Watchlist Manager

Watchlist

Price: 730.5 DKK 0.21%

Market Cap: 28.8B DKK

Income Statement

Revenue	598.2m EUR
Cost of Revenue	-240m EUR
Gross Profit	358.2m EUR
Operating Expenses	-206.4m EUR
Operating Income	151.8m EUR
Other Expenses	-49m EUR
Net Income	102.8m EUR

Currency: EUR

	Dec-2000	Mar-2001	Jun-2001	Sep-2001	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	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	Mar-2016	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
Revenue
Revenue	54 N/A	59 +10%	60 +2%	61 +3%	61 -1%	60 -1%	59 -2%	64 +9%	68 +6%	67 -2%	71 +6%	68 -4%	67 0%	70 +4%	73 +4%	74 +2%	82 +11%	91 +11%	94 +3%	98 +5%	102 +4%	101 -1%	109 +7%	117 +7%	134 +15%	137 +2%	148 +8%	154 +4%	157 +2%	161 +3%	165 +2%	167 +1%	175 +5%	176 +1%	179 +2%	180 +1%	180 +0%	183 +1%	179 -2%	181 +1%	185 +3%	185 0%	189 +2%	192 +2%	195 +1%	203 +4%	199 -2%	206 +3%	209 +1%	211 +1%	219 +4%	225 +3%	225 0%	226 +0%	231 +2%	232 +1%	241 +4%	248 +3%	257 +4%	271 +5%	278 +3%	283 +2%	285 +1%	292 +2%	309 +6%	321 +4%	326 +2%	331 +1%	343 +4%	360 +5%	368 +2%	368 0%	383 +4%	393 +3%	419 +7%	456 +9%	455 0%	458 +1%	455 -1%	438 -4%	456 +4%	463 +2%	475 +3%	482 +2%	496 +3%	501 +1%	498 -1%	515 +3%	561 +9%	583 +4%	598 +3%
Gross Profit
Cost of Revenue	(3)	(4)	(5)	(5)	(5)	(16)	(22)	(29)	(32)	(31)	(31)	(31)	(31)	(30)	(31)	(30)	(30)	(32)	(33)	(35)	(34)	(34)	(35)	(37)	(44)	(47)	(52)	(55)	(57)	(61)	(63)	(66)	(65)	(65)	(65)	(64)	(64)	(66)	(69)	(68)	(70)	(69)	(66)	(67)	(67)	(69)	(72)	(75)	(77)	(76)	(78)	(79)	(81)	(83)	(84)	(86)	(89)	(92)	(95)	(97)	(100)	(102)	(105)	(109)	(112)	(117)	(122)	(127)	(133)	(136)	(140)	(142)	(149)	(153)	(156)	(162)	(167)	(172)	(172)	(170)	(167)	(169)	(178)	(186)	(197)	(204)	(211)	(221)	(229)	(235)	(240)
Gross Profit	50 N/A	55 +9%	55 +0%	56 +2%	56 -1%	44 -21%	37 -17%	36 -3%	37 +3%	36 -2%	40 +11%	37 -8%	36 -2%	40 +10%	42 +6%	44 +4%	52 +18%	59 +14%	61 +3%	64 +5%	68 +7%	67 -1%	74 +9%	80 +9%	90 +13%	90 -1%	97 +8%	100 +3%	99 0%	101 +1%	102 +2%	101 -1%	109 +8%	111 +2%	115 +3%	116 +1%	116 +1%	117 +0%	110 -6%	112 +2%	116 +3%	116 0%	123 +6%	125 +2%	128 +2%	133 +4%	127 -5%	131 +3%	133 +1%	134 +1%	142 +5%	147 +4%	144 -2%	143 -1%	146 +2%	145 -1%	152 +4%	156 +3%	162 +4%	174 +7%	178 +2%	180 +1%	180 0%	183 +2%	197 +8%	204 +3%	204 0%	204 0%	211 +4%	224 +6%	228 +2%	226 -1%	234 +4%	240 +3%	263 +10%	294 +12%	287 -2%	286 0%	283 -1%	267 -6%	289 +8%	294 +2%	297 +1%	296 0%	299 +1%	297 -1%	287 -3%	294 +3%	332 +13%	347 +4%	358 +3%
Operating Income
Operating Expenses	(44)	(47)	(51)	(54)	(59)	(52)	(45)	(38)	(34)	(34)	(34)	(33)	(30)	(30)	(31)	(32)	(35)	(39)	(42)	(44)	(46)	(47)	(48)	(50)	(55)	(53)	(56)	(58)	(61)	(65)	(67)	(69)	(71)	(72)	(75)	(76)	(77)	(78)	(79)	(82)	(81)	(79)	(78)	(78)	(82)	(84)	(84)	(86)	(86)	(87)	(89)	(89)	(90)	(91)	(94)	(94)	(95)	(97)	(99)	(103)	(107)	(108)	(109)	(112)	(116)	(120)	(122)	(122)	(122)	(122)	(125)	(127)	(130)	(133)	(138)	(149)	(160)	(167)	(170)	(168)	(164)	(163)	(163)	(160)	(167)	(172)	(179)	(189)	(204)	(201)	(206)
