Sportradar Group AG
NASDAQ:SRAD
Income Statement
Earnings Waterfall
Sportradar Group AG
Revenue
|
877.6m
EUR
|
Cost of Revenue
|
-205.9m
EUR
|
Gross Profit
|
671.7m
EUR
|
Operating Expenses
|
-593.4m
EUR
|
Operating Income
|
78.3m
EUR
|
Other Expenses
|
-43.7m
EUR
|
Net Income
|
34.7m
EUR
|
Income Statement
Sportradar Group AG
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
272
N/A
|
409
+50%
|
561
+37%
|
601
+7%
|
634
+6%
|
676
+7%
|
730
+8%
|
770
+5%
|
809
+5%
|
831
+3%
|
878
+6%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(57)
|
(86)
|
(119)
|
(132)
|
(143)
|
(161)
|
(176)
|
(188)
|
(189)
|
(187)
|
(206)
|
|
Gross Profit |
216
N/A
|
323
+50%
|
442
+37%
|
468
+6%
|
491
+5%
|
515
+5%
|
554
+8%
|
582
+5%
|
620
+7%
|
645
+4%
|
672
+4%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(178)
|
(278)
|
(388)
|
(422)
|
(460)
|
(476)
|
(528)
|
(549)
|
(571)
|
(583)
|
(593)
|
|
Selling, General & Administrative |
(85)
|
(137)
|
(184)
|
(197)
|
(215)
|
(232)
|
(266)
|
(291)
|
(311)
|
(318)
|
(326)
|
|
Depreciation & Amortization |
(64)
|
(91)
|
(129)
|
(146)
|
(167)
|
(172)
|
(185)
|
(180)
|
(183)
|
(189)
|
(206)
|
|
Other Operating Expenses |
(28)
|
(50)
|
(75)
|
(79)
|
(78)
|
(72)
|
(78)
|
(78)
|
(77)
|
(75)
|
(61)
|
|
Operating Income |
38
N/A
|
44
+18%
|
54
+21%
|
46
-14%
|
31
-33%
|
39
+27%
|
26
-34%
|
33
+28%
|
50
+49%
|
62
+25%
|
78
+26%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(8)
|
(20)
|
(13)
|
(7)
|
(0)
|
12
|
6
|
(21)
|
(47)
|
(49)
|
23
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(6)
|
(20)
|
(30)
|
|
Total Other Income |
(4)
|
(4)
|
(10)
|
0
|
8
|
8
|
(12)
|
8
|
0
|
0
|
(25)
|
|
Pre-Tax Income |
25
N/A
|
19
-24%
|
24
+23%
|
31
+29%
|
32
+4%
|
52
+65%
|
18
-66%
|
17
-3%
|
(3)
N/A
|
(7)
-137%
|
47
N/A
|
|
Net Income | ||||||||||||
Tax Provision |
(8)
|
(11)
|
(11)
|
(12)
|
(6)
|
(4)
|
(7)
|
(8)
|
(11)
|
(15)
|
(13)
|
|
Income from Continuing Operations |
18
|
9
|
13
|
19
|
26
|
48
|
11
|
9
|
(14)
|
(22)
|
35
|
|
Income to Minority Interest |
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
|
Net Income (Common) |
17
N/A
|
9
-51%
|
13
+47%
|
19
+47%
|
26
+42%
|
48
+81%
|
11
-77%
|
10
-12%
|
(13)
N/A
|
(22)
-62%
|
35
N/A
|
|
EPS (Diluted) |
0.06
N/A
|
0.03
-50%
|
0.04
+33%
|
0.06
+50%
|
0.08
+33%
|
0.15
+88%
|
0.03
-80%
|
0.03
N/A
|
-0.04
N/A
|
-0.06
-50%
|
0.11
N/A
|