Income Statement

Revenue

-21%

-25%

10Y

Currency: EUR

	Dec-2000	Jun-2001	Dec-2001	Jun-2002	Dec-2002	Jun-2003	Dec-2003	Jun-2004	Dec-2004	Jun-2005	Dec-2005	Jun-2006	Dec-2006	Jun-2007	Dec-2007	Jun-2008	Dec-2008	Jun-2009	Dec-2009	Jun-2010	Dec-2010	Jun-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
Revenue
Interest Expense	0	0	9	0	19	0	0	0	36	15	23	19	24	28	31	31	32	24	14	16	19	19	29	36	31	30	28	17	12	9	14	21	21	26	24	19	31	73	91	75	58	44	40	42	121	151	315	355	378	463
Revenue	1 914 N/A	2 866 +50%	3 038 +6%	3 006 -1%	3 043 +1%	3 099 +2%	3 035 -2%	4 113 +36%	5 249 +28%	5 353 +2%	5 459 +2%	5 429 -1%	5 397 -1%	5 591 +4%	5 855 +5%	5 829 0%	5 624 -4%	5 349 -5%	5 127 -4%	5 032 -2%	5 021 0%	5 003 0%	6 813 +36%	8 702 +28%	8 844 +2%	8 768 -1%	8 615 -2%	8 501 -1%	9 051 +6%	9 816 +8%	10 686 +9%	11 441 +7%	12 138 +6%	12 448 +3%	11 996 -4%	11 230 -6%	10 648 -5%	11 151 +5%	11 588 +4%	11 471 -1%	11 181 -3%	10 978 -2%	10 839 -1%	10 978 +1%	11 341 +3%	11 326 0%	10 693 -6%	10 109 -5%	9 577 -5%	8 633 -10%
Gross Profit
Cost of Revenue	(308)	(425)	(426)	(359)	(341)	(387)	(580)	(584)	(1 306)	(998)	(1 371)	(862)	(1 265)	(931)	(1 448)	(979)	(766)	0	(720)	0	(720)	0	(1 286)	0	(1 788)	(811)	(1 668)	(1 638)	(1 867)	(2 199)	(2 419)	(2 649)	(3 122)	(3 044)	(2 696)	(2 732)	(2 719)	(2 807)	(2 901)	(2 971)	(2 984)	(3 046)	(3 088)	(3 132)	(3 408)	(3 330)	(2 793)	(2 519)	(2 372)	(2 045)
Gross Profit	1 606 N/A	2 441 +52%	2 612 +7%	2 647 +1%	2 702 +2%	2 713 +0%	2 455 -10%	3 529 +44%	3 943 +12%	4 355 +10%	4 088 -6%	4 567 +12%	4 132 -10%	4 661 +13%	4 408 -5%	4 850 +10%	4 858 +0%	0 N/A	4 407 N/A	0 N/A	4 301 N/A	0 N/A	5 527 N/A	0 N/A	7 057 N/A	3 479 -51%	6 947 +100%	6 863 -1%	7 184 +5%	7 617 +6%	8 267 +9%	8 792 +6%	9 016 +3%	9 404 +4%	9 300 -1%	8 498 -9%	7 929 -7%	8 344 +5%	8 687 +4%	8 500 -2%	8 197 -4%	7 932 -3%	7 751 -2%	7 846 +1%	7 933 +1%	7 996 +1%	7 900 -1%	7 590 -4%	7 205 -5%	6 588 -9%
Operating Income
Operating Expenses	(1 507)	(2 265)	(2 115)	(2 418)	(2 238)	(2 601)	(2 545)	(3 610)	(3 601)	(4 029)	(3 696)	(4 199)	(3 882)	(4 429)	(4 134)	(4 568)	(4 567)	(5 086)	(4 114)	(4 774)	(3 963)	(4 677)	(5 104)	(8 234)	(6 523)	(7 433)	(6 365)	(6 311)	(6 564)	(6 930)	(7 463)	(7 877)	(8 000)	(8 398)	(8 255)	(7 547)	(7 136)	(7 469)	(7 835)	(7 710)	(7 415)	(7 337)	(7 675)	(7 970)	(7 735)	(7 611)	(7 556)	(7 299)	(7 051)	(6 460)
