Atari SA
OTC:PONGF
Income Statement
Earnings Waterfall
Atari SA
Revenue
|
12.2m
EUR
|
Cost of Revenue
|
-2.8m
EUR
|
Gross Profit
|
9.4m
EUR
|
Operating Expenses
|
-16.5m
EUR
|
Operating Income
|
-7.1m
EUR
|
Other Expenses
|
-3.5m
EUR
|
Net Income
|
-10.6m
EUR
|
Income Statement
Atari SA
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
976
N/A
|
701
-28%
|
649
-7%
|
577
-11%
|
439
-24%
|
391
-11%
|
371
-5%
|
305
-18%
|
291
-5%
|
291
0%
|
254
-13%
|
136
-46%
|
150
+10%
|
111
-26%
|
65
-42%
|
60
-8%
|
57
-5%
|
22
-62%
|
3
-87%
|
2
-29%
|
2
+10%
|
3
+50%
|
6
+76%
|
8
+31%
|
8
+9%
|
12
+43%
|
14
+15%
|
15
+12%
|
18
+16%
|
18
+1%
|
20
+13%
|
21
+1%
|
21
0%
|
24
+17%
|
21
-12%
|
19
-10%
|
17
-10%
|
15
-13%
|
13
-11%
|
10
-23%
|
12
+21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(483)
|
(360)
|
(334)
|
(286)
|
(237)
|
(230)
|
(210)
|
(179)
|
(182)
|
(180)
|
(142)
|
(88)
|
(95)
|
(56)
|
(35)
|
(26)
|
(18)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(6)
|
(7)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
Gross Profit |
493
N/A
|
341
-31%
|
316
-7%
|
292
-8%
|
202
-31%
|
161
-20%
|
162
+0%
|
126
-22%
|
109
-13%
|
111
+2%
|
113
+1%
|
49
-57%
|
56
+14%
|
56
N/A
|
30
-46%
|
35
+16%
|
40
+15%
|
17
-58%
|
2
-90%
|
1
-35%
|
2
+36%
|
3
+113%
|
5
+53%
|
6
+31%
|
7
+11%
|
10
+42%
|
12
+15%
|
12
-1%
|
14
+22%
|
16
+13%
|
17
+4%
|
17
+1%
|
18
+8%
|
22
+20%
|
19
-14%
|
13
-28%
|
11
-22%
|
12
+10%
|
11
-1%
|
8
-31%
|
9
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(539)
|
(363)
|
(338)
|
(285)
|
(231)
|
(218)
|
(204)
|
(165)
|
(155)
|
(157)
|
(145)
|
(118)
|
(105)
|
(62)
|
(35)
|
(32)
|
(33)
|
(21)
|
(6)
|
(1)
|
(0)
|
(2)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(13)
|
(14)
|
(16)
|
(19)
|
(17)
|
(17)
|
(16)
|
(14)
|
(37)
|
(17)
|
(17)
|
|
Selling, General & Administrative |
(324)
|
(228)
|
(216)
|
(174)
|
(144)
|
(152)
|
(144)
|
(107)
|
(102)
|
(106)
|
(84)
|
(50)
|
(43)
|
(31)
|
(24)
|
(20)
|
(18)
|
(15)
|
(6)
|
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(6)
|
(9)
|
(9)
|
(8)
|
|
Research & Development |
(180)
|
(111)
|
(110)
|
(110)
|
(87)
|
(66)
|
(61)
|
(58)
|
(54)
|
(50)
|
(61)
|
(67)
|
(62)
|
(31)
|
(10)
|
(12)
|
(11)
|
(3)
|
(0)
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
|
Depreciation & Amortization |
(35)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
(13)
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
1
|
(0)
|
0
|
(22)
|
(3)
|
(3)
|
|
Operating Income |
(46)
N/A
|
(22)
+53%
|
(22)
-3%
|
7
N/A
|
(29)
N/A
|
(56)
-98%
|
(43)
+24%
|
(39)
+10%
|
(45)
-17%
|
(45)
-1%
|
(32)
+29%
|
(69)
-114%
|
(49)
+29%
|
(6)
+87%
|
(5)
+24%
|
2
N/A
|
7
+204%
|
(5)
N/A
|
(4)
+15%
|
0
N/A
|
1
+175%
|
1
-18%
|
(1)
N/A
|
0
N/A
|
1
+1 200%
|
1
N/A
|
2
