Gr Sarantis SA
ATHEX:SAR
Income Statement
Earnings Waterfall
Gr Sarantis SA
Revenue
|
482.2m
EUR
|
Cost of Revenue
|
-299.9m
EUR
|
Gross Profit
|
182.3m
EUR
|
Operating Expenses
|
-135.3m
EUR
|
Operating Income
|
47.1m
EUR
|
Other Expenses
|
-7.7m
EUR
|
Net Income
|
39.3m
EUR
|
Income Statement
Gr Sarantis SA
Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
250
N/A
|
240
-4%
|
227
-5%
|
221
-3%
|
224
+2%
|
223
0%
|
221
-1%
|
220
0%
|
220
0%
|
223
+1%
|
225
+1%
|
221
-2%
|
224
+1%
|
226
+1%
|
231
+2%
|
236
+2%
|
234
-1%
|
235
+0%
|
235
0%
|
236
+1%
|
237
+0%
|
242
+2%
|
247
+2%
|
248
+1%
|
253
+2%
|
260
+3%
|
266
+2%
|
279
+5%
|
300
+8%
|
314
+5%
|
344
+10%
|
356
+3%
|
370
+4%
|
382
+3%
|
393
+3%
|
405
+3%
|
408
+1%
|
426
+4%
|
446
+5%
|
465
+4%
|
482
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(124)
|
(121)
|
(114)
|
(110)
|
(111)
|
(111)
|
(111)
|
(112)
|
(114)
|
(115)
|
(116)
|
(116)
|
(117)
|
(118)
|
(122)
|
(124)
|
(122)
|
(121)
|
(120)
|
(120)
|
(120)
|
(122)
|
(125)
|
(128)
|
(131)
|
(136)
|
(141)
|
(146)
|
(183)
|
(192)
|
(215)
|
(226)
|
(232)
|
(240)
|
(245)
|
(251)
|
(264)
|
(281)
|
(294)
|
(302)
|
(300)
|
|
Gross Profit |
126
N/A
|
120
-5%
|
113
-5%
|
111
-2%
|
113
+2%
|
112
-1%
|
110
-2%
|
108
-1%
|
106
-2%
|
107
+1%
|
108
+1%
|
106
-3%
|
107
+1%
|
108
+1%
|
109
+2%
|
112
+2%
|
112
+0%
|
114
+1%
|
115
+1%
|
117
+2%
|
117
+0%
|
120
+2%
|
122
+2%
|
121
-1%
|
122
+1%
|
124
+2%
|
126
+1%
|
132
+5%
|
116
-12%
|
122
+5%
|
129
+6%
|
130
+1%
|
138
+6%
|
142
+3%
|
148
+5%
|
154
+3%
|
144
-6%
|
146
+1%
|
152
+4%
|
163
+7%
|
182
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(97)
|
(93)
|
(90)
|
(87)
|
(89)
|
(91)
|
(93)
|
(91)
|
(90)
|
(93)
|
(91)
|
(90)
|
(91)
|
(93)
|
(94)
|
(95)
|
(94)
|
(94)
|
(94)
|
(97)
|
(98)
|
(100)
|
(103)
|
(99)
|
(99)
|
(101)
|
(101)
|
(106)
|
(82)
|
(86)
|
(88)
|
(89)
|
(94)
|
(96)
|
(110)
|
(114)
|
(109)
|
(113)
|
(120)
|
(126)
|
(135)
|
|
Selling, General & Administrative |
(106)
|
(103)
|
(98)
|
(96)
|
(98)
|
(99)
|
(100)
|
(98)
|
(96)
|
(98)
|
(97)
|
(95)
|
(97)
|
(98)
|
(99)
|
(100)
|
(100)
|
(99)
|
(99)
|
(103)
|
(104)
|
(107)
|
(110)
|
(105)
|
(106)
|
(109)
|
(108)
|
(114)
|
(93)
|
(97)
|
(99)
|
(100)
|
(99)
|
(105)
|
(102)
|
(114)
|
(100)
|
(114)
|
(111)
|
(126)
|
(126)
|
|
Depreciation & Amortization |
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
|
(8)
|
0
|
(9)
|
0
|
(10)
|
0
|
(10)
|
0
|
(11)
|
|
Other Operating Expenses |
9
|
9
|
8
|
9
|
9
|
7
|
7
|
8
|
6
|
5
|
7
|
6
|
5
|
5
|
6
