Adevinta ASA
OSE:ADE
Income Statement
Earnings Waterfall
Adevinta ASA
Revenue
|
1.8B
EUR
|
Operating Expenses
|
-1.5B
EUR
|
Operating Income
|
356m
EUR
|
Other Expenses
|
-498m
EUR
|
Net Income
|
-142m
EUR
|
Income Statement
Adevinta ASA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
595
N/A
|
615
+3%
|
633
+3%
|
654
+3%
|
680
+4%
|
695
+2%
|
669
-4%
|
675
+1%
|
674
0%
|
681
+1%
|
729
+7%
|
929
+27%
|
1 139
+23%
|
1 329
+17%
|
1 553
+17%
|
1 590
+2%
|
1 644
+3%
|
1 691
+3%
|
1 739
+3%
|
1 785
+3%
|
1 826
+2%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(471)
|
(478)
|
(488)
|
(498)
|
(526)
|
(549)
|
(542)
|
(549)
|
(553)
|
(549)
|
(581)
|
(758)
|
(939)
|
(1 108)
|
(1 287)
|
(1 367)
|
(1 419)
|
(1 452)
|
(1 480)
|
(1 448)
|
(1 470)
|
|
Selling, General & Administrative |
(429)
|
(206)
|
(211)
|
(220)
|
(467)
|
(249)
|
(253)
|
(256)
|
(462)
|
(258)
|
(267)
|
(314)
|
(736)
|
(412)
|
(462)
|
(476)
|
(1 029)
|
(499)
|
(510)
|
(515)
|
(526)
|
|
Depreciation & Amortization |
(27)
|
(32)
|
(36)
|
(40)
|
(45)
|
(48)
|
(52)
|
(57)
|
(61)
|
(62)
|
(61)
|
(110)
|
(156)
|
(206)
|
(263)
|
(281)
|
(300)
|
(308)
|
(311)
|
(305)
|
(300)
|
|
Other Operating Expenses |
(15)
|
(240)
|
(241)
|
(238)
|
(14)
|
(252)
|
(237)
|
(236)
|
(30)
|
(229)
|
(252)
|
(333)
|
(47)
|
(490)
|
(562)
|
(610)
|
(90)
|
(645)
|
(659)
|
(628)
|
(644)
|
|
Operating Income |
124
N/A
|
137
+10%
|
145
+6%
|
157
+8%
|
155
-1%
|
146
-6%
|
128
-13%
|
126
-1%
|
121
-4%
|
132
+10%
|
149
+12%
|
171
+15%
|
200
+17%
|
221
+11%
|
266
+20%
|
223
-16%
|
225
+1%
|
239
+6%
|
259
+8%
|
337
+30%
|
356
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(7)
|
1
|
(1)
|
(1)
|
1
|
(52)
|
(62)
|
(87)
|
(78)
|
(46)
|
(26)
|
(29)
|
(61)
|
(25)
|
(60)
|
(40)
|
(144)
|
(173)
|
(152)
|
(162)
|
(155)
|
|
Non-Reccuring Items |
(62)
|
(64)
|
(60)
|
(63)
|
(38)
|
(37)
|
(34)
|
(57)
|
(81)
|
(130)
|
(195)
|
(188)
|
(160)
|
(111)
|
(69)
|
(103)
|
(1 811)
|
(1 830)
|
(1 833)
|
(1 813)
|
(269)
|
|
Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
0
|
(1)
|
(1)
|
(14)
|
(17)
|
(20)
|
(25)
|
(26)
|
(27)
|
(27)
|
(26)
|
(23)
|
|
Pre-Tax Income |
54
N/A
|
73
+35%
|
83
+13%
|
92
+11%
|
117
+27%
|
55
-53%
|
29
-47%
|
(22)
N/A
|
(39)
-77%
|
(44)
-13%
|
(74)
-67%
|
(47)
+36%
|
(35)
+25%
|
68
N/A
|
117
+72%
|
55
-53%
|
(1 756)
N/A
|
(1 791)
-2%
|
(1 753)
+2%
|
(1 664)
+5%
|
(91)
+95%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(61)
|
(60)
|
(56)
|
(58)
|
(50)
|
(48)
|
(43)
|
(42)
|
(31)
|
(26)
|
(34)
|
(31)
|
(19)
|
(8)
|
(5)
|
5
|
(10)
|
(30)
|
(33)
|
(32)
|
(40)
|
|
Income from Continuing Operations |
(7)
|
13
|
26
|
34
|
67
|
7
|
(14)
|
(64)
|
(70)
|
(70)
|
(107)
|
(77)
|
(54)
|
60
|
112
|
60
|
(1 766)
|
(1 821)
|
(1 786)
|
(1 696)
|
(131)
|
|
Income to Minority Interest |
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Net Income (Common) |
(7)
N/A
|
11
N/A
|
24
+112%
|
32
+31%
|
64
+101%
|
5
-92%
|
(15)
N/A
|
(65)
-324%
|
(72)
-10%
|
(74)
-3%
|
(114)
-54%
|
(84)
+26%
|
(54)
+36%
|
55
N/A
|
84
+53%
|
29
-65%
|
(1 832)
N/A
|
(1 888)
-3%
|
(1 829)
+3%
|
(1 737)
+5%
|
(142)
+92%
|
|
EPS (Diluted) |
-0.01
N/A
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
0.09
+80%
|
0.01
-89%
|
-0.02
N/A
|
-0.09
-350%
|
-0.1
-11%
|
-0.11
-10%
|
-0.17
-55%
|
-0.06
+65%
|
-0.06
N/A
|
0.04
N/A
|
0.06
+50%
|
0.02
-67%
|
-1.49
N/A
|
-1.55
-4%
|
-1.62
-5%
|
-1.37
+15%
|
-0.12
+91%
|