SF Urban Statements
SF
SF Urban 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
38.649
100
20.736
53.7
17.913
46.3
—
0
2.732
7.1
2.796
7.2
15.117
39.1
-3.016
-7.8
-0.006
-0.02
12.095
31.3
5.906
15.3
5.445
14.1
1.624
3.352
25.338
100
11.658
46
13.68
54
—
0
2.379
9.4
2.424
9.6
11.256
44.4
13.434
53
-0.017
-0.07
24.386
96.2
2.085
8.2
21.369
84.3
6.375
3.352
23.698
100
10.461
44.1
13.237
55.9
—
0
2.86
12.1
2.968
12.5
10.269
43.3
24.043
101.5
-0.01
-0.04
34.302
144.7
7.761
32.7
26.188
110.5
7.813
3.352
25.985
100
12.481
48
13.504
52
—
0
2.723
10.5
2.728
10.5
10.776
41.5
7.568
29.1
-0.014
-0.05
18.33
70.5
2.984
11.5
14.346
55.2
4.28
3.352
31.749
100
7.997
25.2
23.752
74.8
—
0
2.832
8.9
2.855
9
20.897
65.8
-3.569
-11.2
5.927
18.7
23.255
73.2
2.833
8.9
20.52
64.6
6.122
3.352
12.989
100
1.85
14.2
11.139
85.8
—
0
3.187
24.5
3.342
25.7
7.797
60
-1.764
-13.6
-0.004
-0.03
6.029
46.4
1.204
9.3
4.858
37.4
1.449
3.352
13.81
100
2.591
18.8
11.219
81.2
—
0
2.584
18.7
2.987
21.6
8.232
59.6
5.035
36.5
-0.267
-1.9
12.418
89.9
2.375
17.2
10.064
72.9
3.002
3.352
14.22
100
1.364
9.6
12.856
90.4
—
0
2.506
17.6
2.853
20.1
10.003
70.3
-0.425
-3
-0.532
-3.7
8.995
63.3
0.51
3.6
8.485
59.7
2.531
3.352
23.284
100
11.049
47.5
12.235
52.5
—
0
1.88
8.1
2.341
10.1
9.894
42.5
-2.364
-10.2
-0.294
-1.3
7.283
31.3
1.399
6
5.884
25.3
1.755
3.352
16.045
100
1.151
7.2
14.894
92.8
—
0
2.273
14.2
2.63
16.4
12.264
76.4
-2.328
-14.5
-0.069
-0.4
9.557
59.6
2.054
12.8
7.503
46.8
2.238
3.352
20.444
0.945
19.499
—
1.865
2.189
17.31
-2.282
-0.066
14.589
3.894
10.695
3.207
3.335
18.129
3.162
14.967
—
1.927
2.153
12.814
-1.969
-0.014
10.831
2.197
8.634
3.22
2.682
21.29
2.61
18.68
—
2.25
2.53
16.15
-1.78
0.6
14.6
3.19
11.41
4.37
2.61
37.16
13.66
23.5
—
1.62
1.83
21.67
-1.73
-1.03
18.91
5.88
13.04
5.18
2.51
19.79
5.99
13.8
—
1.58
1.79
12.01
-1.91
-0.19
9.92
2.09
7.83
3.11
2.52
27.3
6.37
20.93
—
1.69
1.89
19.04
-1.44
1.4
19
4.15
14.85
5.91
2.51
11.49
1.01
10.49
—
1.74
1.94
8.54
-1.46
-0.01
7.08
1.63
5.45
2.17
2.51
10.79
0.84
9.94
—
1.82
2.04
7.91
-1.4
-0.01
6.5
1.39
5.1
2.03
2.51
8.61
1.15
7.46
—
1.73
2.08
5.38
-1.25
—
4.12
1.34
2.78
1.11
2.51
11.04
0.9
10.14
—
1.54
1.77
8.37
-1.02
-0.01
7.33
1.47
5.86
2.33
2.51
14.59
1.09
13.5
—
1.48
1.85
11.65
-0.96
-0.03
10.66
2.3
8.37
4.22
1.98
11.64
0.88
10.76
—
1.28
1.55
9.21
-0.89
-0.02
8.3
1.75
6.55
2.6
2.51
10.23
1.01
9.21
—
1.39
1.65
7.57
-1.22
0.42
6.78
1.45
5.33
1.49
3.56
7.37
0.7
6.66
—
0.98
1.15
5.52
-1.02
0.32
4.81
1.08
3.73
1.4
2.67
6.36
0.78
5.58
—
1.05
1.28
4.3
-1
0.36
3.65
0.85
2.8
1.05
2.67
7.93
0.68
7.25
—
1.03
1.14
6.11
-0.81
0.18
5.48
1.14
4.34
1.62
2.67
4.32
0.63
3.7
—
0.83
1
2.7
-1.03
0.34
2.01
0.38
1.63
0.61
2.67
5.15
0.78
4.36
—
0.8
1.02
3.35
-0.76
0.5
3.1
0.52
2.58
0.96
2.67
4.25
0.79
3.46
—
1.09
1.26
2.19
-1.09
-2.24
-1.14
-0.62
-0.52
-0.19
2.67
5.57
0.58
5
—
0.54
0.63
4.36
-0.77
0.74
4.33
1.11
3.23
1.21
2.67
7.18
0.86
6.32
—
0.59
0.66
5.66
-0.94
-0.59
4.13
1.01
3.12
1.17
2.67
5.72
0.48
5.23
—
0.64
0.88
4.36
-1.11
0.96
4.21
0.34
3.87
1.45
2.67