Akka Technologies SE
F:AF5
Income Statement
Earnings Waterfall
Akka Technologies SE
Income Statement
Akka Technologies SE
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue |
120
N/A
|
133
+11%
|
160
+21%
|
191
+19%
|
236
+24%
|
330
+40%
|
382
+16%
|
352
-8%
|
333
-5%
|
365
+10%
|
400
+10%
|
428
+7%
|
474
+11%
|
623
+31%
|
827
+33%
|
453
-45%
|
443
-2%
|
882
+99%
|
886
+0%
|
909
+3%
|
1 002
+10%
|
1 090
+9%
|
1 123
+3%
|
1 239
+10%
|
1 334
+8%
|
1 380
+3%
|
1 505
+9%
|
1 685
+12%
|
1 801
+7%
|
1 688
-6%
|
1 503
-11%
|
1 495
-1%
|
1 553
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
(7)
|
(11)
|
(14)
|
(18)
|
(22)
|
(21)
|
(15)
|
(15)
|
(22)
|
(27)
|
(35)
|
(20)
|
(42)
|
(42)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
112
N/A
|
126
+12%
|
150
+19%
|
177
+18%
|
219
+23%
|
308
+41%
|
361
+17%
|
337
-7%
|
318
-6%
|
344
+8%
|
373
+9%
|
393
+5%
|
454
+16%
|
581
+28%
|
786
+35%
|
0
N/A
|
443
N/A
|
881
+99%
|
886
+0%
|
909
+3%
|
1 002
+10%
|
1 090
+9%
|
1 123
+3%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(102)
|
(115)
|
(137)
|
(164)
|
(203)
|
(286)
|
(334)
|
(318)
|
(301)
|
(318)
|
(339)
|
(353)
|
(412)
|
(531)
|
(724)
|
0
|
(409)
|
(825)
|
(830)
|
(854)
|
(941)
|
(1 020)
|
(1 046)
|
(1 158)
|
(1 247)
|
(1 285)
|
(1 399)
|
(1 566)
|
(1 683)
|
(1 679)
|
(1 675)
|
(1 616)
|
(1 538)
|
|
| Selling, General & Administrative |
(82)
|
(94)
|
(117)
|
(142)
|
(174)
|
(247)
|
(292)
|
(273)
|
(258)
|
(277)
|
(290)
|
(301)
|
(326)
|
(414)
|
(541)
|
0
|
(285)
|
(584)
|
(583)
|
(597)
|
(644)
|
(691)
|
(715)
|
(802)
|
(878)
|
(907)
|
(1 004)
|
(1 166)
|
(1 239)
|
(1 205)
|
(1 146)
|
(1 144)
|
(1 157)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(3)
|
(2)
|
(4)
|
(1)
|
(3)
|
(12)
|
0
|
(9)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(20)
|
(22)
|
(39)
|
(56)
|
(62)
|
(73)
|
(75)
|
(42)
|
|
| Other Operating Expenses |
(19)
|
(19)
|
(18)
|
(19)
|
(26)
|
(34)
|
(35)
|
(36)
|
(36)
|
(38)
|
(47)
|
(48)
|
(85)
|
(114)
|
(172)
|
0
|
(115)
|
(224)
|
(231)
|
(242)
|
(281)
|
(313)
|
(314)
|
(338)
|
(351)
|
(357)
|
(373)
|
(362)
|
(387)
|
(413)
|
(457)
|
(398)
|
(339)
|
|
| Operating Income |
10
N/A
|
11
+9%
|
12
+11%
|
13
+8%
|
15
+15%
|
22
+47%
|
27
+22%
|
19
-29%
|
17
-14%
|
25
+53%
|
34
+35%
|
40
+16%
|
43
+8%
|
50
+18%
|
62
+24%
|
35
-43%
|
34
-3%
|
57
+67%
|
55
-3%
|
54
-1%
|
61
+12%
|
70
+15%
|
77
+10%
|
81
+5%
|
87
+7%
|
95
+9%
|
107
+12%
|
118
+11%
|
119
+0%
|
9
-93%
|
(172)
N/A
|
(121)
+29%
|
15
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
0
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(9)
|
(7)
|
(10)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(18)
|
(16)
|
(16)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(7)
|
(14)
|
(12)
|
(11)
|
(13)
|
(12)
|
(34)
|
(37)
|
(14)
|
(14)
|
(18)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
4
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(5)
|
(8)
|
(5)
|
(3)
|
|
| Pre-Tax Income |
10
N/A
|
11
+11%
|
11
+3%
|
12
+5%
|
13
+11%
|
18
+41%
|
21
+17%
|
14
-36%
|
13
-8%
|
23
+79%
|
31
+39%
|
36
+14%
|
38
+8%
|
44
+15%
|
54
+23%
|
0
N/A
|
22
N/A
|
34
+53%
|
34
-1%
|
33
-2%
|
41
+26%
|
51
+24%
|
33
-37%
|
34
+5%
|
59
+74%
|
64
+8%
|
73
+14%
|
82
+13%
|
104
+26%
|
(12)
N/A
|
(198)
-1 534%
|
(143)
+28%
|
(4)
+97%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(1)
|
(0)
|
(2)
|
(6)
|
(10)
|
(11)
|
(11)
|
(13)
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(16)
|
(17)
|
(15)
|
(17)
|
(20)
|
(23)
|
(30)
|
2
|
30
|
2
|
(6)
|
|
| Income from Continuing Operations |
6
|
7
|
8
|
9
|
9
|
13
|
17
|
13
|
12
|
20
|
25
|
26
|
27
|
33
|
41
|
0
|
16
|
27
|
27
|
26
|
33
|
40
|
17
|
17
|
44
|
47
|
53
|
59
|
73
|
(10)
|
(168)
|
(140)
|
(10)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
1
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
6
N/A
|
7
+10%
|
8
+16%
|
9
+11%
|
9
+3%
|
13
+37%
|
17
+33%
|
13
-25%
|
12
-2%
|
20
+65%
|
25
+25%
|
26
+3%
|
27
+4%
|
32
+20%
|
40
+25%
|
0
N/A
|
16
N/A
|
28
+70%
|
25
-12%
|
22
-13%
|
26
+22%
|
33
+27%
|
13
-62%
|
14
+8%
|
39
+187%
|
42
+6%
|
50
+21%
|
58
+15%
|
73
+26%
|
(11)
N/A
|
(169)
-1 495%
|
(141)
+17%
|
(11)
+92%
|
|
| EPS (Diluted) |
0.31
N/A
|
0.33
+6%
|
0.38
+15%
|
0.47
+24%
|
0.4
-15%
|
0.6
+50%
|
0.81
+35%
|
0.59
-27%
|
0.59
N/A
|
1.05
+78%
|
1.17
+11%
|
1.2
+3%
|
1.68
+40%
|
1.59
-5%
|
1.84
+16%
|
0
N/A
|
0.74
N/A
|
1.29
+74%
|
1.13
-12%
|
0.99
-12%
|
1.21
+22%
|
1.55
+28%
|
0.57
-63%
|
0.62
+9%
|
1.79
+189%
|
1.89
+6%
|
2.27
+20%
|
2.61
+15%
|
3.25
+25%
|
-0.49
N/A
|
-8.17
-1 567%
|
-4.59
+44%
|
-0.38
+92%
|
|