Eurofins Scientific SE
F:ESF0
Income Statement
Earnings Waterfall
Eurofins Scientific SE
Income Statement
Eurofins Scientific SE
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | 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 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
15
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
17
|
0
|
21
|
0
|
23
|
0
|
33
|
0
|
70
|
0
|
71
|
0
|
0
|
0
|
0
|
0
|
93
|
0
|
94
|
0
|
81
|
0
|
89
|
0
|
121
|
0
|
144
|
0
|
0
|
|
| Revenue |
51
N/A
|
63
+24%
|
85
+35%
|
105
+23%
|
128
+22%
|
141
+10%
|
149
+5%
|
156
+5%
|
162
+4%
|
165
+2%
|
167
+1%
|
170
+1%
|
210
+24%
|
173
-17%
|
173
0%
|
176
+2%
|
181
+3%
|
195
+8%
|
214
+10%
|
234
+9%
|
259
+11%
|
283
+9%
|
370
+31%
|
401
+8%
|
434
+8%
|
551
+27%
|
492
-11%
|
529
+7%
|
571
+8%
|
612
+7%
|
633
+3%
|
642
+1%
|
647
+1%
|
640
-1%
|
789
+23%
|
654
-17%
|
666
+2%
|
680
+2%
|
696
+2%
|
734
+6%
|
772
+5%
|
829
+7%
|
937
+13%
|
1 044
+11%
|
1 134
+9%
|
1 226
+8%
|
1 299
+6%
|
1 410
+9%
|
1 609
+14%
|
1 950
+21%
|
2 317
+19%
|
2 537
+9%
|
2 725
+7%
|
2 971
+9%
|
3 318
+12%
|
3 781
+14%
|
4 206
+11%
|
4 563
+8%
|
4 719
+3%
|
5 439
+15%
|
6 388
+17%
|
6 718
+5%
|
6 857
+2%
|
6 712
-2%
|
6 510
-3%
|
6 515
+0%
|
6 724
+3%
|
6 951
+3%
|
6 894
-1%
|
7 296
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19)
|
(23)
|
(33)
|
(40)
|
(49)
|
(55)
|
(56)
|
(61)
|
(64)
|
(66)
|
(67)
|
(65)
|
(78)
|
(62)
|
(61)
|
(62)
|
(63)
|
(69)
|
(76)
|
(83)
|
(93)
|
(104)
|
(145)
|
(160)
|
(174)
|
(217)
|
(194)
|
(208)
|
(223)
|
(242)
|
(252)
|
(256)
|
(257)
|
(251)
|
(325)
|
(265)
|
(266)
|
(254)
|
(261)
|
(271)
|
(279)
|
(677)
|
(660)
|
(867)
|
(937)
|
(1 006)
|
(1 064)
|
(1 150)
|
(1 315)
|
(1 589)
|
(1 881)
|
(2 057)
|
(2 212)
|
(2 415)
|
(2 691)
|
(3 061)
|
(3 391)
|
(3 632)
|
(3 709)
|
(4 026)
|
(4 460)
|
(4 816)
|
(5 134)
|
(5 199)
|
(5 187)
|
(5 151)
|
(5 243)
|
(5 399)
|
(5 288)
|
(5 735)
|
|
| Gross Profit |
32
N/A
|
40
+25%
|
52
+29%
|
65
+25%
|
78
+21%
|
86
+9%
|
92
+8%
|
95
+3%
|
98
+3%
|
99
+1%
|
101
+1%
|
104
+4%
|
131
+26%
|
111
-15%
|
113
+1%
|
114
+1%
|
117
+3%
|
126
+8%
|
138
+9%
|
151
+9%
|
165
+9%
|
179
+8%
|
225
+26%
|
241
+7%
|
260
+8%
|
334
+29%
|
298
-11%
|
321
+8%
|
348
+9%
|
370
+6%
|
381
+3%
|
386
+1%
|
390
+1%
|
389
0%
|
464
+19%
|
389
-16%
|
400
+3%
|
427
+7%
|
434
+2%
|
463
+7%
|
493
+6%
|
152
-69%
|
277
+83%
|
176
-36%
|
196
+11%
|
219
+12%
|
235
+7%
|
260
+11%
|
294
+13%
|
361
+23%
|
435
+21%
|
480
+10%
|
513
+7%
|
557
+8%
|
627
+13%
|
720
+15%
|
814
+13%
|
931
+14%
|
1 009
+8%
|
1 413
+40%
|
1 927
+36%
|
1 902
-1%
|
1 723
-9%
|
1 513
-12%
|
1 323
-13%
|
1 364
+3%
|
1 481
+9%
|
1 552
+5%
|
1 606
+3%
|
1 561
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(39)
|
(50)
|
(61)
|
(75)
|
(82)
|
(87)
|
(89)
|
(90)
|
(91)
|
(93)
|
(96)
|
(122)
|
(100)
|
(100)
|
(99)
|
(101)
|
(106)
|
(114)
|
(121)
|
(134)
|
(148)
|
(187)
|
(205)
|
(222)
|
(286)
|
(259)
|
(283)
|
(308)
|
(327)
|
(333)
|
(349)
|
(354)
|
