Income Statement

Revenue	1.2B EUR
Cost of Revenue	-680.1m EUR
Gross Profit	562.5m EUR
Operating Expenses	-350.2m EUR
Operating Income	212.3m EUR
Other Expenses	-53m EUR
Net Income	159.3m EUR

Currency: EUR

	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	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-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	3	0	0	0	3	0	0	0	2	0	0	0	4	0	0	0	3	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	6	0	0	0	10	0	0	0
Revenue	451 N/A	477 +6%	510 +7%	513 +1%	518 +1%	520 +0%	511 -2%	515 +1%	528 +3%	541 +2%	559 +3%	574 +3%	580 +1%	591 +2%	592 +0%	596 +1%	610 +2%	628 +3%	643 +2%	652 +1%	658 +1%	661 +0%	676 +2%	691 +2%	715 +3%	736 +3%	753 +2%	760 +1%	769 +1%	769 0%	765 0%	638 -17%	607 -5%	616 +1%	687 +12%	651 -5%	670 +3%	655 -2%	741 +13%	735 -1%	727 -1%	722 -1%	731 +1%	751 +3%	764 +2%	774 +1%	778 +1%	771 -1%	774 +0%	775 +0%	786 +1%	992 +26%	1 204 +21%	1 227 +2%	850 -31%	1 288 +52%	1 103 -14%	1 112 +1%	912 -18%	918 +1%	931 +1%	952 +2%	969 +2%	1 004 +4%	1 071 +7%	1 131 +6%	1 201 +6%	1 247 +4%	1 262 +1%	1 254 -1%	1 226 -2%	1 207 -2%	1 190 -1%	1 198 +1%	1 204 +1%	1 222 +1%	1 230 +1%	1 243 +1%
Gross Profit
Cost of Revenue	(260)	(274)	(281)	(285)	(282)	(277)	(278)	(280)	(287)	(293)	(297)	(300)	(298)	(299)	(298)	(295)	(300)	(302)	(305)	(317)	(323)	(334)	(317)	(357)	(370)	(380)	(393)	(397)	(406)	(411)	(413)	(322)	(295)	(294)	(411)	(300)	(314)	(304)	(432)	(365)	(362)	(361)	(439)	(380)	(385)	(391)	(471)	(398)	(406)	(408)	(492)	(529)	(650)	(669)	(551)	(713)	(609)	(611)	(576)	(499)	(502)	(507)	(610)	(534)	(579)	(612)	(789)	(677)	(687)	(698)	(826)	(686)	(675)	(669)	(782)	(667)	(666)	(680)
Gross Profit	190 N/A	204 +7%	229 +12%	228 0%	236 +3%	243 +3%	233 -4%	235 +1%	241 +3%	248 +3%	262 +6%	275 +5%	283 +3%	292 +3%	294 +1%	301 +2%	311 +3%	326 +5%	338 +4%	335 -1%	334 0%	326 -2%	359 +10%	334 -7%	344 +3%	356 +3%	360 +1%	362 +1%	363 +0%	358 -2%	352 -1%	316 -10%	312 -1%	322 +3%	276 -14%	351 +27%	356 +1%	351 -2%	309 -12%	370 +20%	365 -1%	361 -1%	292 -19%	371 +27%	380 +2%	383 +1%	307 -20%	373 +21%	367 -2%	368 +0%	294 -20%	463 +58%	554 +20%	558 +1%	299 -46%	575 +93%	494 -14%	501 +1%	336 -33%	419 +25%	429 +2%	444 +4%	359 -19%	470 +31%	492 +5%	519 +5%	412 -21%	569 +38%	574 +1%	555 -3%	400 -28%	521 +30%	516 -1%	529 +3%	422 -20%	554 +31%	564 +2%	562 0%
Operating Income
Operating Expenses	(148)	(158)	(173)	(175)	(176)	(178)	(172)	(173)	(181)	(185)	(193)	(201)	(201)	(204)	(202)	(205)	(209)	(215)	(228)	(222)	(221)	(215)	(239)	(212)	(215)	(220)	(219)	(223)	(224)	(223)	(222)	(191)	(187)	(195)	(140)	(205)	(207)	(198)	(148)	(213)	(209)	(207)	(142)	(218)	(218)	(223)	(153)	(220)	(223)	(228)	(152)	(304)	(377)	(378)	(176)	(386)	(322)	(320)	(173)	(250)	(254)	(264)	(184)	(295)	(318)	(342)	(223)	(378)	(382)	(369)	(215)	(337)	(329)	(331)	(220)	(346)	(349)	(350)
