Carpinienne de Participations SA
PAR:CARP
Income Statement
Earnings Waterfall
Carpinienne de Participations SA
Income Statement
Carpinienne de Participations SA
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| 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
|
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
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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
|
|
| Gross Profit |
(0)
N/A
|
(0)
N/A
|
(0)
-20%
|
(0)
-17%
|
(0)
+57%
|
(0)
+33%
|
(0)
-250%
|
(0)
+43%
|
(0)
-100%
|
(0)
+13%
|
(0)
-43%
|
(0)
-30%
|
(0)
+15%
|
(0)
N/A
|
(0)
-45%
|
(0)
-31%
|
(0)
+24%
|
(0)
+13%
|
(0)
-14%
|
(0)
N/A
|
(0)
-6%
|
(0)
N/A
|
(0)
+18%
|
(0)
+14%
|
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 |
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)
|
|
| Selling, General & Administrative |
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)
|
|
| Depreciation & Amortization |
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)
|
|
| Other Operating Expenses |
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
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-20%
|
(0)
+50%
|
(0)
+33%
|
(0)
-250%
|
(0)
-29%
|
(0)
N/A
|
(0)
+22%
|
(0)
-43%
|
(0)
-30%
|
(0)
+38%
|
(0)
N/A
|
(0)
-100%
|
(0)
-25%
|
(0)
+25%
|
(0)
+7%
|
(0)
-14%
|
(0)
N/A
|
(0)
-6%
|
(0)
N/A
|
(0)
+18%
|
(0)
+14%
|
(0)
+26%
|
(0)
+10%
|
(0)
-8%
|
(0)
-5%
|
(0)
-2%
|
(0)
N/A
|
(0)
+4%
|
(0)
-5%
|
(0)
+3%
|
(0)
+2%
|
(0)
-8%
|
(0)
+1%
|
(0)
+3%
|
(0)
+11%
|
(0)
-4%
|
(0)
-1%
|
(0)
-42%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
2
|
3
|
2
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
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
|
|
| 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 |
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)
|
(15)
|
(15)
|
(16)
|
(16)
|
(1)
|
|
| Pre-Tax Income |
2
N/A
|
2
-1%
|
3
+50%
|
2
-34%
|
(0)
N/A
|
1
N/A
|
1
-9%
|
1
-50%
|
1
-18%
|
1
+4%
|
1
+74%
|
1
-39%
|
0
-21%
|
1
+23%
|
0
-20%
|
0
-21%
|
0
N/A
|
0
+12%
|
0
+24%
|
1
+11%
|
1
-2%
|
1
-2%
|
1
+6%
|
1
+9%
|
1
+7%
|
1
+5%
|
1
+2%
|
1
+2%
|
1
+0%
|
1
0%
|
1
+0%
|
1
-1%
|
1
-9%
|
(0)
N/A
|
(0)
+11%
|
(0)
+2%
|
(15)
-3 474%
|
(15)
+0%
|
(16)
-6%
|
(16)
-2%
|
(1)
+92%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
|
| Income from Continuing Operations |
2
|
2
|
3
|
2
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(15)
|
(15)
|
(16)
|
(16)
|
(1)
|
|
| Net Income (Common) |
2
N/A
|
2
-1%
|
3
+50%
|
2
-34%
|
(0)
N/A
|
1
N/A
|
1
-9%
|
1
-50%
|
1
-18%
|
1
+4%
|
1
+74%
|
1
-39%
|
0
-21%
|
1
+23%
|
0
-20%
|
0
-21%
|
0
N/A
|
0
+12%
|
0
+24%
|
1
+11%
|
1
-2%
|
1
-2%
|
1
+6%
|
1
+9%
|
1
+7%
|
1
+5%
|
1
+2%
|
1
+2%
|
1
+0%
|
1
0%
|
1
+0%
|
1
-1%
|
1
-9%
|
(0)
N/A
|
(0)
+11%
|
(0)
+2%
|
(15)
-3 474%
|
(15)
+0%
|
(16)
-6%
|
(16)
-2%
|
(1)
+92%
|
|
| EPS (Diluted) |
6.15
N/A
|
6.09
-1%
|
9.17
+51%
|
6.03
-34%
|
-0.27
N/A
|
4.33
N/A
|
3.91
-10%
|
1.93
-51%
|
1.6
-17%
|
1.65
+3%
|
2.87
+74%
|
1.76
-39%
|
1.36
-23%
|
1.67
+23%
|
1.33
-20%
|
1.05
-21%
|
1.06
+1%
|
1.19
+12%
|
1.46
+23%
|
1.62
+11%
|
1.64
+1%
|
1.55
-5%
|
1.7
+10%
|
1.82
+7%
|
1.95
+7%
|
2.03
+4%
|
2.08
+2%
|
2.12
+2%
|
2.14
+1%
|
2.13
0%
|
2.14
+0%
|
2.13
0%
|
2.11
-1%
|
-1.51
N/A
|
-1.34
+11%
|
-1.32
+1%
|
-47.27
-3 481%
|
-47.26
+0%
|
-49.86
-6%
|
-50.91
-2%
|
-3.86
+92%
|
|