Aixtron Statements
AI
Aixtron Income Statement
B
M
EUR (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
131.78
100
82.667
62.7
49.112
37.3
24.567
18.6
11.75
8.9
36.284
27.5
12.828
9.7
0.328
0.2
—
0
13.156
10
2.029
1.5
11.13
8.4
0.1
111.3
118.31
100
74.527
63
43.788
37
22.94
19.4
11.337
9.6
33.847
28.6
9.941
8.4
0.431
0.4
—
0
10.372
8.8
-0.469
-0.4
10.845
9.2
0.1
108.45
214.21
100
115.97
54.1
98.246
45.9
27.9
13
12.303
5.7
34.862
16.3
63.384
29.6
0.383
0.2
—
0
63.767
29.8
2.091
1
61.681
28.8
0.554
111.33
164.99
100
88.796
53.8
76.198
46.2
20.822
12.6
11.188
6.8
30.92
18.7
45.278
27.4
0.209
0.1
—
0
45.487
27.6
5.897
3.6
39.571
24
0.35
113.06
173.44
100
99.975
57.6
73.468
42.4
19.804
11.4
12.032
6.9
28.846
16.6
44.622
25.7
0.171
0.1
—
0
44.793
25.8
4.385
2.5
40.416
23.3
0.36
112.27
77.231
100
46.111
59.7
31.12
40.3
19.156
24.8
11.131
14.4
27.638
35.8
3.482
4.5
0.151
0.2
—
0
3.633
4.7
0.119
0.2
3.516
4.6
0.03
117.2
183.23
100
101.02
55.1
82.208
44.9
16.374
8.9
11.741
6.4
25.145
13.7
57.063
31.1
0.278
0.2
—
0
57.341
31.3
7.051
3.8
50.271
27.4
0.438
114.75
88.866
100
49.54
55.7
39.326
44.3
14.018
15.8
9.855
11.1
23.119
26
16.207
18.2
0.178
0.2
—
0
16.385
18.4
-2.68
-3.02
19.072
21.5
0.17
112.34
102.48
100
64.684
63.1
37.8
36.9
13.221
12.9
9.475
9.2
20.608
20.1
17.192
16.8
-0.042
-0.04
—
0
17.15
16.7
-0.214
-0.2
17.347
16.9
0.159
108.8
88.591
100
52.654
59.4
35.937
40.6
14.113
15.9
9.368
10.6
21.703
24.5
14.234
16.1
0.033
0.04
—
0
14.267
16.1
0.514
0.6
13.747
15.5
0.121
113.3
180.9
100
100.86
55.8
80.033
44.2
16.328
9
9.935
5.5
22.169
12.3
57.864
32
-0.01
-0.006
—
0
57.854
32
5.959
3.3
51.887
28.7
0.465
111.51
130.83
100
74.538
57
56.289
43
13.739
10.5
8.049
6.2
20.108
15.4
36.181
27.7
-0.024
-0.02
—
0
36.157
27.6
4.71
3.6
31.438
24
0.28
112.44
67.687
100
39.835
58.9
27.852
41.1
14.878
22
9.571
14.1
22.253
32.9
5.599
8.3
-0.015
-0.02
—
0
5.584
8.2
-2.135
-3.2
8.259
12.2
0.067
122.37
49.544
100
32.239
65.1
17.305
34.9
11.864
23.9
7.832
15.8
17.971
36.3
-0.666
-1.3
0.002
0.004
—
0
-0.664
-1.3
-4.442
-9
4.076
8.2
0.04
101.9
108.11
100
63.082
58.3
45.028
41.7
—
0
6.641
6.1
20.545
19
24.483
22.6
0.02
0.02
—
0
24.503
22.7
-0.402
-0.4
24.876
23
0.218
113.93
64.137
100
38.353
59.8
25.784
40.2
12.554
19.6
6.269
9.8
17.597
27.4
8.187
12.8
0.025
0.04
—
0
8.212
12.8
1.104
1.7
7.279
11.3
0.068
107.58
56.036
100
33.159
59.2
22.877
40.8
14.215
25.4
7.327
13.1
19.612
35
3.265
5.8
0.034
0.06
—
0
3.299
5.9
0.013
0.02
3.425
6.1
0.03
112.93
40.964
100
26.366
64.4
14.598
35.6
14.423
35.2
7.436
18.2
15.703
38.3
-1.105