Selling, General & Administrative	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	(93)	0	0	0	(88)	0	0	0	(84)	0	0	0	(92)	0	0	0	(92)	0	0	0	(102)	0	0	0	(100)	0	0	0	(100)	0	0	0	(98)	0	0	0	(110)	0	0	0	(138)	0	0	0	(133)	0	0	0	(136)	0	0	0
Research & Development	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(2)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	0	0	0	(4)	0	0	0	(4)	0	0	0
Depreciation & Amortization	(31)	(32)	(37)	(38)	(40)	(41)	(38)	(38)	(38)	(38)	(38)	(38)	(38)	(37)	(38)	(38)	(39)	(40)	(44)	(44)	(44)	(45)	(42)	(43)	(44)	(46)	(45)	(46)	(47)	(47)	(48)	(45)	(45)	(47)	(49)	(49)	(50)	(50)	(53)	(48)	(47)	(46)	(50)	(52)	(54)	(55)	(56)	(57)	(59)	(61)	(62)	(81)	(101)	(103)	(71)	(107)	(90)	(89)	(72)	(71)	(71)	(72)	(72)	(73)	(74)	(76)	(78)	(80)	(81)	(82)	(84)	(84)	(85)	(85)	(84)	(85)	(85)	(85)
Other Operating Expenses	(117)	(126)	(135)	(136)	(136)	(137)	(134)	(135)	(143)	(147)	(155)	(163)	(164)	(166)	(163)	(167)	(170)	(176)	(184)	(178)	(177)	(171)	(197)	(168)	(171)	(174)	(80)	(177)	(178)	(176)	(85)	(146)	(141)	(148)	(5)	(156)	(157)	(148)	(2)	(165)	(162)	(161)	3	(166)	(164)	(168)	8	(163)	(164)	(167)	13	(223)	(276)	(275)	(3)	(279)	(232)	(231)	(1)	(179)	(183)	(193)	1	(222)	(244)	(266)	(4)	(298)	(300)	(286)	6	(253)	(245)	(246)	3	(261)	(264)	(265)
Operating Income	42 N/A	46 +9%	56 +23%	54 -4%	60 +11%	64 +8%	61 -6%	61 +1%	61 -1%	62 +3%	68 +10%	74 +8%	81 +10%	89 +9%	92 +4%	95 +3%	102 +7%	111 +9%	110 0%	113 +2%	113 +0%	111 -2%	120 +8%	123 +2%	129 +5%	137 +6%	140 +3%	139 -1%	139 +0%	135 -3%	130 -4%	125 -4%	125 +0%	127 +2%	137 +7%	146 +7%	150 +2%	153 +2%	161 +5%	157 -2%	156 -1%	154 -1%	150 -3%	153 +2%	162 +6%	160 -1%	154 -4%	153 -1%	144 -6%	140 -3%	141 +1%	159 +13%	177 +11%	180 +2%	123 -32%	189 +53%	172 -9%	181 +5%	163 -10%	170 +4%	175 +3%	180 +3%	175 -3%	175 0%	175 0%	177 +1%	189 +7%	191 +1%	193 +1%	187 -3%	185 -1%	184 0%	186 +1%	198 +6%	202 +2%	208 +3%	214 +3%	212 -1%
Pre-Tax Income
Interest Income Expense	0	0	(8)	(0)	1	1	(6)	11	12	13	(8)	21	20	19	(5)	1	0	(2)	(5)	(1)	2	6	8	3	(0)	(5)	(7)	(5)	(5)	(5)	(3)	(4)	(4)	(1)	(1)	(2)	(3)	(7)	(9)	(9)	(6)	(3)	2	2	(5)	(7)	(10)	(12)	(2)	1	1	4	(1)	1	0	4	4	2	(3)	(5)	(7)	(5)	2	0	7	8	(5)	(12)	(20)	(19)	(15)	(7)	(4)	(12)	6	(2)	(14)	(17)
Non-Reccuring Items	0	0	(2)	0	0	0	0	0	0	0	(1)	0	(0)	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(0)	4	5	5	5	1	1	1	(0)	5	5	5	5	7	7	7	7	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	(0)	(0)	(0)	(0)	(1)	(1)	(0)	(0)	(0)	(0)
Total Other Income	(6)	(7)	0	(8)	(8)	(8)	1	(17)	(17)	(17)	0	(30)	(29)	(28)	0	(4)	(4)	(4)	0	(3)	2	3	0	3	0	0	(0)	0	0	0	(1)	(0)	0	0	(1)	0	0	0	(0)	0	(0)	(0)	(1)	(1)	(1)	(1)	0	1	1	1	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0
