Sensorion SA
PAR:ALSEN
Income Statement
Earnings Waterfall
Sensorion SA
Income Statement
Sensorion SA
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(5)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(10)
|
(15)
|
(21)
|
(23)
|
(23)
|
(22)
|
(25)
|
(28)
|
(30)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
|
| Research & Development |
(1)
|
0
|
0
|
(4)
|
(8)
|
(10)
|
(12)
|
(11)
|
(10)
|
(8)
|
(7)
|
(10)
|
(14)
|
(19)
|
(22)
|
(23)
|
(22)
|
(24)
|
(25)
|
(25)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
1
|
(2)
|
(6)
|
(2)
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
6
|
|
| Operating Income |
(5)
N/A
|
(8)
-59%
|
(8)
-11%
|
(9)
-2%
|
(10)
-11%
|
(11)
-18%
|
(12)
-9%
|
(12)
+5%
|
(11)
+7%
|
(10)
+7%
|
(9)
+12%
|
(10)
-17%
|
(15)
-45%
|
(21)
-40%
|
(23)
-10%
|
(23)
+1%
|
(22)
+3%
|
(25)
-13%
|
(28)
-13%
|
(30)
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
2
|
|
| Total Other Income |
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(8)
-57%
|
(9)
-16%
|
(9)
-3%
|
(10)
-7%
|
(11)
-16%
|
(12)
-10%
|
(12)
+5%
|
(12)
-4%
|
(11)
+6%
|
(9)
+21%
|
(11)
-17%
|
(15)
-44%
|
(21)
-40%
|
(23)
-10%
|
(23)
+1%
|
(22)
+5%
|
(23)
-8%
|
(26)
-10%
|
(28)
-9%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(11)
|
(15)
|
(21)
|
(23)
|
(23)
|
(22)
|
(24)
|
(26)
|
(28)
|
|
| Net Income (Common) |
(5)
N/A
|
(8)
-57%
|
(9)
-16%
|
(9)
-3%
|
(10)
-7%
|
(11)
-16%
|
(12)
-10%
|
(12)
+5%
|
(12)
-4%
|
(11)
+6%
|
(9)
+21%
|
(11)
-17%
|
(15)
-44%
|
(21)
-40%
|
(23)
-10%
|
(23)
+1%
|
(22)
+4%
|
(24)
-7%
|
(26)
-10%
|
(28)
-8%
|
|
| EPS (Diluted) |
-1.19
N/A
|
-1.2
-1%
|
-1.38
-15%
|
-1.31
+5%
|
-1.34
-2%
|
-1.14
+15%
|
-1.08
+5%
|
-0.84
+22%
|
-0.65
+23%
|
-0.21
+68%
|
-0.15
+29%
|
-0.14
+7%
|
-0.19
-36%
|
-0.27
-42%
|
-0.29
-7%
|
-0.29
N/A
|
-0.17
+41%
|
-0.1
+41%
|
-0.09
+10%
|
-0.09
N/A
|
|