Holding Company ADMIE IPTO SA
ATHEX:ADMIE
Income Statement
Earnings Waterfall
Holding Company ADMIE IPTO SA
Revenue
|
59.4m
EUR
|
Operating Expenses
|
-870k
EUR
|
Operating Income
|
58.6m
EUR
|
Other Expenses
|
195k
EUR
|
Net Income
|
58.8m
EUR
|
Income Statement
Holding Company ADMIE IPTO SA
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 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
42
N/A
|
40
-6%
|
41
+4%
|
46
+12%
|
54
+18%
|
51
-5%
|
54
+5%
|
51
-5%
|
43
-16%
|
41
-5%
|
44
+7%
|
43
-3%
|
35
-17%
|
33
-6%
|
33
-1%
|
30
-10%
|
47
+58%
|
59
+27%
|
|
Gross Profit | |||||||||||||||||||
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
42
N/A
|
39
-6%
|
41
+4%
|
45
+12%
|
53
+18%
|
51
-5%
|
53
+5%
|
51
-5%
|
43
-16%
|
41
-5%
|
44
+7%
|
42
-3%
|
35
-18%
|
33
-6%
|
32
-1%
|
29
-10%
|
46
+59%
|
59
+27%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Pre-Tax Income |
42
N/A
|
39
-6%
|
41
+4%
|
46
+12%
|
54
+17%
|
51
-5%
|
54
+5%
|
51
-5%
|
43
-16%
|
41
-5%
|
44
+7%
|
42
-3%
|
35
-18%
|
33
-6%
|
32
-1%
|
29
-10%
|
46
+59%
|
59
+27%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
Income from Continuing Operations |
42
|
39
|
41
|
46
|
54
|
51
|
54
|
51
|
43
|
41
|
44
|
42
|
35
|
33
|
32
|
29
|
46
|
59
|
|
Net Income (Common) |
42
N/A
|
39
-6%
|
41
+4%
|
46
+12%
|
54
+17%
|
51
-5%
|
54
+5%
|
51
-5%
|
43
-16%
|
41
-5%
|
44
+7%
|
42
-3%
|
35
-18%
|
33
-6%
|
26
-20%
|
29
+11%
|
46
+59%
|
59
+27%
|
|
EPS (Diluted) |
0.18
N/A
|
0.17
-6%
|
0.18
+6%
|
0.2
+11%
|
0.23
+15%
|
0.22
-4%
|
0.23
+5%
|
0.22
-4%
|
0.19
-14%
|
0.18
-5%
|
0.19
+6%
|
0.18
-5%
|
0.15
-17%
|
0.15
N/A
|
0.11
-27%
|
0.13
+18%
|
0.2
+54%
|
0.25
+25%
|