+46%
|
2
N/A
|
3
+47%
|
2
-18%
|
3
+43%
|
3
-12%
|
2
-45%
|
3
+81%
|
1
-62%
|
(3)
N/A
|
(5)
-50%
|
(2)
+55%
|
(25)
-1 000%
|
(9)
+66%
|
(7)
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
(0)
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(15)
|
(14)
|
(12)
|
(8)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
14
|
10
|
(23)
|
(41)
|
4
|
(98)
|
(132)
|
(23)
|
(9)
|
(0)
|
(18)
|
(54)
|
(49)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
1
|
1
|
1
|
(1)
|
7
|
7
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(8)
|
(8)
|
(21)
|
0
|
0
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(31)
|
(20)
|
(18)
|
(6)
|
(6)
|
(23)
|
(14)
|
(24)
|
(21)
|
(1)
|
(3)
|
(3)
|
(14)
|
(5)
|
3
|
1
|
(1)
|
(0)
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(2)
|
(2)
|
(0)
|
(1)
|
|
Pre-Tax Income |
(62)
N/A
|
(32)
+49%
|
(64)
-101%
|
(40)
+38%
|
(30)
+24%
|
(178)
-492%
|
(196)
-11%
|
(104)
+47%
|
(91)
+13%
|
(61)
+33%
|
(65)
-7%
|
(135)
-107%
|
(113)
+17%
|
(14)
+88%
|
(4)
+73%
|
0
N/A
|
2
+900%
|
(10)
N/A
|
(7)
+26%
|
(7)
+1%
|
(7)
+10%
|
(3)
+62%
|
(4)
-44%
|
1
N/A
|
2
+58%
|
(1)
N/A
|
8
N/A
|
8
-7%
|
1
-82%
|
2
+57%
|
3
+41%
|
2
-32%
|
0
-86%
|
2
+600%
|
0
-81%
|
(12)
N/A
|
(13)
-10%
|
(25)
-92%
|
(28)
-11%
|
(9)
+68%
|
(10)
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
1
|
1
|
5
|
6
|
(2)
|
(2)
|
1
|
(0)
|
(1)
|
(1)
|
3
|
3
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(103)
|
(31)
|
(63)
|
(34)
|
(24)
|
(179)
|
(198)
|
(103)
|
(91)
|
(62)
|
(66)
|
(132)
|
(109)
|
(14)
|
(4)
|
0
|
2
|
(10)
|
(7)
|
(7)
|
(7)
|
(3)
|
(4)
|
1
|
2
|
(0)
|
9
|
8
|
1
|
2
|
3
|
3
|
1
|
2
|
0
|
(12)
|
(13)
|
(25)
|
(28)
|
(10)
|
(11)
|
|
Income to Minority Interest |
(5)
|
(1)
|
5
|
1
|
17
|
30
|
23
|
9
|
5
|
11
|
5
|
1
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(108)
N/A
|
(32)
+71%
|
(58)
-84%
|
(34)
+42%
|
(7)
+78%
|
(150)
-1 924%
|
(182)
-21%
|
(103)
+43%
|
(89)
+14%
|
(51)
+43%
|
(74)
-45%
|
(222)
-199%
|
(194)
+12%
|
(19)
+90%
|
(6)
+72%
|
(6)
-13%
|
(5)
+16%
|
(12)
-129%
|
(6)
+52%
|
(38)
-563%
|
(37)
+2%
|
(3)
+93%
|
(4)
-48%
|
1
N/A
|
2
+83%
|
(0)
N/A
|
9
N/A
|
8
-11%
|
1
-82%
|
2
+64%
|
3
+30%
|
3
-10%
|
1
-63%
|
2
+130%
|
1
-65%
|
(12)
N/A
|
(14)
-18%
|
(24)
-70%
|
(26)
-8%
|
(10)
+63%
|
(11)
-12%
|
|
EPS (Diluted) |
-33.84
N/A
|
-6.7
+80%
|
-18.7
-179%
|
-7.46
+60%
|
-1.65
+78%
|
-27.23
-1 550%
|
-33
-21%
|
-31.24
+5%
|
-6.58
+79%
|
-3.72
+43%
|
-5.33
-43%
|
-15.96
-199%
|
-13.78
+14%
|
-1.05
+92%
|
-0.21
+80%
|
-0.27
-29%
|
-0.19
+30%
|
-0.45
-137%
|
-0.17
+62%
|
-1.19
-600%
|
-1.16
+3%
|
-0.05
+96%
|
-0.04
+20%
|
0.01
N/A
|
0.02
+100%
|
0
N/A
|
0.04
N/A
|
0.03
-25%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.08
-100%
|
-0.06
+25%
|
-0.03
+50%
|
-0.03
N/A
|