Mobimo Statements
MO
Mobimo 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
112.21
100
29.793
26.6
82.42
73.4
—
0
15.987
14.2
21.054
18.8
61.366
54.7
15.69
14
—
0
77.056
68.7
11.45
10.2
65.606
58.5
9.04
7.257
135.28
100
48.499
35.9
86.78
64.1
—
0
15.263
11.3
20.979
15.5
65.801
48.6
-49.067
-36.3
-0.001
-0.0007
16.733
12.4
4.352
3.2
12.383
9.2
1.707
7.255
98.69
100
18.199
18.4
80.491
81.6
—
0
15.621
15.8
21.012
21.3
59.479
60.3
-16.628
-16.8
—
0
42.851
43.4
8.596
8.7
34.255
34.7
4.721
7.256
168.97
100
63.293
37.5
105.67
62.5
—
0
15.997
9.5
22.382
13.2
83.293
49.3
8.57
5.1
-0.001
-0.0006
91.862
54.4
20.069
11.9
71.795
42.5
9.782
7.34
101.81
100
30.231
29.7
71.575
70.3
—
0
16.46
16.2
21.75
21.4
49.825
48.9
25.186
24.7
0.001
0.001
75.012
73.7
11.497
11.3
63.513
62.4
9.225
6.885
90.655
100
23.212
25.6
67.443
74.4
—
0
15.58
17.2
21.564
23.8
45.879
50.6
21.355
23.6
—
0
67.234
74.2
11.543
12.7
55.691
61.4
8.339
6.678
186.32
100
68.938
37
117.38
63
—
0
16.323
8.8
21.924
11.8
95.458
51.2
8.697
4.7
-0.001
-0.0005
104.15
55.9
20.466
11
83.688
44.9
12.533
6.677
176.49
100
81.97
46.4
94.52
53.6
—
0
16.927
9.6
23.91
13.5
70.61
40
-4.068
-2.3
—
0
66.542
37.7
11.637
6.6
54.906
31.1
8.221
6.679
88.037
100
26.865
30.5
61.172
69.5
—
0
15.382
17.5
21.881
24.9
39.291
44.6
12.339
14
—
0
51.63
58.6
9.923
11.3
41.706
47.4
6.244
6.679
95.558
100
33.328
34.9
62.23
65.1
—
0
15.466
16.2
22.769
23.8
39.461
41.3
26.343
27.6
—
0
65.804
68.9
6.227
6.5
59.578
62.3
8.921
6.679
97.028
100
36.611
37.7
60.417
62.3
—
0
16.262
16.8
23.768
24.5
36.649
37.8
5.763
5.9
—
0
42.412
43.7
-1.096
-1.1
43.583
44.9
6.606
6.598
92.061
100
35.157
38.2
56.904
61.8
—
0
18.955
20.6
27.098
29.4
29.806
32.4
34.099
37
—
0
63.905
69.4
11.514
12.5
53.064
57.6
8.175
6.491
88.433
100
34.312
38.8
54.121
61.2
—
0
14.841
16.8
21.289
24.1
32.832
37.1
12.954
14.6
0.001
0.001
45.787
51.8
7.886
8.9
37.559
42.5
6.042
6.217
165.13
101.47
63.659
—
13.938
20.687
42.972
-6.341
-0.001
36.63
8.432
29.274
4.708
6.218
149.2
83.5
65.8
—
14.4
21.1
44.6
34.7
—
79.3
16
62.4
10.06
6.2
152.1
92.3
59.8
—
17
25.6
34.2
47.6
—
81.8
12.2
69.2
11.16
6.2
117.5
48.6
68.9
—
13.3
18.4
50.5
42.2
—
92.7
2.9
89.5
14.43
6.2
124.6
69.3
55.3
—
13.6
18
37.2
57.9
—
95.2
26
68.4
11.03
6.2
70.7
18.9
51.8
—
12.2
17.1
34.7
9.2
—
43.9
8.1
35.6
5.74
6.2
202.7
127.2
75.4
—
11.1
15.8
59.6
-15.3
—
44.4
1.2
42.4
6.05
7
60.6
14.9
45.7
—
11.5
16.4
29.3
-5.6
—
23.6
3.5
19.7
3.17
6.2
219.9
151.1
68.8
—
12.4
15.6
53.2
-6.2
—
47
6.7
40.2
5.73
7
90.4
41.1
49.2
—
10.9
15.4
33.8
17.4
—
51.3
9.9
41.4
5.91
7
127
69.6
57.4
—
10.6
15
42.4
2.6
—
45
8.7
36.6
5.22
7
118.5
67.5
51
—
10.1
12.9
38.1
10.4
—
48.5
8.9
39.6
5.65
7
150.4
85.7
64.7
—
11.8
15.8
48.9
7.7
—
56.6
10.6
46
7.41
6.2
72.3
32
40.3
—
9
11.9
28.5
7.3
—
35.8
1.3
34.5
6.63
5.2
89.2
40
49.2
—
11.5
14.6
34.6
7.5
—
42.2
4.9
37.2
6.09
6.1
81.7
36.7
45
—
9.2
12.1
32.9
2.9
—
35.8
7
28.8
5.54
5.2
94.9
57.2
37.7
—
8.5
11.8
26
-10.2
—
31.4
6.3
25.1
5.36
4.7
160.2
107.5
52.8
—
7.3
8.8
43.9
1.3
—
45.2
9.7
35.5
7.88
4.5
83.5
43.7
39.8
—
6.7
9.5
30.3
-9.8
—
20.5
5
15.5
3.44
4.5
113.1
68.3
44.8
—
6.2
8.1
36.7
0.4
—
37.1
7.5
29.5
6.55
4.5
119.6
71.6
48
—
8.9
13.1
34.8
7.2
—
42.1
9
33
7.33
4.5
57.9
26.3
31.6
—
5.6
8
23.6
0.1
—
23.6
4.7
18.9
4.96
3.8
70.3
37.2
33.2
—
7.5
11
22.1
10.8
—
32.9
6.9
26.1
8.41
3.1
74.2
45.4
28.8
—
4.6
6.2
22.6
-3.4
—
19.2
4.3
14.9
4.12
3.6
101.8
64.5
37.3
—
7.9
10.9
26.4
8
—
34.5
9.1
25.4
7.25
3.5
55.2
29.8
25.3
—
4.1
5.8
19.6
-6.6
—
13
2.3
10.7
2.29
4.7