Selling, General & Administrative	(32)	(34)	(38)	(41)	(45)	(39)	(32)	(25)	(19)	(22)	(23)	(22)	(18)	(18)	(18)	(18)	(20)	(21)	(23)	(23)	(25)	(26)	(25)	(26)	(27)	(25)	(27)	(27)	(26)	(26)	(25)	(25)	(28)	(29)	(30)	(31)	(32)	(34)	(35)	(37)	(35)	(35)	(35)	(35)	(38)	(39)	(39)	(40)	(39)	(41)	(42)	(41)	(40)	(41)	(43)	(43)	(42)	(45)	(47)	(50)	(52)	(54)	(54)	(55)	(57)	(59)	(60)	(59)	(57)	(57)	(58)	(60)	(61)	(63)	(66)	(71)	(71)	(82)	(82)	(79)	(67)	(71)	(70)	(68)	(70)	(80)	(83)	(87)	(90)	(91)	(92)
Research & Development	0	0	0	0	0	(4)	(8)	(11)	(15)	(10)	(10)	(9)	(13)	(13)	(13)	(14)	(16)	(18)	(19)	(21)	(21)	(22)	(23)	(24)	(27)	(28)	(29)	(31)	(35)	(39)	(42)	(45)	(43)	(43)	(45)	(45)	(44)	(45)	(44)	(45)	(46)	(45)	(43)	(43)	(44)	(45)	(45)	(46)	(44)	(46)	(47)	(47)	(48)	(50)	(51)	(52)	(49)	(51)	(52)	(53)	(52)	(55)	(56)	(57)	(59)	(61)	(62)	(63)	(63)	(66)	(68)	(68)	(68)	(72)	(74)	(79)	(80)	(86)	(89)	(89)	(87)	(68)	(68)	(67)	(87)	(93)	(97)	(103)	(103)	(110)	(114)
Depreciation & Amortization	(2)	(2)	(3)	(3)	(5)	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	0	0	(3)	0	0	0	(2)	0	0	0	(3)	0	0	0	(3)	0	0	0	0	0	0	0	(2)	0	0	0	(2)	0	0	0	(9)	0	0	0	(11)	0	0	0	(10)	0	0	0	(9)	0	0
Other Operating Expenses	(11)	(10)	(10)	(11)	(9)	(9)	(6)	(3)	0	0	0	1	1	1	1	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	0	0	0	0	0	1	1	1	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	(24)	(25)	(25)	1	1	1	0	(2)	(0)	(0)
Operating Income	6 N/A	8 +30%	4 -46%	2 -56%	(3) N/A	(7) -185%	(9) -18%	(3) +69%	3 N/A	2 -34%	6 +211%	4 -29%	6 +48%	10 +55%	11 +19%	12 +4%	17 +41%	21 +25%	19 -11%	20 +6%	22 +11%	20 -9%	26 +30%	30 +16%	36 +18%	37 +5%	41 +10%	41 +1%	38 -7%	35 -8%	35 -1%	32 -8%	38 +19%	39 +2%	40 +2%	40 0%	40 0%	39 -3%	31 -20%	31 -1%	35 +15%	36 +3%	45 +24%	47 +5%	46 -1%	50 +7%	43 -13%	46 +6%	47 +2%	48 +1%	53 +11%	58 +10%	54 -7%	52 -4%	53 +1%	51 -3%	57 +12%	59 +3%	64 +8%	71 +12%	71 -1%	72 +1%	70 -2%	71 +1%	82 +15%	84 +3%	82 -2%	81 -1%	89 +9%	102 +15%	103 +1%	98 -4%	103 +5%	106 +3%	125 +17%	145 +16%	128 -12%	119 -7%	113 -5%	100 -11%	124 +24%	131 +5%	135 +3%	137 +1%	132 -3%	125 -6%	108 -13%	105 -3%	129 +23%	146 +14%	152 +4%
Pre-Tax Income
Interest Income Expense	2	2	3	3	3	2	2	2	2	2	2	2	1	1	1	1	1	1	1	1	1	1	1	1	2	2	2	2	2	2	2	2	5	3	2	2	0	0	(0)	(1)	(1)	(2)	(1)	1	1	1	1	0	0	0	0	(0)	(1)	(0)	0	0	1	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(3)	(1)	(0)	(0)	1	(1)	1	0	0	(1)	(7)	(8)	(6)	(5)	(1)	5	4	11	14	2	(2)	(8)
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	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	0	0	0	(1)	(8)	(9)	(3)	(13)	(10)
Total Other Income	(1)	(1)	(1)	(1)	(1)	0	0	1	(0)	(0)	(0)	(1)	(1)	(1)	(1)	0	(0)	0	(0)	(0)	(0)	(0)	0	0	(0)	0	0	(0)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(0)	0	0	(0)	(1)	(0)	(0)	0	(1)	0	0	0	(0)	(0)	(0)	(0)	0	0	0	(0)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	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	8 N/A	10 +33%	8 -24%	5 -38%	0 -98%	(5) N/A	(7) -35%	(1) +84%	5 N/A	4 -17%	8 +108%	6 -27%	8 +29%	11 +38%	12 +14%	13 +5%	17 +38%	22 +25%	20 -9%	21 +5%	23 +11%	21 -9%	27 +28%	31 +17%	37 +18%	39 +5%	43 +11%	43 +1%	40 -6%	38 -7%	37 -1%	34 -7%	43 +24%	42 -2%	42 0%	42 N/A	40 -5%	39 -2%	31 -21%	29 -5%	33 +13%	34 +4%	44 +26%	48 +10%	47 -1%	51 +7%	45 -12%	46 +3%	47 +2%	48 +2%	53 +11%	58 +8%	54 -6%	52 -4%	53 +1%	52 -2%	58 +11%	59 +2%	63 +8%	70 +12%	69 -2%	71 +2%	70 -2%	71 +2%	81 +14%	83 +3%	81 -3%	80 -1%	88 +10%	99 +13%	102 +3%	98 -4%	103 +4%	107 +5%	124 +15%	146 +18%	128 -12%	119 -7%	112 -6%	93 -17%	116 +24%	125 +8%	129 +4%	136 +5%	137 +1%	128 -7%	111 -14%	110 -1%	128 +17%	131 +2%	134 +2%
Net Income
Tax Provision	(3)	(4)	(3)	(2)	(1)	0	1	(2)	(3)	(2)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(6)	(5)	(5)	(7)	(6)	(8)	(8)	(10)	(11)	(12)	(12)	(12)	(11)	(10)	(10)	(11)	(11)	(11)	(12)	(13)	(13)	(12)	(11)	(9)	(9)	(11)	(12)	(13)	(14)	(13)	(13)	(13)	(13)	(15)	(15)	(15)	(14)	(13)	(14)	(16)	(16)	(17)	(18)	(17)	(17)	(17)	(17)	(20)	(21)	(20)	(21)	(21)	(24)	(25)	(24)	(26)	(27)	(31)	(35)	(31)	(29)	(27)	(23)	(28)	(30)	(31)	(32)	(27)	(25)	(20)	(21)	(29)	(30)	(31)
Income from Continuing Operations	5	7	5	3	(1)	(5)	(7)	(3)	2	2	5	4	5	7	7	8	13	16	15	15	16	15	19	23	27	28	31	31	29	27	27	25	32	31	31	30	27	26	19	19	24	25	33	36	34	36	32	33	35	35	39	42	39	38	39	38	42	42	46	52	53	54	53	54	61	63	61	59	66	75	77	75	77	80	93	110	97	91	85	70	88	95	98	104	110	103	91	89	99	102	103
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	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	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	5 N/A	7 +37%	5 -23%	3 -37%	(1) N/A	(5) -410%	(7) -29%	(3) +58%	2 N/A	2 -23%	5 +194%	4 -30%	5 +34%	7 +45%	7 +7%	8 +5%	13 +64%	16 +25%	15 -5%	15 +2%	16 +6%	15 -9%	19 +27%	23 +24%	27 +14%	29 +9%	32 +11%	41 +29%	39 -5%	37 -5%	37 0%	26 -31%	31 +21%	31 -2%	30 0%	30 -1%	27 -10%	26 -4%	19 -26%	19 -3%	24 +31%	25 +4%	33 +29%	36 +8%	34 -4%	36 +7%	32 -12%	33 +4%	35 +4%	35 +2%	39 +10%	42 +9%	39 -7%	38 -4%	39 +3%	38 -4%	42 +11%	42 +1%	46 +8%	52 +14%	53 +1%	54 +3%	53 -3%	54 +2%	61 +14%	63 +3%	61 -3%	59 -2%	66 +12%	75 +13%	77 +2%	75 -3%	77 +3%	80 +4%	93 +16%	110 +19%	97 -12%	91 -6%	85 -6%	70 -18%	88 +26%	95 +8%	98 +3%	104 +6%	110 +6%	103 -6%	91 -12%	89 -2%	99 +11%	102 +2%	103 +1%
EPS (Diluted)	0.11 N/A	0.15 +36%	0.12 -20%	0.08 -33%	-0.02 N/A	-0.1 -400%	-0.14 -40%	-0.06 +57%	0.05 N/A	0.03 -40%	0.1 +233%	0.07 -30%	0.1 +43%	0.14 +40%	0.15 +7%	0.15 N/A	0.26 +73%	0.34 +31%	0.3 -12%	0.31 +3%	0.34 +10%	0.31 -9%	0.39 +26%	0.48 +23%	0.54 +13%	0.59 +9%	0.66 +12%	0.86 +30%	0.79 -8%	0.79 N/A	0.78 -1%	0.56 -28%	0.69 +23%	0.67 -3%	0.67 N/A	0.67 N/A	0.59 -12%	0.57 -3%	0.42 -26%	0.4 -5%	0.54 +35%	0.57 +6%	0.74 +30%	0.79 +7%	0.76 -4%	0.83 +9%	0.71 -14%	0.74 +4%	0.79 +7%	0.81 +3%	0.89 +10%	0.97 +9%	0.92 -5%	0.91 -1%	0.95 +4%	0.9 -5%	1 +11%	1.02 +2%	1.11 +9%	1.27 +14%	1.29 +2%	1.32 +2%	1.31 -1%	1.32 +1%	1.51 +14%	1.56 +3%	1.51 -3%	1.48 -2%	1.67 +13%	1.89 +13%	1.94 +3%	1.88 -3%	1.93 +3%	2.01 +4%	2.32 +15%	2.75 +19%	2.42 -12%	2.27 -6%	2.13 -6%	1.75 -18%	2.2 +26%	2.38 +8%	2.46 +3%	2.61 +6%	2.74 +5%	2.59 -5%	2.29 -12%	2.25 -2%	2.5 +11%	2.56 +2%	2.57 +0%

