4
59.974
12.4
32.136
6.6
-1.336
-0.3
—
0
24.8
5.1
6.967
1.4
17.833
3.7
0.399
44.715
640.25
100
540.51
84.4
99.749
15.6
—
0
39.527
6.2
64.798
10.1
34.951
5.5
-1.57
-0.2
—
0
33.381
5.2
5.812
0.9
27.569
4.3
0.617
44.697
597.41
100
519.82
87
77.587
13
—
0
35.145
5.9
63.18
10.6
14.407
2.4
-1.383
-0.2
—
0
7.624
1.3
0.679
0.1
6.945
1.2
0.155
44.721
755.42
100
653.31
86.5
102.11
13.5
—
0
42.366
5.6
66.068
8.7
36.04
4.8
-2.188
-0.3
—
0
33.852
4.5
6.503
0.9
27.349
3.6
0.611
44.749
568.6
100
490.64
86.3
77.965
13.7
—
0
33.176
5.8
54.357
9.6
23.608
4.2
-1.446
-0.3
—
0
22.162
3.9
5.106
0.9
17.056
3
0.418
40.836
635.01
100
553.42
87.2
81.589
12.8
—
0
32.333
5.1
52.02
8.2
29.569
4.7
-1.085
-0.2
—
0
28.484
4.5
5.755
0.9
22.729
3.6
0.559
40.695
560.59
100
485.34
86.6
75.249
13.4
—
0
32.032
5.7
52.283
9.3
22.966
4.1
-0.889
-0.2
—
0
22.077
3.9
5.275
0.9
16.802
3
0.459
36.635
658.99
574.43
84.564
—
30.758
52.814
31.75
-1.336
—
30.414
8.844
21.57
0.671
32.132
512.58
447.32
65.262
—
29.125
46.889
18.373
-0.947
—
17.426
3.77
13.656
0.424
32.196
564.5
486.7
77.8
—
30
47.6
30.2
-1
—
29.3
5.4
23.8
0.74
32.2
523.4
457.2
66.2
—
29.9
47.9
18.3
-0.7
-0.2
17.6
5.3
12.3
0.38
32.2
553.8
479.2
74.5
—
31
48.5
26.1
-0.5
-0.2
25.7
5.4
20.3
0.62
32.5
305.2
246.2
59.1
—
29.6
44.7
14.3
-0.5
-0.2
13.8
3.3
10.5
0.33
31.9
211.4
—
—
—
29.8
193.4
18
-0.3
—
17.7
3.1
14.6
0.42
34.4
177.2
122.4
54.8
—
29.2
43.5
11.2
-0.1
—
11.1
2
9.1
0.25
36.3
179.4
120.2
59.2
—
28.4
44
15.2
-0.2
—
15.1
1.9
13.2
0.37
35.5
148.8
96.4
52.4
—
26.8
41.9
10.6
-0.1
-0.1
10.5
1.6
8.8
0.25
35.8
179.8
119.6
60.2
—
27.7
43.7
16.5
—
—
16.5
2.9
13.6
0.39
33.8
146.1
97.2
48.9
—
24.7
40.3
8.6
0.1
—
8.8
1.3
7.4
0.2
37.4
169.1
117.2
51.9
—
21
35
16.9
0.2
—
17.1
2.9
14.2
0.41
33.7
136.5
94.9
41.6
—
19.7
33.8
7.8
0.1
—
7.9
1.2
6.7
0.18
37.7
166.6
114.9
51.7
—
20.4
34.3
17.4
—
0.1
17.5
3.2
14.3
0.38
37.8
133.4
86.7
46.7
—
19.8
33.6
13
—
0.1
13.1
2.2
10.9
0.29
37.8
157.9
108.2
49.7
—
19.8
33.1
16.6
—
0.1
16.7
2.9
13.8
0.37
37.8
140
94.4
45.6
—
19.5
34
11.6
—
0.1
11.6
2.2
9.5
0.25
37.8
166.6
115.7
50.8
—
19.3
35.7
15.2
—
-0.2
15
2.7
12.2
0.32
37.8
151.4
106.9
44.6
—
18
31.9
12.7
—
0.6
13.3
2.6
10.7
0.28
37.8
173.2
128
45.1
—
18.2
30.1
15.1
—
0.5
15.5
3
12.5
0.32
38.9
147.7
114
33.8
—
15.4
25.8
7.9
—
—
7.9
1.6
6.3
0.17
36.7
150.2
113.2
36.9
—
14.9
25.4
11.5
—
—
11.5
2.4
9.1
0.24
37.8
124
94.7
29.2
—
12.9
20.5
8.7
—
0.3
9
1.9
7
0.19
37.8
132.1
99.2
32.9
—
13.5
21.3
11.6
—
0.1
11.7
2.5
9.2
0.24
38.6
111.5
84.3
27.1
—
12.2
20
7.2
—
0.4
7.6
1.4
6.2
0.16
37.8
121
92.1
28.9
—
12.9
19.7
9.1
0.3
0.1
9.6
1
8.5
0.22
38.6
148
117.7
30.3
—
12.5
20.1
10.1
—
0.5
10.9
2.7
8.2
0.22
37.7
164.3
127.4
36.9
—
14.6
23.6
13.4
0.1
-0.1
13.4
3
10.3
0.27
37.9
152.2
121.7
30.5
—
16.6
26.8
3.6
—
-1
2.6
1.8
0.8
0.02
35.4
173.6
136.2
37.3
—
19.3
29.4
8
—
-1
-10
2.5
-12.5
-0.32
38.5