FL Entertainment NV
AEX:FLE
Income Statement
Earnings Waterfall
FL Entertainment NV
Income Statement
FL Entertainment NV
| Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
3 497
N/A
|
4 047
+16%
|
4 318
+7%
|
|
| Operating Income | ||||
| Operating Expenses |
(3 337)
|
(3 667)
|
(3 883)
|
|
| Selling, General & Administrative |
(1 403)
|
(1 437)
|
(1 424)
|
|
| Depreciation & Amortization |
(142)
|
(150)
|
(136)
|
|
| Other Operating Expenses |
(1 792)
|
(2 080)
|
(2 323)
|
|
| Operating Income |
160
N/A
|
380
+137%
|
435
+15%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(137)
|
(254)
|
(233)
|
|
| Non-Reccuring Items |
(50)
|
(125)
|
(34)
|
|
| Total Other Income |
2
|
(5)
|
(15)
|
|
| Pre-Tax Income |
(24)
N/A
|
(4)
+83%
|
152
N/A
|
|
| Net Income | ||||
| Tax Provision |
(49)
|
(77)
|
(78)
|
|
| Income from Continuing Operations |
(73)
|
(81)
|
74
|
|
| Income to Minority Interest |
30
|
(7)
|
(13)
|
|
| Net Income (Common) |
(43)
N/A
|
(88)
-105%
|
61
N/A
|
|
| EPS (Diluted) |
-0.11
N/A
|
-0.3
-173%
|
0.14
N/A
|
|