Envipco Holding NV
AEX:ENVI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Envipco Holding NV
AEX:ENVI
|
NL |
|
Caleres Inc
NYSE:CAL
|
US |
Income Statement
Earnings Waterfall
Envipco Holding NV
Income Statement
Envipco Holding NV
| Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Revenue |
32
N/A
|
34
+5%
|
33
-1%
|
33
+1%
|
35
+4%
|
33
-4%
|
34
+3%
|
34
-1%
|
33
-3%
|
36
+9%
|
35
-1%
|
37
+5%
|
37
+1%
|
36
-4%
|
36
+1%
|
36
-1%
|
32
-10%
|
31
-3%
|
31
-2%
|
31
+2%
|
34
+8%
|
34
+1%
|
38
+13%
|
41
+5%
|
49
+21%
|
57
+16%
|
56
-1%
|
56
0%
|
56
0%
|
64
+14%
|
88
+37%
|
105
+19%
|
115
+10%
|
117
+2%
|
114
-2%
|
108
-6%
|
104
-3%
|
99
-5%
|
90
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20)
|
(22)
|
(21)
|
(22)
|
(23)
|
(21)
|
(22)
|
(21)
|
(21)
|
(22)
|
(21)
|
(23)
|
(23)
|
(22)
|
(23)
|
(22)
|
(21)
|
(20)
|
(19)
|
(19)
|
(21)
|
(21)
|
(25)
|
(27)
|
(33)
|
(39)
|
(38)
|
(38)
|
(38)
|
(41)
|
(57)
|
(68)
|
(75)
|
(75)
|
(72)
|
(66)
|
(64)
|
(61)
|
(60)
|
|
| Gross Profit |
12
N/A
|
12
+1%
|
12
-2%
|
12
+1%
|
12
+3%
|
12
-3%
|
12
+3%
|
12
+0%
|
12
0%
|
14
+12%
|
14
+3%
|
14
+4%
|
14
-1%
|
14
-3%
|
14
-3%
|
13
-1%
|
12
-12%
|
11
-4%
|
12
+2%
|
12
+3%
|
13
+10%
|
13
-3%
|
13
+5%
|
14
+2%
|
16
+18%
|
18
+9%
|
18
+4%
|
19
+1%
|
19
+1%
|
23
+21%
|
30
+34%
|
36
+20%
|
40
+10%
|
41
+3%
|
42
+2%
|
41
-4%
|
40
-2%
|
37
-5%
|
30
-19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(9)
|
(1)
|
(2)
|
(3)
|
(3)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(13)
|
(13)
|
(10)
|
(14)
|
(14)
|
(15)
|
(18)
|
(18)
|
(23)
|
(22)
|
(24)
|
(26)
|
(28)
|
(31)
|
(32)
|
(36)
|
(39)
|
(41)
|
(42)
|
(43)
|
(38)
|
|
| Selling, General & Administrative |
0
|
0
|
(9)
|
(13)
|
0
|
0
|
(10)
|
(3)
|
0
|
(3)
|
(11)
|
(4)
|
(7)
|
(11)
|
(13)
|
(14)
|
(14)
|
(13)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(16)
|
(19)
|
(20)
|
(23)
|
(24)
|
(25)
|
(24)
|
(29)
|
(31)
|
(34)
|
(33)
|
(37)
|
(37)
|
(38)
|
(38)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(8)
|
9
|
11
|
(3)
|
(3)
|
0
|
(8)
|
(11)
|
(9)
|
0
|
(9)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(0)
|
2
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
4
|
|
| Operating Income |
3
N/A
|
2
-17%
|
10
+319%
|
10
-5%
|
9
-6%
|
9
0%
|
1
-91%
|
1
+5%
|
1
+48%
|
2
+54%
|
2
-21%
|
2
+9%
|
1
-69%
|
(0)
N/A
|
(3)
-802%
|
(3)
-5%
|
(4)
-57%
|
(4)
+9%
|
(1)
+64%
|
(1)
+48%
|
4
N/A
|
(1)
N/A
|
(1)
-1%
|
(2)
-43%
|
(2)
-3%
|
(1)
+61%
|
(5)
-670%
|
(4)
+18%
|
(5)
-33%
|
(4)
+26%
|
2
N/A
|
6
+146%
|
8
+38%
|
6
-28%
|
4
-34%
|
1
-84%
|
(2)
N/A
|
(5)
-143%
|
(8)
-63%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
2
-21%
|
10
+370%
|
9
-6%
|
9
-4%
|
9
+1%
|
1
-93%
|
1
+6%
|
2
+133%
|
2
+40%
|
2
-16%
|
1
-22%
|
0
-78%
|
(1)
N/A
|
(3)
-450%
|
(3)
-14%
|
(5)
-50%
|
(4)
+18%
|
(1)
+77%
|
3
N/A
|
4
+43%
|
3
-41%
|
2
-41%
|
(2)
N/A
|
(2)
-17%
|
(2)
+8%
|
(4)
-76%
|
(5)
-31%
|
(6)
-25%
|
(5)
+30%
|
1
N/A
|
4
+265%
|
6
+35%
|
4
-32%
|
1
-81%
|
(2)
N/A
|
(4)
-104%
|
(8)
-81%
|
(10)
-33%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
| Income from Continuing Operations |
3
|
2
|
5
|
5
|
4
|
4
|
(3)
|
(3)
|
(2)
|
(1)
|
2
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
2
|
3
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(5)
|
1
|
3
|
5
|
2
|
(3)
|
(5)
|
(7)
|
(11)
|
(11)
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3
N/A
|
2
-23%
|
5
+154%
|
5
-11%
|
4
-9%
|
4
+2%
|
(3)
N/A
|
(3)
+2%
|
(2)
+38%
|
(1)
+41%
|
2
N/A
|
1
-24%
|
0
-83%
|
(1)
N/A
|
(2)
-114%
|
(2)
-20%
|
(4)
-70%
|
(3)
+27%
|
(2)
+39%
|
2
N/A
|
3
+65%
|
1
-56%
|
1
-58%
|
(3)
N/A
|
(3)
-13%
|
(3)
-3%
|
(4)
-31%
|
(5)
-30%
|
(7)
-25%
|
(5)
+32%
|
1
N/A
|
3
+448%
|
5
+38%
|
2
-49%
|
(3)
N/A
|
(5)
-85%
|
(7)
-36%
|
(11)
-47%
|
(11)
+2%
|
|
| EPS (Diluted) |
0.74
N/A
|
0.58
-22%
|
0.15
-74%
|
1.29
+760%
|
1.16
-10%
|
1.18
+2%
|
-0.07
N/A
|
-0.65
-829%
|
-0.4
+38%
|
-0.23
+43%
|
0.05
N/A
|
0.34
+580%
|
0.05
-85%
|
-0.21
N/A
|
-0.05
+76%
|
-0.05
N/A
|
-0.09
-80%
|
-0.06
+33%
|
-0.04
+33%
|
0.04
N/A
|
0.08
+100%
|
0.03
-63%
|
0.01
-67%
|
-0.06
N/A
|
-0.07
-17%
|
-0.07
N/A
|
-0.09
-29%
|
-0.11
-22%
|
-0.14
-27%
|
-0.09
+36%
|
0.01
N/A
|
0.07
+600%
|
0.09
+29%
|
0.05
-44%
|
-0.05
N/A
|
-0.1
-100%
|
-0.14
-40%
|
-0.19
-36%
|
-0.18
+5%
|
|