Income Statement Balance Sheet Cash Flow Statement

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	Johnson & Johnson NYSE:JNJ	206.92 USD -0.31%
	Berkshire Hathaway Inc NYSE:BRK.A	770 100 USD 0.29%
	Bank of America Corp NYSE:BAC	53.65 USD 1.25%
	Mastercard Inc NYSE:MA	550.53 USD 1.03%
	UnitedHealth Group Inc NYSE:UNH	329.77 USD 0.02%
	Exxon Mobil Corp NYSE:XOM	115.92 USD 1%

	Franklin Covey Co NYSE:FC	15.72 USD 0.64%
	Mohawk Industries Inc NYSE:MHK	115.9 USD 0.35%
	Ardmore Shipping Corp NYSE:ASC	12.23 USD -0.73%
	ASGN Inc NYSE:ASGN	45.01 USD -0.6%
	Skyworks Solutions Inc NASDAQ:SWKS	65.95 USD 0.93%
	Weatherford International PLC NASDAQ:WFRD	74.8 USD 3.49%

	Johnson & Johnson NYSE:JNJ	206.92 USD -0.31%
	Bank of America Corp NYSE:BAC	53.65 USD 1.25%
	Mastercard Inc NYSE:MA	550.53 USD 1.03%
	Salesforce Inc NYSE:CRM	230.54 USD 1.05%
	Abbvie Inc NYSE:ABBV	227.7 USD 0.02%
	Home Depot Inc NYSE:HD	356.92 USD 0.41%

Simcorp A/S
CSE:SIM

Income Statement

Earnings Waterfall
Simcorp A/S

Income Statement
Simcorp A/S

See Also

Company

Help

Tools

Stocks

	Monolithic Power Systems Inc NASDAQ:MPWR	928.17 USD 0.35%
	Applovin Corp NASDAQ:APP	599.48 USD 2.24%
	NVIDIA Corp NASDAQ:NVDA	177 USD -1.81%
	Cal-Maine Foods Inc NASDAQ:CALM	83.32 USD 0.4%
	Pro Medicus Ltd ASX:PME	266.54 AUD -0.06%
	Lundin Gold Inc TSX:LUG	117.77 CAD 0.36%

	Salesforce Inc NYSE:CRM	230.54 USD 1.05%
	Accenture PLC NYSE:ACN	250 USD 0.87%
	ServiceNow Inc NYSE:NOW	812.41 USD 1.21%
	Spotify Technology SA NYSE:SPOT	598.87 USD 1.04%
	TJX Companies Inc NYSE:TJX	151.92 USD -0.79%
	Micron Technology Inc NASDAQ:MU	236.48 USD 2.7%

52 Week Range	N/A N/A
Price Target

Simcorp A/S CSE:SIM

Income Statement

Earnings Waterfall Simcorp A/S

Income Statement Simcorp A/S

See Also

Company

Help

Tools

Stocks

Simcorp A/S
CSE:SIM

Earnings Waterfall
Simcorp A/S

Income Statement
Simcorp A/S