nmgn schreef:
[...]
en daarmee schieten de R&D reveuen omhoog terwijl de kosten laag blijven en daarmee gaat de wpa de komende jaren de lucht in:
Services revenue 44 41 58 67 76 88 101 116
R&D revenue 30 52 72 91 104 126 375 456
Other income 9 13 16 18 19 20 21 22
Total revenue 82 106 147 176 199 234 497 594
Cost of Sales 0 0 0 0 0 0 0 0
Services cost of sales (28) (25) (34) (40) (47) (54) (63) (72)
Gross Profit 54 81 113 135 152 180 435 522
R&D expense (39) (60) (81) (95) (107) (118) (131) (148)
G&A expense (21) (17) (17) (18) (18) (19) (20) (22)
Sales & marketing expense (2) (2) (2) (2) (2) (2) (2) (2)
Restructuring & integration costs (3) (0) 0 0 0 0 0 0
Total operating expenses (65) (79) (101) (115) (128) (139) (153) (172)
Operating Profit (11) 2 12 21 24 40 282 350
Finance income (net) (3) 0 0 1 1 1 1 2
Income Before Tax (14) 2 12 21 25 41 283 352
Income tax expense (0) 1 (4) (4) 0 (4) (87) (103)
Net profit (15) 3 8 17 25 38 196 249
zie rapport van Wijma.