Pre-Tax Income	36 N/A	39 +7%	46 +18%	46 0%	53 +15%	58 +9%	55 -4%	56 +2%	56 0%	59 +5%	60 +2%	65 +8%	72 +10%	79 +9%	86 +9%	91 +6%	97 +6%	104 +7%	106 +2%	109 +4%	117 +7%	121 +3%	128 +6%	128 +0%	129 +1%	131 +2%	133 +1%	134 +1%	134 0%	130 -3%	127 -2%	120 -5%	120 N/A	126 +4%	134 +7%	144 +7%	147 +2%	145 -1%	152 +4%	148 -2%	150 +1%	151 +1%	155 +3%	159 +3%	161 +1%	158 -2%	145 -8%	143 -2%	144 +1%	141 -2%	147 +5%	168 +14%	182 +8%	186 +3%	130 -30%	200 +54%	182 -9%	189 +4%	160 -16%	164 +3%	168 +2%	174 +4%	176 +1%	174 -1%	181 +4%	183 +1%	184 +0%	179 -3%	173 -4%	168 -3%	169 +1%	177 +5%	181 +3%	186 +2%	206 +11%	206 0%	200 -3%	195 -3%
Net Income
Tax Provision	(10)	(11)	(15)	(13)	(14)	(16)	(9)	(9)	(8)	(9)	(9)	(10)	(15)	(15)	(22)	(23)	(23)	(26)	(24)	(25)	(27)	(26)	(27)	(26)	(26)	(27)	(28)	(29)	(27)	(25)	(25)	(25)	(28)	(29)	(31)	(33)	(34)	(33)	(32)	(31)	(30)	(30)	(30)	(30)	(30)	(28)	(23)	(21)	(22)	(22)	(24)	(30)	(32)	(33)	(24)	(40)	(38)	(41)	(37)	(39)	(38)	(40)	(43)	(44)	(47)	(45)	(44)	(41)	(35)	(33)	(28)	(30)	(35)	(40)	(49)	(49)	(42)	(36)
Income from Continuing Operations	26	28	31	33	39	42	46	48	48	50	51	55	58	64	64	69	74	78	81	84	91	95	101	103	103	104	105	105	107	105	102	95	93	96	104	111	113	112	120	117	119	121	125	129	131	129	122	122	122	118	124	138	149	153	106	160	144	148	123	125	129	134	133	130	134	138	139	138	137	135	141	147	147	146	157	157	158	159
Income to Minority Interest	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	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	0	0	(0)	(1)	(0)	1
Net Income (Common)	26 N/A	28 +10%	31 +12%	33 +5%	39 +17%	42 +8%	46 +11%	48 +3%	48 +2%	50 +4%	51 +3%	55 +7%	58 +5%	64 +10%	64 +1%	69 +7%	74 +7%	78 +5%	81 +5%	84 +4%	91 +8%	95 +5%	101 +7%	103 +1%	103 +0%	104 +2%	105 +1%	105 +0%	107 +2%	105 -3%	102 -3%	101 -1%	99 -2%	102 +4%	106 +4%	114 +7%	116 +1%	115 -1%	120 +4%	117 -3%	119 +2%	121 +2%	125 +3%	129 +3%	131 +2%	129 -2%	122 -5%	122 +0%	122 0%	119 -3%	124 +4%	138 +11%	150 +8%	154 +3%	106 -31%	160 +51%	144 -10%	148 +2%	123 -17%	125 +2%	129 +3%	134 +4%	133 -1%	130 -2%	134 +3%	138 +3%	139 +1%	138 -1%	137 0%	135 -2%	141 +4%	147 +4%	147 +0%	146 0%	157 +7%	157 0%	158 +1%	159 +1%
EPS (Diluted)	0.54 N/A	0.59 +9%	0.66 +12%	0.68 +3%	0.81 +19%	0.88 +9%	0.98 +11%	1.01 +3%	1.02 +1%	1.06 +4%	1.1 +4%	1.17 +6%	1.23 +5%	1.36 +11%	1.38 +1%	1.47 +7%	1.58 +7%	1.66 +5%	1.75 +5%	1.8 +3%	1.94 +8%	2.03 +5%	2.17 +7%	2.2 +1%	2.2 N/A	2.24 +2%	2.25 +0%	2.25 N/A	2.3 +2%	2.24 -3%	2.18 -3%	2.15 -1%	2.11 -2%	2.17 +3%	2.28 +5%	2.45 +7%	2.46 +0%	2.47 +0%	2.57 +4%	2.51 -2%	2.53 +1%	2.61 +3%	2.68 +3%	2.78 +4%	2.78 N/A	2.77 0%	2.62 -5%	2.62 N/A	2.58 -2%	2.54 -2%	2.66 +5%	2.96 +11%	3.21 +8%	3.3 +3%	2.27 -31%	3.44 +52%	3.11 -10%	3.19 +3%	2.64 -17%	2.7 +2%	2.79 +3%	2.9 +4%	2.75 -5%	2.8 +2%	2.88 +3%	2.98 +3%	2.73 -8%	2.97 +9%	2.96 0%	2.85 -4%	2.77 -3%	3.02 +9%	3.14 +4%	2.97 -5%	3.21 +8%	3.25 +1%	3.25 N/A	3.28 +1%