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
11
|
11
|
11
|
11
|
13
|
9
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Operating Income |
29
N/A
|
26
-11%
|
23
-10%
|
23
+0%
|
25
+5%
|
21
-14%
|
17
-21%
|
18
+5%
|
16
-10%
|
14
-12%
|
18
+27%
|
16
-11%
|
15
-2%
|
15
-1%
|
16
+4%
|
17
+10%
|
18
+5%
|
20
+10%
|
21
+3%
|
19
-6%
|
19
-2%
|
19
+1%
|
19
+1%
|
22
+13%
|
23
+2%
|
23
+0%
|
25
+10%
|
26
+4%
|
35
+32%
|
36
+4%
|
41
+13%
|
41
+2%
|
44
+6%
|
45
+3%
|
39
-15%
|
40
+4%
|
35
-12%
|
32
-7%
|
32
-1%
|
38
+17%
|
47
+25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
2
|
5
|
9
|
6
|
11
|
11
|
21
|
22
|
1
|
|
Non-Reccuring Items |
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
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
(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
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
0
|
0
|
|
Pre-Tax Income |
27
N/A
|
23
-15%
|
20
-11%
|
21
+5%
|
24
+11%
|
20
-15%
|
16
-22%
|
17
+6%
|
15
-9%
|
12
-19%
|
15
+23%
|
13
-17%
|
12
-6%
|
12
+3%
|
14
+12%
|
15
+11%
|
17
+11%
|
20
+17%
|
21
+4%
|
20
-4%
|
19
-3%
|
19
-3%
|
19
+1%
|
21
+14%
|
21
-1%
|
21
-1%
|
23
+9%
|
24
+5%
|
35
+43%
|
34
-3%
|
39
+15%
|
41
+6%
|
45
+11%
|
49
+7%
|
47
-2%
|
46
-3%
|
50
+7%
|
46
-7%
|
51
+11%
|
60
+17%
|
49
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(7)
|
(10)
|
|
Income from Continuing Operations |
21
|
18
|
15
|
16
|
18
|
15
|
11
|
14
|
13
|
10
|
13
|
10
|
9
|
10
|
11
|
12
|
13
|
15
|
16
|
16
|
15
|
14
|
15
|
17
|
17
|
17
|
19
|
20
|
29
|
28
|
33
|
35
|
39
|
41
|
39
|
38
|
43
|
40
|
46
|
53
|
39
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
21
N/A
|
18
-14%
|
15
-14%
|
16
+6%
|
18
+10%
|
15
-18%
|
10
-29%
|
12
+19%
|
12
-6%
|
9
-20%
|
13
+34%
|
10
-22%
|
9
-8%
|
10
+7%
|
11
+13%
|
12
+12%
|
6
-49%
|
8
+34%
|
9
+8%
|
8
-7%
|
15
+81%
|
14
-6%
|
15
+2%
|
17
+18%
|
17
-1%
|
17
+1%
|
19
+9%
|
19
-1%
|
29
+54%
|
27
-5%
|
33
+20%
|
34
+6%
|
38
+11%
|
40
+5%
|
39
-3%
|
43
+10%
|
52
+22%
|
64
+23%
|
65
+1%
|
52
-19%
|
39
-25%
|
|
EPS (Diluted) |
0.27
N/A
|
0.23
-15%
|
0.2
-13%
|
0.21
+5%
|
0.24
+14%
|
0.2
-17%
|
0.14
-30%
|
0.18
+29%
|
0.17
-6%
|
0.14
-18%
|
0.18
+29%
|
0.13
-28%
|
0.11
-15%
|
0.11
N/A
|
0.13
+18%
|
0.16
+23%
|
0.08
-50%
|
0.11
+38%
|
0.12
+9%
|
0.11
-8%
|
0.22
+100%
|
0.21
-5%
|
0.22
+5%
|
0.25
+14%
|
0.26
+4%
|
0.26
N/A
|
0.28
+8%
|
0.28
N/A
|
0.42
+50%
|
0.4
-5%
|
0.48
+20%
|
0.51
+6%
|
0.57
+12%
|
0.6
+5%
|
0.58
-3%
|
0.63
+9%
|
0.77
+22%
|
0.96
+25%
|
0.96
N/A
|
0.8
-17%
|
0.59
-26%
|