Compagnie De l'odet SE
OTC:FCODF

Watchlist Manager
Compagnie De l'odet SE Logo
Compagnie De l'odet SE
OTC:FCODF
Watchlist
Price: 1 520.51 USD Market Closed
Market Cap: 6.5B USD

Income Statement

Earnings Waterfall
Compagnie De l'odet SE

Revenue
1.5B EUR
Cost of Revenue
-1.5B EUR
Gross Profit
89.4m EUR
Operating Expenses
-354.8m EUR
Operating Income
-265.4m EUR
Other Expenses
-800.8m EUR
Net Income
-1.1B EUR

Income Statement
Compagnie De l'odet SE

Rotate your device to view
Income Statement
Currency: EUR
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
80
0
81
0
96
55
122
119
86
66
68
74
88
102
111
121
126
126
120
112
116
121
122
132
153
161
187
245
275
257
223
193
136
111
134
174
139
110
83
19
Revenue
5 445
N/A
5 701
+5%
5 980
+5%
6 016
+1%
6 399
+6%
6 979
+9%
7 326
+5%
6 645
-9%
6 011
-10%
6 351
+6%
7 010
+10%
7 749
+11%
8 489
+10%
9 140
+8%
10 184
+11%
10 795
+6%
10 848
+0%
10 547
-3%
10 604
+1%
10 857
+2%
10 824
0%
10 433
-4%
10 076
-3%
12 164
+21%
18 337
+51%
22 177
+21%
23 024
+4%
23 936
+4%
24 843
+4%
24 675
-1%
16 686
-32%
21 455
+29%
16 638
-22%
13 370
-20%
13 634
+2%
13 479
-1%
3 172
-76%
18 039
+469%
3 129
-83%
1 547
-51%
Gross Profit
Cost of Revenue
(4 478)
(4 731)
(4 962)
(4 966)
(5 285)
(5 808)
(6 126)
(5 464)
(4 757)
(5 004)
(5 612)
(6 302)
(6 958)
(7 372)
(7 922)
(7 604)
(7 388)
(7 051)
(6 968)
(6 999)
(6 821)
(6 429)
(6 086)
(7 496)
(12 099)
(15 076)
(15 576)
(16 153)
(16 712)
(16 366)
(11 181)
(14 452)
(11 884)
(9 540)
(9 386)
(9 223)
(3 009)
(12 245)
(2 970)
(1 457)
Gross Profit
967
N/A
970
+0%
1 018
+5%
1 051
+3%
1 114
+6%
1 171
+5%
1 200
+2%
1 181
-2%
1 254
+6%
1 348
+7%
1 398
+4%
1 447
+4%
1 531
+6%
1 768
+15%
2 262
+28%
3 189
+41%
3 460
+8%
3 497
+1%
3 636
+4%
3 857
+6%
4 003
+4%
4 005
+0%
3 990
0%
4 668
+17%
6 238
+34%
7 102
+14%
7 449
+5%
7 783
+4%
8 131
+4%
8 310
+2%
5 505
-34%
7 002
+27%
4 755
-32%
3 830
-19%
4 249
+11%
4 257
+0%
163
-96%
5 793
+3 445%
159
-97%
89
-44%
Operating Income
Operating Expenses
(857)
(868)
(916)
(958)
(1 008)
(1 040)
(1 080)
(1 028)
(1 110)
(1 149)
(1 173)
(1 188)
(1 245)
(1 434)
(1 784)
(2 671)
(2 874)
(2 897)
(3 019)
(3 217)
(3 336)
(3 361)
(3 399)
(3 986)
(5 254)
(5 971)
(6 168)
(6 309)
(6 882)
(7 046)
(5 019)
(5 689)
(4 418)
(3 812)
(3 786)
(3 818)
(277)
(5 315)
(462)
(743)
Selling, General & Administrative
(732)
(753)
(775)
(809)
(849)
(875)
(923)
(909)
(910)
(930)
(957)
(986)
(1 030)
(1 190)
(1 540)
(2 365)
(2 567)
(2 591)
(2 678)
(2 850)
(2 982)
(3 023)
(3 049)
(3 421)
(4 370)
(4 935)
(5 021)
(5 023)
(5 061)
(5 114)
(3 773)
(4 484)
(3 500)
(3 012)
(3 082)
(3 159)
(281)
(4 362)
(300)
(153)
Depreciation & Amortization
(124)
(166)
(131)
(101)
(109)
(139)
(144)
(141)
(180)
(193)
(181)
(180)
(210)
(296)
(343)
(320)
(352)
(350)
(371)
(414)
(413)
(397)
(395)
(558)
(939)
(1 245)
(1 427)
(1 454)
(1 811)
(1 934)
(1 263)
(1 213)
(939)
(906)
(713)
(657)
(45)
(1 000)
(124)
0
Other Operating Expenses
(1)
51
(9)
(49)
(49)
(27)
(13)
20
(21)
(26)
(35)
(22)
(5)
54
99
14
46
