Bever Holding NV
AEX:BEVER
Income Statement
Earnings Waterfall
Bever Holding NV
Income Statement
Bever Holding NV
| Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3
N/A
|
3
-5%
|
55
+1 663%
|
1
-98%
|
1
-13%
|
1
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
3
N/A
|
3
-3%
|
55
+1 686%
|
1
-98%
|
(0)
N/A
|
(0)
-2 650%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(26)
|
(80)
|
(4)
|
(1)
|
(2)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(26)
|
(80)
|
(4)
|
(1)
|
(1)
|
(7)
|
(7)
|
|
| Operating Income |
2
N/A
|
2
-5%
|
54
+2 684%
|
(25)
N/A
|
(80)
-223%
|
(4)
+95%
|
(1)
+67%
|
(2)
-16%
|
(7)
-350%
|
(7)
-2%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+54%
|
54
N/A
|
(25)
N/A
|
(83)
-235%
|
(4)
+95%
|
(1)
+75%
|
(1)
-8%
|
(7)
-540%
|
(7)
-1%
|
|
| Net Income | |||||||||||
| Tax Provision |
(2)
|
(2)
|
(15)
|
6
|
30
|
10
|
(1)
|
(1)
|
2
|
2
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
39
|
(19)
|
(52)
|
6
|
(2)
|
(2)
|
(5)
|
(5)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+9%
|
39
N/A
|
(19)
N/A
|
(52)
-174%
|
6
N/A
|
(2)
N/A
|
(2)
-4%
|
(5)
-137%
|
(5)
-2%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.19
-6%
|
2.31
N/A
|
-1.11
N/A
|
-3.07
-177%
|
0.35
N/A
|
-0.12
N/A
|
-0.13
-8%
|
-0.3
-131%
|
-0.3
N/A
|
|