-2.7
0.165
0.4
—
0
-0.94
-2.3
-0.111
-0.3
-0.701
-1.7
-0.01
70.1
75.076
100
41.052
54.7
34.024
45.3
14.961
19.9
6.87
9.2
19.576
26.1
14.448
19.2
0.123
0.2
—
0
14.571
19.4
2.336
3.1
12.348
16.4
0.117
105.94
52.561
100
30.421
57.9
22.14
42.1
14.667
27.9
6.714
12.8
16.648
31.7
5.492
10.4
0.139
0.3
—
0
5.631
10.7
1.204
2.3
4.527
8.6
0.04
113.45
63.329
100
37.444
59.1
25.885
40.9
12.542
19.8
6.744
10.6
16.574
26.2
9.311
14.7
0.231
0.4
—
0
9.542
15.1
2.246
3.5
7.353
11.6
0.061
120.41
68.661
100
41.965
61.1
26.696
38.9
12.785
18.6
6.072
8.8
16.95
24.7
9.746
14.2
0.229
0.3
—
0
9.975
14.5
1.455
2.1
8.605
12.5
0.08
107.56
87.889
100
48.507
55.2
39.382
44.8
12.175
13.9
7.695
8.8
18.592
21.2
20.79
23.7
0.302
0.3
—
0
21.092
24
2.936
3.3
18.16
20.7
0.162
111.84
63.367
100
35.775
56.5
27.592
43.5
13.068
20.6
6.751
10.7
18.913
29.8
8.679
13.7
0.214
0.3
—
0
8.893
14
-2.779
-4.4
11.672
18.4
0.11
106.57
55.2
100
31.3
56.7
23.8
43.1
13.2
23.9
6.8
12.3
19.8
35.9
4.1
7.4
0.2
0.4
-1.1
-2
4.3
7.8
0.6
1.1
3.7
6.7
0.03
112.9
62.4
100
35.6
57.1
26.8
42.9
13.7
22
6.5
10.4
18.9
30.3
7.9
12.7
0.3
0.5
-2
-3.2
8.2
13.1
-4.1
-6.6
12.3
19.7
0.11
112.1
54.1
33.1
21
16.5
4.8
-3.5
24.4
0.1
—
24.5
-2.6
27.2
0.24
111.8
62.2
37.5
24.7
12.8
7.8
20.1
4.6
0.2
-1
4.7
0.5
4.3
0.04
111.7
60.6
45.9
14.7
19.8
7.8
26
-11.3
0.1
-1.9
-11.2
0.2
-11.4
-0.1
111.7
53.6
40
13.6
19.7
6.9
26.3
-12.7
0.2
-0.5
-12.6
0.9
-13.5
-0.12
111.7
89.8
60.5
29.4
14.4
9.8
21.4
7.9
—
—
7.9
1.6
6.4
0.06
111.5
51.2
34.2
16.9
13.6
7
20.4
-3.4
0.2
-0.6
-3.3
0.5
-3.8
-0.03
111.7
34.1
27.2
6.9
12.7
7.3
18
-11.1
0.1
-2
-11
0.1
-11.1
-0.1
112.3
21.4
18.3
3.1
13.3
6.8
17.9
-14.7
0.1
0
-14.6
0.9
-15.5
-0.14
110.9
62.5
42.8
19.6
14.4
6.8
21.2
-1.5
0.1
-1.4
-1.4
0.5
-1.9
-0.02
105.5
54.6
36.8
17.8
13.5
6.3
16.4
1.5
0.2
-0.1
1.6
1.3
0.3
0.01
29.9
40.4
36.8
3.6
14.6
7.2
21.5
-17.9
0.2
0.1
-17.7
0.4
-18.1
-0.18
102.2
40.3
31.5
8.8
12.9
7.6
17.5
-8.8
0.2
0.1
-8.5
0.9
-9.5
-0.08
112.7
58
47.6
10.4
21.2
9.4
29.3
-18.9
0.2
-1.8
-18.7
0.5
-19.1
-0.17
114.9
45.6
38.9
6.7
16.3
8
24.6
-17.9
0.3
-0.7
-17.7
2.3
-19.9
-0.18
110.3
46.2
33.6
12.6
15.5
7.8
23.2
-10.6
0.5
-0.2
-10.1
1.5
-11.6
-0.11
110.6
43.9
34
10
13.7
8.2
20.8
-10.9
0.2
-1.1
-10.7
1.1
-11.8
-0.1
112.6
51.1
33.6
17.4
15.8
12.4
30.1
-12.6
-0.1
0
-12.7
2.1
-14.8
-0.14
108.6
46.2
35.7
10.6
12
11
7.6
2.9
0.2
—
3.1
1.5
1.6
0.02
101.1
45.3
33.1
12.3
12.7
11.4
22
-9.8
0.2
0
-9.6
2.2
-11.8
-0.12
98.2
40.2
87.9
-47.7
16.6
12.3
28.6
-76.3
0.3
-1
-76
—
-76
-0.74
102.1
77.5
59.8
17.7
21.1
14.8
37
-19.3
0.3
-0.3
-18.9
24.3
-43.2
-0.429
100.8