Molecular Statements
MO
Molecular 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
3.465
100
—
0
—
0
24.327
702.1
10.109
291.7
34.436
993.8
-30.971
-893.8
0.215
6.2
-0.009
-0.3
-30.765
-887.9
—
0
-30.765
-887.9
-0.941
32.695
3.05
100
—
0
—
0
12.695
416.2
5.443
178.5
18.138
594.7
-15.088
-494.7
0.313
10.3
-0.003
-0.1
-14.778
-484.5
—
0
-14.778
-484.5
-0.451
32.763
5.06
100
—
0
—
0
23.706
468.5
11.001
217.4
34.707
685.9
-29.647
-585.9
-1.096
-21.7
-0.009
-0.2
-30.752
-607.7
—
0
-30.752
-607.7
-0.945
32.53
2.364
100
—
0
—
0
11.496
486.3
5.56
235.2
17.056
721.5
-14.692
-621.5
1.375
58.2
-0.005
-0.2
-13.322
-563.5
—
0
-13.322
-563.5
-0.41
32.514
184.54
100
—
0
—
0
27.043
14.7
11.237
6.1
38.28
20.7
146.26
79.3
2.35
1.3
-0.005
-0.003
148.6
80.5
—
0
148.6
80.5
4.479
33.176
172.78
100
—
0
—
0
14.472
8.4
5.757
3.3
20.229
11.7
152.55
88.3
0.576
0.3
-0.003
-0.002
153.13
88.6
—
0
153.13
88.6
4.621
33.136
5.337
100
—
0
—
0
24.137
452.3
9.825
184.1
33.962
636.4
-28.625
-536.4
-1.587
-29.7
-0.004
-0.07
-30.216
-566.2
0.002
0.04
-30.218
-566.2
-0.935
32.305
3.533
100
—
0
—
0
11.682
330.7
4.688
132.7
16.37
463.3
-12.837
-363.3
0.53
15
-0.002
-0.06
-12.309
-348.4
—
0
-12.309
-348.4
-0.381
32.279
4.417
100
—
0
—
0
31.581
715
7.629
172.7
39.21
887.7
-34.793
-787.7
1.23
27.8
-0.004
-0.09
-33.567
-760
—
0
-33.567
-760
-1.13
29.705
1.828
100
—
0
—
0
30.934
1692.2
6.128
335.2
37.062
2027.5
-35.234
-1927.5
-2.57
-140.6
-0.236
-12.9
-38.04
-2081
-0.024
-1.3
-38.016
-2079.6
-1.344
28.293
7.516
100
—
0
—
0
—
0
5.467
72.7
30.608
407.2
-23.092
-307.2
-1.599
-21.3
-0.044
-0.6
-24.735
-329.1
0.013
0.2
-24.748
-329.3
-1.14
21.709
6.832
100
—
0
—
0
24.506
358.7
6.585
96.4
31.091
455.1
-24.259
-355.08
0.755
11.1
-0.029
-0.4
-23.533
-344.5
0.011
0.2
-23.544
-344.6
-1.095
21.504
13.551
100
—
0
—
0
18.992
140.2
6.96
51.4
25.952
191.5
-12.401
-91.5
-0.293
-2.2
-0.044
-0.3
-12.738
-94.0004
0.006
0.04
-12.744
-94.04
-0.598
21.323
0.915
100
—
0
—
0
20.49
2239.3
5.159
563.8
25.649
2803.2
-24.734
-2703.2
-0.519
-56.7
-0.063
-6.9
-25.316
-2766.8
—
0
-25.316
-2766.8
-1.193
21.224
9.44
100
—
0
—
0
17.713
187.6
4.403
46.6
22.116
234.3
-12.676
-134.3
0.995
10.5
-0.039
-0.4
-11.72
-124.2
—
0
-11.72
-124.2
-0.555
21.112
14.004
—
—
18.517
4.601
23.118
-9.114
3.061
—
-6.053
—
-6.053
-0.289
20.958
3.8
—
—
26.46
4.5
10.17
-6.37
2.59
—
-3.78
—
-3.78
-0.18
21.25
5.7
—
—
8.7
1.6
10.3
-4.6
-0.5
—
-5.1
—
-5.1
-0.25
20.4
7.97
—
—
18.38
3.32
8.47
-0.5
1.9
—
1.4
—
1.4
0.07
19.8
9.9
—
—
5.9
1.8
7.7
2.2
3.3
—
5.5
—
5.5
0.28
19.54