Grandvision NV
OTC:GRRDF
Income Statement
Earnings Waterfall
Grandvision NV
Revenue
|
3.9B
EUR
|
Cost of Revenue
|
-1.1B
EUR
|
Gross Profit
|
2.8B
EUR
|
Operating Expenses
|
-2.4B
EUR
|
Operating Income
|
451.7m
EUR
|
Other Expenses
|
-91.4m
EUR
|
Net Income
|
360.3m
EUR
|
Income Statement
Grandvision NV
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
1 847
N/A
|
3 842
+108%
|
4 039
+5%
|
3 497
-13%
|
3 481
0%
|
3 920
+13%
|
|
Gross Profit | |||||||
Cost of Revenue |
(492)
|
(1 039)
|
(1 110)
|
(993)
|
(988)
|
(1 086)
|
|
Gross Profit |
1 355
N/A
|
2 804
+107%
|
2 930
+5%
|
2 503
-15%
|
2 493
0%
|
2 833
+14%
|
|
Operating Income | |||||||
Operating Expenses |
(1 202)
|
(2 440)
|
(2 605)
|
(2 437)
|
(2 335)
|
(2 382)
|
|
Selling, General & Administrative |
(1 202)
|
(2 440)
|
(2 554)
|
(2 437)
|
(2 335)
|
(2 382)
|
|
Other Operating Expenses |
0
|
0
|
(52)
|
0
|
0
|
0
|
|
Operating Income |
153
N/A
|
363
+137%
|
325
-11%
|
66
-80%
|
158
+138%
|
452
+186%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(8)
|
(34)
|
(50)
|
(57)
|
(51)
|
62
|
|
Non-Reccuring Items |
0
|
(52)
|
0
|
(96)
|
(97)
|
(2)
|
|
Pre-Tax Income |
145
N/A
|
277
+91%
|
275
-1%
|
(86)
N/A
|
9
N/A
|
512
+5 445%
|
|
Net Income | |||||||
Tax Provision |
(24)
|
(83)
|
(79)
|
(4)
|
(54)
|
(114)
|
|
Income from Continuing Operations |
121
|
195
|
195
|
(90)
|
(45)
|
398
|
|
Income to Minority Interest |
(10)
|
(18)
|
(17)
|
(9)
|
(22)
|
(38)
|
|
Net Income (Common) |
111
N/A
|
176
+60%
|
178
+1%
|
(100)
N/A
|
(67)
+33%
|
360
N/A
|
|
EPS (Diluted) |
0.43
N/A
|
0.7
+63%
|
0.7
N/A
|
-0.39
N/A
|
-0.26
+33%
|
1.42
N/A
|