Watchlist Manager

Watchlist

Price: 0.284 EUR -1.22% Market Closed

Market Cap: €110.7m

Income Statement

Operating Income

Currency: EUR

		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	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Sep-2024	Dec-2024	Jun-2025
Revenue
Interest Expense		3	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	3	0	0	0	1	0	0	0	4	0	0	0	0	0	0	0	1	0	0	0	2	0	0	0	1	1	1	5	8	5	6	5	2	6	10	12	13	0	0	6
Revenue		363 N/A	380 +5%	384 +1%	447 +16%	455 +2%	514 +13%	532 +3%	583 +10%	612 +5%	682 +11%	695 +2%	757 +9%	770 +2%	820 +6%	846 +3%	875 +3%	893 +2%	912 +2%	911 0%	874 -4%	865 -1%	814 -6%	818 +0%	821 +0%	850 +4%	862 +1%	863 +0%	882 +2%	887 +1%	872 -2%	868 0%	820 -6%	808 -2%	740 -8%	765 +3%	724 -5%	754 +4%	760 +1%	768 +1%	805 +5%	824 +2%	837 +2%	851 +2%	865 +2%	874 +1%	827 -5%	813 -2%	806 -1%	650 -19%	535 -18%	799 +49%	609 -24%	950 +56%	736 -23%	749 +2%	720 -4%	686 -5%	891 +30%	664 -26%	854 +29%
Gross Profit
Cost of Revenue		(129)	(180)	(193)	(211)	(215)	(248)	(257)	(286)	(302)	(329)	(331)	(357)	(358)	(389)	(400)	(418)	(425)	(439)	(442)	(429)	(427)	(407)	(412)	(418)	(435)	(463)	(463)	(477)	(478)	(461)	(456)	(431)	(420)	(383)	(400)	(380)	(403)	(411)	(405)	(423)	(420)	(423)	(423)	(423)	(423)	(413)	(404)	(407)	(355)	(303)	(440)	(325)	(504)	(386)	(380)	(355)	(338)	0	(326)	(321)
Gross Profit		233 N/A	203 -13%	201 -1%	236 +18%	241 +2%	266 +11%	275 +3%	296 +8%	310 +5%	353 +14%	364 +3%	401 +10%	412 +3%	431 +5%	446 +3%	458 +3%	468 +2%	473 +1%	470 -1%	446 -5%	438 -2%	408 -7%	406 0%	403 -1%	415 +3%	399 -4%	400 +0%	406 +1%	409 +1%	411 +0%	412 +0%	389 -6%	388 0%	357 -8%	365 +2%	344 -6%	352 +2%	350 -1%	362 +4%	382 +5%	404 +6%	414 +2%	428 +3%	442 +3%	451 +2%	414 -8%	408 -1%	399 -2%	295 -26%	232 -21%	359 +54%	284 -21%	445 +57%	349 -22%	368 +5%	365 -1%	348 -4%	0 N/A	338 N/A	328 -3%
Operating Income
Operating Expenses		(160)	(107)	(99)	(132)	(138)	(147)	(156)	(163)	(175)	(186)	(201)	(213)	(232)	(245)	(261)	(280)	(296)	(304)	(309)	(314)	(303)	(323)	(327)	(326)	(321)	(321)	(323)	(322)	(326)	(334)	(334)	(339)	(341)	(343)	(349)	(354)	(367)	(379)	(385)	(397)	(399)	(405)	(416)	(421)	(426)	(399)	(401)	(402)	(372)	(343)	(499)	(330)	(502)	(345)	(349)	(349)	(342)	0	(329)	(327)
Selling, General & Administrative		(141)	(110)	(107)	(132)	(126)	(147)	(156)	(163)	(163)	(186)	(201)	(213)	(216)	(246)	(261)	(280)	(269)	(304)	(309)	(314)	(303)	(323)	(327)	(326)	(321)	(320)	(323)	(322)	(326)	(334)	(335)	(339)	(341)	(343)	(358)	(363)	(386)	(397)	(394)	(406)	(419)	(405)	(416)	(421)	(443)	(404)	(407)	(408)	(377)	(348)	(510)	(341)	(516)	(287)	(330)	(286)	(280)	0	(269)	(268)
Depreciation & Amortization		(14)	0	0	0	(12)	0	0	0	(13)	0	0	0	(16)	0	0	0	(27)	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	(71)	(34)	(69)	(67)	0	(63)	(63)
Other Operating Expenses		(5)	4	8	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	9	9	18	18	9	9	20	0	0	0	17	6	6	6	5	6	12	12	14	13	15	7	6	0	4	4
Operating Income		74 N/A	94 +27%	92 -2%	104 +13%	103 -1%	119 +16%	118 -1%	133 +13%	135 +1%	167 +23%	163 -2%	187 +15%	180 -4%	186 +4%	185 -1%	178 -4%	173 -3%	168 -2%	161 -4%	132 -18%	135 +2%	84 -37%	80 -6%	77 -3%	94 +22%	79 -16%	77 -3%	83 +8%	83 0%	77 -7%	78 +1%	50 -36%	47 -6%	15 -69%	17 +15%	(10) N/A	(16) -65%	(29) -84%	(23) +22%	(15) +36%	5 N/A	8 +72%	12 +45%	21 +68%	25 +21%	15 -39%	7 -53%	(3) N/A	(77) -2 360%	(110) -44%	(140) -27%	(45) +68%	(56) -24%	4 N/A	19 +343%	16 -18%	6 -59%	212 +3 184%	9 -96%	205 +2 231%
