A
ADM Hamburg AG
F:OEL
ADM Hamburg AG
F:OEL
Price:
232
EUR
Market Closed
Market Cap:
€174m
Income Statement
Earnings Waterfall
ADM Hamburg AG
ADM Hamburg AG
Income Statement
ADM Hamburg AG
ADM Hamburg AG
Currency: EUR
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
3
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
3
|
7
|
9
|
0
|
|
| Revenue |
254
N/A
|
244
-4%
|
291
+19%
|
292
+1%
|
333
+14%
|
377
+13%
|
396
+5%
|
434
+10%
|
468
+8%
|
534
+14%
|
551
+3%
|
503
-9%
|
478
-5%
|
430
-10%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(159)
|
(153)
|
(200)
|
(195)
|
(231)
|
(279)
|
(301)
|
(339)
|
(372)
|
(417)
|
(426)
|
(384)
|
(358)
|
(305)
|
|
| Gross Profit |
94
N/A
|
90
-4%
|
91
+1%
|
97
+7%
|
102
+5%
|
98
-4%
|
95
-3%
|
95
+0%
|
97
+2%
|
117
+21%
|
126
+8%
|
119
-5%
|
120
+1%
|
125
+4%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(80)
|
(79)
|
(80)
|
(84)
|
(90)
|
(93)
|
(88)
|
(92)
|
(90)
|
(100)
|
(113)
|
(107)
|
(107)
|
(114)
|
|
| Selling, General & Administrative |
(42)
|
(40)
|
(40)
|
(42)
|
(45)
|
(45)
|
(43)
|
(45)
|
(46)
|
(52)
|
(54)
|
(49)
|
(53)
|
(53)
|
|
| Depreciation & Amortization |
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(14)
|
|
| Other Operating Expenses |
(27)
|
(27)
|
(29)
|
(32)
|
(33)
|
(37)
|
(34)
|
(36)
|
(32)
|
(37)
|
(47)
|
(45)
|
(39)
|
(47)
|
|
| Operating Income |
15
N/A
|
12
-20%
|
11
-7%
|
13
+18%
|
12
-3%
|
5
-56%
|
7
+23%
|
3
-52%
|
7
+121%
|
17
+129%
|
13
-22%
|
12
-4%
|
13
+7%
|
11
-15%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(7)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
12
N/A
|
8
-31%
|
8
-7%
|
7
-9%
|
7
-4%
|
4
-46%
|
4
+20%
|
1
-72%
|
5
+324%
|
15
+194%
|
10
-33%
|
8
-23%
|
7
-14%
|
6
-18%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
14
|
8
|
8
|
7
|
7
|
3
|
4
|
1
|
5
|
15
|
10
|
8
|
7
|
5
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(0)
N/A
|
7
N/A
|
7
-6%
|
(2)
N/A
|
(3)
-19%
|
(1)
+52%
|
(0)
+71%
|
(0)
+93%
|
4
N/A
|
(1)
N/A
|
(6)
-770%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
|
| EPS (Diluted) |
-0.13
N/A
|
9.3
N/A
|
8.72
-6%
|
-3.03
N/A
|
-3.61
-19%
|
-1.74
+52%
|
-0.5
+71%
|
-0.03
+94%
|
5.37
N/A
|
-0.93
N/A
|
-8.08
-769%
|
0.08
N/A
|
-1.51
N/A
|
0.34
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
