Orior Statements
OR
Orior 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
313.99
100
236.74
75.4
77.244
24.6
—
0
—
0
64.449
20.5
12.795
4.1
-1.788
-0.6
0.002
0.0006
11.009
3.5
1.6
0.5
9.408
3
1.439
6.538
330.97
100
246.25
74.4
84.723
25.6
—
0
—
0
69.409
21
15.314
4.6
-1.256
-0.4
-0.001
-0.0003
14.057
4.2
2.161
0.7
11.897
3.6
1.817
6.547
312.12
100
231.27
74.1
80.85
25.9
—
0
—
0
64.076
20.5
16.774
5.4
-1.373
-0.4
0.001
0.0003
15.402
4.9
2.501
0.8
12.901
4.1
1.975
6.533
327.5
100
245.29
74.9
82.207
25.1
—
0
—
0
61.784
18.9
20.423
6.2
-0.569
-0.2
-0.001
-0.0003
19.853
6.1
2.495
0.8
17.211
5.3
2.625
6.556
309.19
100
235.61
76.2
73.583
23.8
—
0
—
0
56.114
18.1
17.469
5.6
-1.944
-0.6
0.001
0.0003
15.526
5
2.501
0.8
12.959
4.2
1.985
6.53
322.2
100
245.47
76.2
76.731
23.8
—
0
—
0
58.505
18.2
18.226
5.7
-2.246
-0.7
-0.001
-0.0003
15.979
5
2.358
0.7
13.801
4.3
2.117
6.518
291.91
100
225.33
77.2
66.579
22.8
—
0
—
0
49.454
16.9
17.125
5.9
-1.182
-0.4
0.001
0.0003
15.944
5.5
2.439
0.8
13.484
4.6
2.073
6.504
312.9
100
241.52
77.2
71.381
22.8
—
0
—
0
55.598
17.8
15.783
5
-1.487
-0.5
—
0
14.296
4.6
1.361
0.4
13.495
4.3
2.074
6.508
287.41
100
226.27
78.7
61.14
21.3
—
0
—
0
51.109
17.8
10.031
3.5
-1.344
-0.5
—
0
8.687
3
1.891
0.7
8.31
2.9
1.276
6.512
316.71
100
239.88
75.7
76.834
24.3
—
0
—
0
56.935
18
19.899
6.3
-1.325
-0.4
—
0
18.574
5.9
0.747
0.2
17.527
5.5
2.693
6.508
279.64
100
214.47
76.7
65.173
23.3
—
0
—
0
47.75
17.1
17.423
6.2
-1.299
-0.5
—
0
16.124
5.8
2.157
0.8
13.967
5
2.149
6.5
302.91
100
231.03
76.3
71.874
23.7
—
0
—
0
52.561
17.4
19.313
6.4
-1.231
-0.4
-0.001
-0.0003
18.081
6
-0.73
-0.2
18.811
6.2
2.892
6.505
273.74
100
209.78
76.6
63.961
23.4
—
0
—
0
47.696
17.4
16.265
5.9
-0.524
-0.2
0.001
0.0004
15.742
5.8
2.734
1
13.008
4.8
2.074
6.273
304.18
236.7
67.482
—
—
46.818
20.664
-3.052
—
17.612
0.437
17.175
2.913
5.897
259.11
196.16
62.948
—
—
44.418
18.53
-1.735
—
16.796
1.963
14.833
2.512
5.905
288.2
222.7
65.5
—
—
45.8
19.7
-0.5
-0.2
19.2
3
16.3
2.76
5.9
239.5
189.1
50.5
—
—
35
15.5
-0.8
-0.1
14.6
2.5
12.1
2.05
5.9
258.6
199.7
58.9
—
—
40
18.8
-0.5
-0.1
18.4
3.2
15.2
2.58
5.9
241.5
191.2
50.3
—
—
35.3
15
-2.1
-0.2
13
2.6
10.3
1.75
5.9
268.6
212.8
55.7
—
—
37.3
18.5
-1.4
-0.4
17.1
1.2
15.9
2.68
5.9
253.1
204.4
48.7
—
—
34.6
14
-1.3
-2
12.7
2.1
10.6
1.8
5.9
271.6
217.4
54.2
—
—
38.1
16.1
-1.8
-0.2
14.3
0.3
14
2.36
5.9
248.4
197.2
51.2
—
—
35.9
15.4
-1.3
-0.3
14.1
2.8
11.2
1.9
5.9
260.6
204.5
56.1
—
—
37.8
18.3
-1.5
-0.2
16.8
2.2
14.7
2.48
5.9
240.9
186.8
54
—
—
36.6
17.5
-1.7
-0.3
15.8
3.1
12.6
2.13
5.9
252.5
196.8
55.7
—
—
35.8
19.9
-2.7
-0.2
17.2
2.6
14.6
2.47
5.9
244.1
188.7
55.4
—
—
36.1
19.3
-2.5
-0.4
16.9
3.3
13.6
2.29
5.9
258.9
202.5
56.4
—
—
35.3
21.1
-2.8
-0.9
18.3
1.7
16.7
2.83
5.9
246.7
191.3
55.4
—
—
36
19.4
-5.3
-0.4
14.1
3.8
10.3
2.11
4.9
257.9
200.6
57.3
—
—
36.6
20.7
-2.9
-0.4
17.8
3.8
14
3.25
4.3
242.8
190.7
52.1
—
—
33.9
18.2
-4.4
-0.4
13.8
3.8
10
2.32
4.3