44
29
47
59
59
45
(7)
55
208
279
168
(10)
2
16
9
20
106
10
(1)
48
48
(39)
(590)
Operating Income
110
N/A
103
-6%
102
-1%
92
-10%
106
+15%
131
+24%
120
-8%
151
+26%
144
-5%
198
+38%
225
+14%
259
+15%
286
+10%
334
+17%
478
+43%
520
+9%
586
+13%
599
+2%
616
+3%
642
+4%
667
+4%
643
-4%
591
-8%
682
+15%
984
+44%
1 130
+15%
1 280
+13%
1 474
+15%
1 249
-15%
1 264
+1%
486
-62%
1 314
+171%
337
-74%
18
-95%
463
+2 533%
439
-5%
(114)
N/A
479
N/A
(303)
N/A
(265)
+12%
Pre-Tax Income
Interest Income Expense
269
(21)
596
(38)
353
(236)
168
(47)
(18)
132
172
213
193
60
(92)
(124)
(69)
3
1
35
321
(40)
214
12
365
83
334
(12)
73
466
(27)
312
(426)
(349)
(5)
197
118
141
443
911
Non-Reccuring Items
(1)
0
(1)
0
(2)
(2)
3
5
29
4
17
2
0
(11)
(23)
4
0
(2)
2
0
(3)
(3)
(7)
(10)
(11)
(10)
(10)
(7)
(16)
(23)
(10)
(6)
(10)
(15)
(30)
(28)
(47)
(30)
(50)
(37)
Total Other Income
(61)
757
(55)
403
(41)
309
(179)
(77)
26
(76)
(49)
17
7
37
615
702
128
26
9
279
0
247
7
227
5
448
3
(23)
61
1
137
(68)
(107)
348
(1 035)
(1 683)
16
12
46
(532)
Pre-Tax Income
317
N/A
838
+164%
642
-23%
457
-29%
416
-9%
201
-52%
112
-44%
33
-71%
181
+448%
258
+43%
364
+41%
491
+35%
486
-1%
420
-14%
978
+133%
1 102
+13%
645
-41%
626
-3%
627
+0%
955
+52%
985
+3%
846
-14%
805
-5%
911
+13%
1 343
+47%
1 650
+23%
1 608
-3%
1 433
-11%
1 367
-5%
1 709
+25%
587
-66%
1 552
+164%
(205)
N/A
1
N/A
(606)
N/A
(1 075)
-77%
(27)
+98%
603
N/A
136
-77%
76
-44%
Net Income
Tax Provision
(56)
(99)
(104)
(48)
(88)
(93)
(59)
(62)
(79)
(93)
(93)
(108)
(110)
(123)
(180)
(216)
(212)
(207)
(236)
(234)
(265)
(270)
(224)
(258)
700
516
(506)
(406)
35
(83)
(301)
(523)
(278)
(204)
(83)
(108)
(31)
(196)
(28)
99
Income from Continuing Operations
262
739
539
409
328
109
53
(30)
102
165
270
382
375
298
798
886
433
419
391
720
720
576
580
653
2 043
2 167
1 102
1 027
1 402
1 626
286
1 029
(483)
(202)
(690)
(1 183)
(58)
406
108
175
Income to Minority Interest
(226)
(420)
(257)
(174)
(136)
(42)
(29)
5
(51)
(92)
(126)
(141)
(153)
(147)
(366)
(445)
(273)
(268)
(262)
(422)
(422)
(354)
(352)
(430)
(1 676)
(1 923)
(979)
(876)
(1 280)
(1 497)
(1 335)
(1 197)
(16 925)
(17 027)
(802)
(333)
(398)
(1 894)
(768)
796
Net Income (Common)
160
N/A
454
+184%
336
-26%
233
-31%
193
-17%
55
-72%
24
-56%
(43)
N/A
40
N/A
71
+78%
144
+103%
241
+67%
222
-8%
151
-32%
432
+186%
454
+5%
165
-64%
159
-4%
136
-15%
300
+121%
297
-1%
222
-25%
228
+3%
225
-1%
367
+63%
243
-34%
122
-50%
151
+23%
122
-19%
1 626
+1 234%
214
-87%
100
-53%
3 264
+3 164%
3 465
+6%
1 904
-45%
1 649
-13%
122
-93%
2 288
+1 769%
982
-57%
(1 066)
N/A
EPS (Diluted)
32
N/A
90.8
+184%
67.2
-26%
46.6
-31%
38.6
-17%
11
-72%
4.8
-56%
-8.6
N/A
8
N/A
14.2
+78%
28.8
+103%
48.2
+67%
44.4
-8%
37.75
-15%
86.4
+129%
113.5
+31%
41.25
-64%
39.75
-4%
31.92
-20%
75
+135%
69.99
-7%
55.5
-21%
53.8
-3%
56.25
+5%
86.38
+54%
60.75
-30%
28.76
-53%
35.47
+23%
28.72
-19%
383.44
+1 235%
50.43
-87%
23.55
-53%
768.92
+3 165%
816.36
+6%
448.53
-45%
388.39
-13%
28.83
-93%
540.34
+1 774%
231.97
-57%
-251.97
N/A