Baikowski SA
F:3BK
Income Statement
Earnings Waterfall
Baikowski SA
Revenue
|
36m
EUR
|
Cost of Revenue
|
-20.6m
EUR
|
Gross Profit
|
15.3m
EUR
|
Operating Expenses
|
-15.3m
EUR
|
Operating Income
|
27k
EUR
|
Other Expenses
|
911k
EUR
|
Net Income
|
938k
EUR
|
Income Statement
Baikowski SA
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
42
N/A
|
39
-9%
|
40
+5%
|
39
-4%
|
36
-8%
|
41
+15%
|
45
+9%
|
51
+14%
|
53
+3%
|
48
-10%
|
36
-25%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(9)
|
(11)
|
(23)
|
(16)
|
(22)
|
(15)
|
(23)
|
(18)
|
(28)
|
(18)
|
(21)
|
|
Gross Profit |
33
N/A
|
27
-17%
|
18
-36%
|
22
+28%
|
13
-41%
|
26
+98%
|
21
-19%
|
33
+56%
|
25
-25%
|
29
+17%
|
15
-48%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(27)
|
(25)
|
(15)
|
(21)
|
(13)
|
(22)
|
(15)
|
(26)
|
(18)
|
(25)
|
(15)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
Research & Development |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(19)
|
(18)
|
(7)
|
(13)
|
(5)
|
(13)
|
(7)
|
(17)
|
(9)
|
(15)
|
(6)
|
|
Operating Income |
6
N/A
|
2
-62%
|
3
+19%
|
2
-40%
|
1
-55%
|
5
+625%
|
6
+22%
|
7
+16%
|
7
-4%
|
5
-28%
|
0
-99%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
6
N/A
|
2
-62%
|
3
+37%
|
2
-30%
|
1
-31%
|
6
+295%
|
7
+29%
|
9
+14%
|
8
-8%
|
6
-22%
|
1
-87%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Income from Continuing Operations |
4
|
2
|
3
|
2
|
1
|
5
|
7
|
7
|
7
|
5
|
1
|
|
Net Income (Common) |
4
N/A
|
2
-57%
|
3
+38%
|
2
-39%
|
1
-19%
|
5
+288%
|
7
+37%
|
7
+9%
|
7
-11%
|
5
-22%
|
1
-82%
|
|
EPS (Diluted) |
1.22
N/A
|
0.52
-57%
|
0.71
+37%
|
0.43
-39%
|
0.35
-19%
|
1.36
+289%
|
1.85
+36%
|
2.01
+9%
|
1.78
-11%
|
1.39
-22%
|
0.26
-81%
|