(348)
|
(446)
|
(364)
|
(368)
|
(364)
|
(379)
|
(398)
|
(419)
|
(42)
|
(142)
|
(45)
|
(51)
|
(57)
|
(63)
|
(71)
|
(82)
|
(96)
|
(111)
|
(122)
|
(134)
|
(157)
|
(180)
|
(199)
|
(269)
|
(357)
|
(376)
|
(389)
|
(401)
|
(429)
|
(462)
|
(476)
|
(492)
|
(522)
|
(538)
|
(511)
|
(555)
|
(768)
|
|
| Selling, General & Administrative |
(28)
|
(35)
|
(46)
|
(55)
|
(67)
|
(74)
|
(78)
|
(80)
|
(80)
|
(80)
|
(80)
|
(81)
|
(101)
|
(82)
|
(82)
|
(83)
|
(85)
|
(91)
|
(99)
|
(107)
|
(119)
|
(132)
|
(169)
|
(186)
|
(201)
|
(259)
|
(235)
|
(255)
|
(277)
|
(294)
|
(303)
|
(312)
|
(316)
|
(318)
|
(398)
|
(324)
|
(327)
|
(330)
|
(337)
|
(355)
|
(375)
|
0
|
(101)
|
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
|
(138)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(13)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(20)
|
(21)
|
(23)
|
(29)
|
(26)
|
(28)
|
(31)
|
(33)
|
(35)
|
(37)
|
(38)
|
(39)
|
(48)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(42)
|
(41)
|
(45)
|
(51)
|
(57)
|
(63)
|
(71)
|
(82)
|
(96)
|
(111)
|
(122)
|
(134)
|
(157)
|
(180)
|
(199)
|
(269)
|
(357)
|
(376)
|
(389)
|
(401)
|
(429)
|
(462)
|
(476)
|
(492)
|
(522)
|
(539)
|
(535)
|
(555)
|
(630)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(8)
|
(8)
|
(8)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
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
|
24
|
0
|
0
|
|
| Operating Income |
2
N/A
|
2
-16%
|
2
-4%
|
3
+96%
|
4
+17%
|
4
-8%
|
5
+43%
|
6
+23%
|
8
+34%
|
8
+2%
|
7
-11%
|
8
+12%
|
10
+17%
|
11
+12%
|
13
+15%
|
15
+20%
|
16
+9%
|
20
+25%
|
24
+18%
|
30
+23%
|
32
+8%
|
32
-1%
|
38
+21%
|
35
-7%
|
38
+6%
|
48
+28%
|
39
-19%
|
38
-3%
|
41
+7%
|
42
+4%
|
48
+14%
|
36
-24%
|
37
+0%
|
42
+14%
|
18
-56%
|
25
+35%
|
31
+28%
|
63
+101%
|
56
-12%
|
65
+17%
|
74
+14%
|
109
+48%
|
135
+23%
|
131
-3%
|
145
+11%
|
162
+11%
|
172
+6%
|
190
+10%
|
212
+12%
|
264
+25%
|
324
+23%
|
358
+10%
|
379
+6%
|
400
+6%
|
447
+12%
|
521
+16%
|
545
+5%
|
574
+5%
|
633
+10%
|
1 024
+62%
|
1 526
+49%
|
1 473
-3%
|
1 261
-14%
|
1 037
-18%
|
832
-20%
|
842
+1%
|
942
+12%
|
1 041
+10%
|
1 051
+1%
|
793
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
2
|
0
|
0
|
0
|
2
|
(3)
|
(6)
|
(9)
|
(12)
|
(15)
|
(15)
|
(10)
|
(14)
|
(11)
|
(12)
|
(10)
|
(14)
|
(14)
|
(14)
|
(16)
|
(19)
|
(20)
|
(20)
|
(23)
|
(28)
|
(31)
|
(36)
|
(68)
|
(43)
|
(69)
|
(43)
|
(43)
|
(50)
|
(60)
|
(79)
|
(93)
|
(98)
|
(98)
|
(106)
|
(97)
|
(124)
|
(121)
|
(106)
|
(113)
|
(138)
|
(127)
|
(112)
|
(131)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(2)
|
(2)
|
(31)
|
(8)
|
(7)
|
(7)
|
(14)
|
(1)
|
(2)
|
(3)
|
0
|
(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
|
(24)
|
0
|
(9)
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(9)
|
(8)
|
(10)
|
(12)
|
(11)
|
(7)
|
(4)
|
0
|
(3)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
30
|
0
|
20
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
0
|
(6)
|
0
|
(7)
|
0
|
(12)
|
0
|
7
|
0
|
(6)
|
0
|
1
|
|