Selling, General & Administrative	(1 277)	(1 887)	(1 793)	(2 085)	(1 937)	(2 118)	(2 031)	(2 794)	(3 272)	(3 455)	(3 365)	(3 761)	(3 496)	(3 968)	(3 693)	(4 129)	(3 614)	(3 391)	(3 333)	(2 825)	(3 257)	(2 774)	(4 193)	(4 438)	(5 573)	(5 184)	(5 789)	(5 711)	(5 993)	(6 389)	(6 829)	(6 928)	(7 424)	(7 483)	(7 552)	(6 793)	(6 466)	(6 619)	(6 661)	(6 518)	(6 322)	(6 226)	(6 341)	(6 649)	(6 767)	(6 673)	(6 429)	(6 192)	(5 948)	(5 351)
Depreciation & Amortization	(108)	(162)	(160)	(164)	(164)	(168)	(386)	(380)	(147)	(133)	(153)	(179)	(176)	(194)	(223)	(230)	(241)	(240)	(222)	(212)	(214)	(209)	(280)	(379)	(388)	(381)	(373)	(357)	(364)	(397)	(478)	(522)	(520)	(571)	(557)	(480)	(443)	(635)	(827)	(824)	(837)	(848)	(852)	(824)	(787)	(746)	(695)	(634)	(568)	(521)
Other Operating Expenses	(122)	(216)	(162)	(169)	(137)	(316)	(128)	(436)	(182)	(441)	(178)	(259)	(209)	(268)	(218)	(209)	(712)	(1 455)	(559)	(1 737)	(492)	(1 694)	(630)	(3 417)	(562)	(1 868)	(203)	(244)	(207)	(145)	(157)	(428)	(55)	(343)	(146)	(274)	(227)	(215)	(347)	(368)	(256)	(263)	(482)	(497)	(181)	(192)	(432)	(473)	(535)	(588)
Operating Income	100 N/A	176 +77%	497 +182%	229 -54%	464 +102%	112 -76%	(90) N/A	(81) +10%	342 N/A	326 -5%	392 +20%	368 -6%	250 -32%	231 -7%	274 +18%	282 +3%	290 +3%	263 -9%	293 +11%	258 -12%	338 +31%	326 -4%	423 +30%	468 +11%	534 +14%	525 -2%	582 +11%	552 -5%	621 +12%	687 +11%	804 +17%	915 +14%	1 017 +11%	1 006 -1%	1 045 +4%	951 -9%	793 -17%	875 +10%	852 -3%	790 -7%	782 -1%	595 -24%	76 -87%	(124) N/A	198 N/A	385 +94%	344 -11%	291 -15%	154 -47%	128 -17%
Pre-Tax Income
Interest Income Expense	0	0	(6)	0	(19)	0	(22)	0	(45)	(21)	(31)	(27)	(11)	(32)	(16)	(31)	(26)	(23)	(14)	(16)	(18)	(18)	(20)	(34)	(40)	(31)	(40)	(34)	(19)	(5)	(11)	(29)	(13)	(17)	(27)	(13)	(27)	(77)	(149)	(86)	(10)	(15)	(120)	(231)	(132)	(86)	(146)	(186)	(244)	(321)
Non-Reccuring Items	0	0	(262)	0	(308)	0	0	0	(122)	20	(4)	(106)	(410)	(342)	(137)	(62)	(190)	(311)	(261)	(173)	(138)	(61)	(76)	(110)	(153)	(122)	(165)	(197)	(180)	(178)	(215)	(199)	(190)	(176)	(170)	(156)	(163)	(204)	(192)	(56)	(132)	(425)	(2 844)	(2 824)	(993)	(1 316)	(3 450)	(4 667)	707	(1 535)
Total Other Income	(6)	(6)	(3)	(13)	(9)	(33)	(4)	(34)	(6)	(49)	(3)	7	(1)	19	2	18	4	(8)	(11)	(5)	(6)	(19)	(16)	2	(11)	(23)	(22)	(27)	(32)	(36)	(34)	(37)	(42)	(39)	(35)	(40)	(39)	(45)	(59)	(44)	(41)	(38)	(31)	(46)	(43)	(63)	(80)	(112)	(155)	3 415
Pre-Tax Income	94 N/A	170 +81%	225 +33%	217 -4%	129 -40%	79 -39%	(117) N/A	(115) +2%	170 N/A	276 +62%	354 +28%	242 -31%	(171) N/A	(124) +28%	123 N/A	207 +68%	78 -62%	(79) N/A	7 N/A	65 +838%	176 +172%	228 +29%	312 +37%	325 +4%	330 +1%	348 +6%	354 +2%	293 -17%	389 +33%	467 +20%	544 +17%	650 +19%	772 +19%	775 +0%	813 +5%	742 -9%	564 -24%	549 -3%	452 -18%	604 +34%	599 -1%	117 -80%	(2 919) N/A	(3 225) -10%	(970) +70%	(1 080) -11%	(3 332) -209%	(4 674) -40%	462 N/A	1 687 +265%
