Nicox SA
PAR:COX
Income Statement
Earnings Waterfall
Nicox SA
Revenue
|
3.3m
EUR
|
Operating Expenses
|
-26.5m
EUR
|
Operating Income
|
-23.2m
EUR
|
Other Expenses
|
-4.6m
EUR
|
Net Income
|
-27.8m
EUR
|
Income Statement
Nicox SA
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
13
N/A
|
7
-44%
|
3
-55%
|
|
Operating Income | ||||
Operating Expenses |
(20)
|
(25)
|
(26)
|
|
Selling, General & Administrative |
(6)
|
(7)
|
(7)
|
|
Research & Development |
(13)
|
(18)
|
(18)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(0)
|
|
Other Operating Expenses |
1
|
1
|
(1)
|
|
Operating Income |
(7)
N/A
|
(18)
-170%
|
(23)
-27%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(5)
|
1
|
4
|
|
Non-Reccuring Items |
0
|
(28)
|
(11)
|
|
Total Other Income |
(7)
|
(3)
|
(0)
|
|
Pre-Tax Income |
(18)
N/A
|
(47)
-162%
|
(30)
+36%
|
|
Net Income | ||||
Tax Provision |
(0)
|
4
|
3
|
|
Income from Continuing Operations |
(18)
|
(44)
|
(28)
|
|
Net Income (Common) |
(18)
N/A
|
(44)
-142%
|
(28)
+37%
|
|
EPS (Diluted) |
-0.54
N/A
|
-1.17
-117%
|
-0.63
+46%
|