| Pre-Tax Income |
1
N/A
|
0
-71%
|
(0)
N/A
|
(0)
+66%
|
(1)
-319%
|
(2)
-200%
|
(1)
+63%
|
1
N/A
|
2
+288%
|
3
+62%
|
3
-14%
|
4
+46%
|
7
+66%
|
9
+29%
|
11
+18%
|
12
+9%
|
13
+10%
|
17
+31%
|
21
+22%
|
24
+13%
|
26
+9%
|
25
-2%
|
31
+23%
|
28
-11%
|
27
-1%
|
36
+32%
|
29
-19%
|
27
-8%
|
30
+11%
|
30
+0%
|
28
-8%
|
20
-29%
|
20
+4%
|
(2)
N/A
|
(4)
-103%
|
7
N/A
|
13
+84%
|
36
+189%
|
41
+13%
|
49
+20%
|
57
+16%
|
93
+64%
|
115
+23%
|
112
-3%
|
126
+13%
|
139
+10%
|
144
+4%
|
159
+10%
|
176
+11%
|
227
+29%
|
281
+24%
|
309
+10%
|
335
+9%
|
357
+6%
|
397
+11%
|
461
+16%
|
466
+1%
|
477
+2%
|
536
+12%
|
920
+72%
|
1 420
+54%
|
1 369
-4%
|
1 137
-17%
|
904
-21%
|
726
-20%
|
736
+1%
|
804
+9%
|
884
+10%
|
939
+6%
|
654
-30%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(10)
|
(11)
|
(10)
|
(12)
|
(10)
|
(11)
|
(14)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(17)
|
(19)
|
(20)
|
(23)
|
(22)
|
(24)
|
(31)
|
(39)
|
(60)
|
(75)
|
(81)
|
(87)
|
(54)
|
(56)
|
(105)
|
(110)
|
(117)
|
(145)
|
(213)
|
(317)
|
(325)
|
(281)
|
(221)
|
(178)
|
(168)
|
(178)
|
(197)
|
(211)
|
(181)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
2
|
4
|
6
|
8
|
8
|
9
|
11
|
13
|
14
|
15
|
15
|
19
|
17
|
17
|
22
|
20
|
18
|
21
|
20
|
18
|
11
|
12
|
(11)
|
(14)
|
(4)
|
2
|
25
|
30
|
35
|
43
|
77
|
96
|
92
|
103
|
117
|
120
|
128
|
137
|
167
|
206
|
227
|
248
|
302
|
341
|
356
|
357
|
360
|
391
|
707
|
1 103
|
1 043
|
856
|
683
|
548
|
568
|
627
|
687
|
728
|
473
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
2
|
4
|
4
|
3
|
2
|
1
|
0
|
2
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-252%
|
(2)
-100%
|
(2)
+6%
|
(2)
-26%
|
(3)
-52%
|
(2)
+32%
|
(1)
+49%
|
0
N/A
|
1
+791%
|
1
-28%
|
2
+82%
|
4
+147%
|
6
+48%
|
7
+26%
|
8
+6%
|
9
+11%
|
11
+21%
|
13
+19%
|
12
-1%
|
13
+6%
|
13
0%
|
18
+33%
|
16
-11%
|
15
-5%
|
19
+29%
|
18
-8%
|
16
-11%
|
18
+16%
|
18
-3%
|
18
+0%
|
11
-38%
|
13
+20%
|
(11)
N/A
|
(14)
-27%
|
(4)
+70%
|
1
N/A
|
23
+2 201%
|
25
+7%
|
28
+13%
|
32
+14%
|
44
+36%
|
49
+11%
|
54
+11%
|
50
-8%
|
53
+7%
|
62
+16%
|
78
+26%
|
78
+0%
|
56
-28%
|
82
+46%
|
138
+69%
|
152
+10%
|
179
+18%
|
190
+6%
|
175
-8%
|
143
-18%
|
146
+2%
|
187
+29%
|
505
+170%
|
826
+63%
|
749
-9%
|
643
-14%
|
581
-10%
|
414
-29%
|
257
-38%
|
326
+27%
|
353
+8%
|
375
+6%
|
475
+27%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.06
+50%
|
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.12
+33%
|
0.1
-17%
|
0.1
N/A
|
0.13
+30%
|
0.12
-8%
|
0.11
-8%
|
0.12
+9%
|
0.11
-8%
|
0.12
+9%
|
0.06
-50%
|
0.08
+33%
|
-0.08
N/A
|
-0.1
-25%
|
-0.03
+70%
|
0
N/A
|
0.16
N/A
|
0.16
N/A
|
0.18
+12%
|
0.21
+17%
|
0.27
+29%
|
0.3
+11%
|
0.34
+13%
|
0.3
-12%
|
0.33
+10%
|
0.38
+15%
|
0.48
+26%
|
0.48
N/A
|
0.34
-29%
|
0.5
+47%
|
0.81
+62%
|
0.85
+5%
|
0.99
+16%
|
1.01
+2%
|
0.95
-6%
|
0.76
-20%
|
0.78
+3%
|
0.98
+26%
|
2.57
+162%
|
4.1
+60%
|
3.73
-9%
|
3.21
-14%
|
2.91
-9%
|
2.08
-29%
|
1.29
-38%
|
1.66
+29%
|
1.81
+9%
|
1.98
+9%
|
2.54
+28%
|
|