Income Statement Balance Sheet Cash Flow Statement

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	Viscofan SA MAD:VIS	52.8 EUR 0.57%
	OVS SpA MIL:OVS	4.446 EUR 0.63%
	Hatsun Agro Product Ltd NSE:HATSUN	1 010.6 INR -2.36%
	Arca Continental SAB de CV BMV:AC	187.13 MXN -0.32%

	Johnson & Johnson NYSE:JNJ	201.93 USD -0.27%
	Berkshire Hathaway Inc NYSE:BRK.A	755 800 USD 0.14%
	Bank of America Corp NYSE:BAC	53.95 USD -0.39%
	Mastercard Inc NYSE:MA	545.52 USD 0.59%
	UnitedHealth Group Inc NYSE:UNH	330.91 USD -0.77%
	Exxon Mobil Corp NYSE:XOM	116.54 USD -0.51%

	Franklin Covey Co NYSE:FC	15.89 USD -2.03%
	Mohawk Industries Inc NYSE:MHK	110.69 USD -1.13%
	Ardmore Shipping Corp NYSE:ASC	11.83 USD -1.09%
	ASGN Inc NYSE:ASGN	45.45 USD -0.81%
	Skyworks Solutions Inc NASDAQ:SWKS	69.32 USD 0.45%
	Weatherford International PLC NASDAQ:WFRD	76.43 USD -0.84%

Viscofan SA
MAD:VIS

Income Statement

Earnings Waterfall
Viscofan SA

Income Statement
Viscofan SA

See Also

Company

Help

Tools

Stocks

	Monolithic Power Systems Inc NASDAQ:MPWR	963.275 USD 1.11%
	Applovin Corp NASDAQ:APP	691.94 USD 1.19%
	NVIDIA Corp NASDAQ:NVDA	182.41 USD -0.53%
	Cal-Maine Foods Inc NASDAQ:CALM	84.71 USD -0.59%
	Pro Medicus Ltd ASX:PME	245.95 AUD -1.45%
	Lundin Gold Inc TSX:LUG	108.16 CAD -2.62%

	Salesforce Inc NYSE:CRM	260.57 USD 5.3%
	Accenture PLC NYSE:ACN	266.59 USD -1.02%
	ServiceNow Inc NYSE:NOW	854.36 USD 1.85%
	Spotify Technology SA NYSE:SPOT	564.93 USD 0.71%
	TJX Companies Inc NYSE:TJX	153.28 USD 1.98%
	Micron Technology Inc NASDAQ:MU	237.22 USD 4.66%

52 Week Range	51.1 67.6
Price Target

Viscofan SA MAD:VIS

Income Statement

Earnings Waterfall Viscofan SA

Income Statement Viscofan SA

See Also

Company

Help

Tools

Stocks

Viscofan SA
MAD:VIS

Earnings Waterfall
Viscofan SA

Income Statement
Viscofan SA