Net Income
Tax Provision	(34)	(59)	(84)	(83)	(47)	(33)	(41)	(42)	(48)	(61)	(108)	(104)	(77)	(79)	(60)	(79)	(48)	1	1	(15)	(58)	(73)	(129)	(138)	(103)	(109)	(96)	(72)	(104)	(122)	(110)	(121)	(141)	(139)	(149)	(128)	(1)	(4)	(82)	(78)	(51)	(23)	(39)	(110)	(46)	(34)	(112)	(109)	(214)	(193)
Income from Continuing Operations	60	112	141	133	82	46	(158)	(157)	122	215	246	138	(248)	(203)	63	128	30	(78)	8	50	118	155	183	187	227	239	258	222	285	345	434	529	630	635	664	614	563	545	370	526	548	94	(2 958)	(3 335)	(1 016)	(1 114)	(3 444)	(4 783)	248	1 494
Income to Minority Interest	(11)	(15)	(18)	(17)	(11)	(12)	(11)	(8)	(8)	(8)	(11)	(14)	(17)	(15)	(15)	(13)	(7)	(6)	(4)	(4)	(2)	1	(1)	(5)	(4)	0	2	(0)	(17)	(31)	(31)	(45)	(53)	(52)	(64)	(37)	(4)	(5)	(3)	(2)	(3)	(4)	(3)	(1)	0	0	(1)	(1)	0	(1)
Equity Earnings Affiliates	(0)	(1)	(0)	0	(0)	(0)	(0)	(0)	(1)	(0)	0	0	0	0	0	0	(0)	0	0	0	0	(0)	(0)	2	1	(1)	2	0	(2)	(2)	3	4	1	0	1	0	0	12	47	38	5	2	0	0	4	6	5	3	0	0
Net Income (Common)	49 N/A	96 +98%	123 +28%	117 -5%	71 -39%	34 -52%	(169) N/A	(165) +2%	113 N/A	206 +82%	235 +14%	124 -47%	(264) N/A	(218) +18%	48 N/A	116 +140%	23 -80%	(84) N/A	4 N/A	46 +1 072%	116 +154%	156 +34%	182 +17%	184 +1%	224 +22%	238 +6%	262 +10%	222 -15%	265 +20%	312 +18%	406 +30%	457 +12%	579 +27%	616 +6%	601 -2%	618 +3%	630 +2%	3 637 +477%	3 399 -7%	493 -85%	550 +12%	92 -83%	(2 962) N/A	(3 337) -13%	(1 012) +70%	(1 108) -9%	(3 441) -211%	(4 782) -39%	248 N/A	1 493 +502%
EPS (Diluted)	1.4 N/A	133.82 +9 459%	169.86 +27%	169.04 0%	103.45 -39%	50.47 -51%	-276.06 N/A	-188.07 +32%	126.79 N/A	226.69 +79%	258.59 +14%	135.66 -48%	-290.54 N/A	-233.74 +20%	51.79 N/A	123 +137%	24.37 -80%	-90.84 N/A	3.89 N/A	44.78 +1 051%	113.57 +154%	150.76 +33%	152.99 +1%	142.39 -7%	171.96 +21%	179.58 +4%	195.66 +9%	164.12 -16%	195.92 +19%	229 +17%	295.93 +29%	327.67 +11%	412.42 +26%	434.53 +5%	423.43 -3%	435.35 +3%	441.47 +1%	2 525.76 +472%	2 345.44 -7%	336.73 -86%	374.89 +11%	62.37 -83%	-2 008.32 N/A	-2 241.28 -12%	-679.59 +70%	-743.79 -9%	-2 306.21 -210%	-3 198.83 -39%	311.3 N/A	80.14 -74%

Income Statement Balance Sheet Cash Flow Statement

Atos SE
OTC:AEXAF

Income Statement

Earnings Waterfall
Atos SE

Income Statement
Atos SE

See Also

Company

Help

Tools

Stocks

Atos SE OTC:AEXAF

Income Statement

Earnings Waterfall Atos SE

Income Statement Atos SE

See Also

Company

Help

Tools

Stocks

Atos SE
OTC:AEXAF

Earnings Waterfall
Atos SE

Income Statement
Atos SE