DGB Group NV
AEX:DGB
Income Statement
Earnings Waterfall
DGB Group NV
Income Statement
DGB Group NV
| Dec-2010 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
346
N/A
|
7
-98%
|
15
+116%
|
17
+13%
|
16
-6%
|
15
-2%
|
1
-91%
|
3
+93%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+1%
|
0
-90%
|
0
+29%
|
(0)
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(180)
|
(6)
|
(11)
|
(11)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
|
| Gross Profit |
167
N/A
|
1
-99%
|
3
+224%
|
5
+70%
|
6
+9%
|
6
-4%
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1%
|
0
-45%
|
0
+11%
|
(0)
N/A
|
(0)
-35%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(174)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(1)
|
(5)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(107)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(27)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Operating Expenses |
(41)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(1)
+91%
|
(0)
+28%
|
1
N/A
|
0
-49%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(0)
+78%
|
(1)
-80%
|
(1)
-43%
|
(1)
-8%
|
(1)
+18%
|
(1)
-21%
|
(1)
-1%
|
(2)
-35%
|
(4)
-105%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
(17)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(28)
N/A
|
(1)
+97%
|
(1)
-19%
|
0
N/A
|
0
+38%
|
(0)
N/A
|
(3)
-1 418%
|
(3)
+9%
|
(1)
+78%
|
(1)
-57%
|
(1)
-26%
|
(1)
-10%
|
(1)
+25%
|
(1)
-46%
|
(2)
-49%
|
(2)
-11%
|
(4)
-95%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
6
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(23)
|
(1)
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
(23)
N/A
|
(1)
+97%
|
(1)
-22%
|
0
N/A
|
1
+464%
|
0
-25%
|
(3)
N/A
|
(3)
+4%
|
(0)
+100%
|
(0)
-2 225%
|
(1)
-296%
|
(1)
-14%
|
(1)
+28%
|
(1)
-46%
|
(2)
-66%
|
(2)
-10%
|
(4)
-77%
|
|
| EPS (Diluted) |
-6.81
N/A
|
-0.13
+98%
|
-0.15
-15%
|
0.01
N/A
|
0.08
+700%
|
0.06
-25%
|
-0.44
N/A
|
-0.35
+20%
|
0
N/A
|
-0.03
N/A
|
-0.12
-300%
|
-0.13
-8%
|
-0.09
+31%
|
-0.13
-44%
|
-0.19
-46%
|
-0.2
-5%
|
-0.47
-135%
|
|