Onxeo SA
PAR:ALONX
Income Statement
Earnings Waterfall
Onxeo SA
Income Statement
Onxeo SA
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Revenue |
4
N/A
|
2
-52%
|
1
-28%
|
4
+217%
|
3
-15%
|
1
-58%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Gross Profit |
3
N/A
|
1
-56%
|
1
-35%
|
4
+296%
|
3
-17%
|
1
-69%
|
|
| Operating Income | |||||||
| Operating Expenses |
(35)
|
(9)
|
(10)
|
(9)
|
(13)
|
(18)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(12)
|
|
| Research & Development |
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(8)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Other Operating Expenses |
(24)
|
0
|
0
|
1
|
1
|
2
|
|
| Operating Income |
(31)
N/A
|
(8)
+75%
|
(9)
-10%
|
(6)
+35%
|
(10)
-82%
|
(17)
-68%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
10
|
10
|
0
|
0
|
1
|
0
|
|
| Total Other Income |
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(22)
N/A
|
2
N/A
|
(9)
N/A
|
(6)
+34%
|
(12)
-114%
|
(19)
-55%
|
|
| Net Income | |||||||
| Tax Provision |
1
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(20)
|
1
|
(9)
|
(6)
|
(13)
|
(20)
|
|
| Net Income (Common) |
(20)
N/A
|
1
N/A
|
(9)
N/A
|
(6)
+32%
|
(13)
-113%
|
(20)
-55%
|
|
| EPS (Diluted) |
-0.25
N/A
|
0.01
N/A
|
-0.11
N/A
|
-0.07
+36%
|
-0.12
-71%
|
-0.18
-50%
|
|