Pre-Tax Income
Interest Income Expense		(5)	0	0	0	6	0	0	0	3	0	0	0	4	0	0	0	0	0	0	0	(0)	0	0	0	1	(2)	(2)	(4)	(2)	(4)	(4)	(3)	1	(3)	(1)	(2)	(1)	(1)	(4)	(5)	(4)	(7)	(7)	(6)	(3)	(2)	(4)	(5)	(5)	(6)	(9)	(6)	(8)	(9)	(19)	(18)	(12)	0	(19)	(15)
Non-Reccuring Items		(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(18)	0	0	(0)	(0)	(0)	(1)	(0)	(1)	(1)	(2)	(12)	(27)	(27)	(32)	(34)	(19)	(19)	(12)	(0)	0	0	0	0	0	(10)	(8)	(13)	(26)	(14)	(13)	0	0	0	0	0	0	0	(13)	0
Total Other Income		1	(1)	3	3	(3)	0	(3)	(1)	(4)	(2)	(1)	(2)	(5)	(1)	(2)	(4)	(5)	(6)	(5)	(3)	(4)	(3)	(3)	(4)	(4)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	(3)	0	0	(2)	0	0	0	(3)	(3)	(3)	(3)	(2)	(2)	(4)	(3)	(4)	(3)	(3)	(3)	(3)	(15)	(3)	(3)
Pre-Tax Income		68 N/A	93 +35%	95 +2%	107 +13%	106 -1%	119 +12%	116 -3%	132 +14%	134 +1%	165 +23%	163 -1%	185 +14%	178 -4%	185 +4%	183 -1%	174 -5%	166 -5%	163 -2%	156 -4%	129 -17%	113 -12%	81 -28%	77 -6%	73 -5%	90 +24%	76 -16%	72 -5%	79 +9%	78 -1%	72 -8%	72 -1%	35 -51%	18 -50%	(15) N/A	(17) -18%	(47) -171%	(39) +17%	(52) -34%	(40) +23%	(20) +49%	(1) +93%	1 N/A	5 +345%	14 +190%	19 +34%	1 -97%	(8) N/A	(24) -207%	(110) -353%	(132) -20%	(165) -25%	(53) +68%	(69) -29%	(8) +88%	(3) +68%	(6) -118%	(8) -41%	197 N/A	(26) N/A	187 N/A
Net Income
Tax Provision		(16)	(25)	(26)	(30)	(31)	(37)	(37)	(45)	(37)	(48)	(44)	(50)	(55)	(55)	(50)	(47)	(49)	(52)	(60)	(56)	(46)	(34)	(29)	(23)	(32)	(28)	(28)	(30)	(28)	(24)	(25)	(13)	(8)	2	2	12	9	13	10	4	(1)	(2)	(3)	(5)	(9)	(6)	(4)	(0)	8	4	1	(6)	(11)	(5)	(0)	1	(3)	0	(4)	(2)
Income from Continuing Operations		53	68	69	77	75	82	79	87	97	117	119	135	123	131	133	128	118	111	96	73	67	48	48	49	58	48	44	49	50	48	47	23	10	(13)	(15)	(34)	(30)	(39)	(30)	(17)	(3)	(1)	2	10	10	(5)	(12)	(25)	(102)	(128)	(165)	(60)	(79)	(13)	(3)	(5)	(11)	194	(30)	185
Net Income (Common)		53 N/A	68 +29%	69 +1%	77 +12%	75 -2%	82 +9%	79 -4%	87 +10%	97 +12%	117 +20%	119 +1%	135 +14%	123 -9%	131 +6%	133 +2%	128 -4%	118 -8%	111 -6%	96 -13%	73 -24%	67 -9%	48 -28%	48 +0%	49 +3%	58 +17%	48 -18%	44 -7%	49 +10%	50 +3%	48 -4%	47 -2%	23 -51%	10 -56%	(13) N/A	(15) -19%	(34) -131%	(30) +14%	(39) -30%	(30) +22%	(17) +44%	(3) +83%	(1) +80%	2 N/A	10 +380%	10 +4%	(5) N/A	(12) -123%	(25) -110%	(102) -311%	(128) -26%	(37) +71%	(62) -68%	(82) -32%	(13) +84%	(3) +77%	(5) -71%	(11) -112%	194 N/A	(30) N/A	185 N/A
EPS (Diluted)		0.2 N/A	0.27 +35%	0.27 N/A	0.3 +11%	0.29 -3%	0.31 +7%	0.3 -3%	0.33 +10%	0.38 +15%	0.45 +18%	0.46 +2%	0.53 +15%	0.48 -9%	0.51 +6%	0.51 N/A	0.48 -6%	0.45 -6%	0.42 -7%	0.37 -12%	0.29 -22%	0.26 -10%	0.19 -27%	0.19 N/A	0.19 N/A	0.22 +16%	0.18 -18%	0.17 -6%	0.19 +12%	0.19 N/A	0.19 N/A	0.18 -5%	0.09 -50%	0.04 -56%	-0.05 N/A	-0.06 -20%	-0.14 -133%	-0.11 +21%	-0.15 -36%	-0.11 +27%	-0.06 +45%	-0.01 +83%	0 N/A	0.01 N/A	0.04 +300%	0.04 N/A	-0.02 N/A	-0.04 -100%	-0.1 -150%	-0.4 -300%	-0.5 -25%	-0.14 +72%	-0.23 -64%	-0.31 -35%	-0.05 +84%	-0.01 +80%	-0.02 -100%	-0.04 -100%	0 N/A	-0.11 N/A	0.75 N/A

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 320,300+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.