Peugeot Invest SA
OTC:SFFFF
Income Statement
Earnings Waterfall
Peugeot Invest SA
Income Statement
Peugeot Invest SA
| 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 |
23
|
28
|
30
|
28
|
28
|
27
|
26
|
25
|
23
|
14
|
13
|
|
| Revenue |
75
N/A
|
235
+214%
|
708
+201%
|
646
-9%
|
455
-30%
|
322
-29%
|
414
+29%
|
271
-35%
|
219
-19%
|
250
+14%
|
173
-31%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(34)
|
(37)
|
(40)
|
(36)
|
(37)
|
(37)
|
(39)
|
(41)
|
(42)
|
(38)
|
(31)
|
|
| Selling, General & Administrative |
(33)
|
(36)
|
(39)
|
(36)
|
(36)
|
(36)
|
(38)
|
(40)
|
(41)
|
(37)
|
(29)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
41
N/A
|
198
+383%
|
668
+238%
|
610
-9%
|
418
-32%
|
285
-32%
|
375
+32%
|
230
-39%
|
177
-23%
|
212
+20%
|
142
-33%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(34)
|
(42)
|
(15)
|
(15)
|
(24)
|
18
|
(14)
|
(45)
|
(12)
|
17
|
(80)
|
|
| Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
14
|
(0)
|
1
|
2
|
2
|
|
| Pre-Tax Income |
7
N/A
|
155
+2 192%
|
652
+319%
|
594
-9%
|
393
-34%
|
302
-23%
|
373
+24%
|
185
-50%
|
165
-11%
|
231
+40%
|
64
-72%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(11)
|
11
|
(23)
|
(75)
|
(62)
|
(17)
|
(10)
|
19
|
25
|
(6)
|
11
|
|
| Income from Continuing Operations |
(4)
|
166
|
629
|
518
|
331
|
285
|
364
|
205
|
190
|
225
|
75
|
|
| Income to Minority Interest |
0
|
(32)
|
(94)
|
(62)
|
(51)
|
(48)
|
(66)
|
(68)
|
(77)
|
(79)
|
(36)
|
|
| Net Income (Common) |
(4)
N/A
|
134
N/A
|
534
+299%
|
456
-15%
|
280
-39%
|
237
-15%
|
298
+25%
|
137
-54%
|
112
-18%
|
146
+31%
|
40
-73%
|
|
| EPS (Diluted) |
-0.16
N/A
|
5.38
N/A
|
21.45
+299%
|
18.32
-15%
|
11.23
-39%
|
9.52
-15%
|
11.9
+25%
|
5.48
-54%
|
4.51
-18%
|
5.87
+30%
|
1.59
-73%
|
|