Exosens SAS
PAR:EXENS
Income Statement
Earnings Waterfall
Exosens SAS
Income Statement
Exosens SAS
| Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
19
|
36
|
15
|
|
| Revenue |
565
N/A
|
394
-30%
|
432
+10%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(142)
|
(103)
|
(109)
|
|
| Gross Profit |
423
N/A
|
291
-31%
|
323
+11%
|
|
| Operating Income | ||||
| Operating Expenses |
(331)
|
(219)
|
(232)
|
|
| Selling, General & Administrative |
(173)
|
(116)
|
(130)
|
|
| Research & Development |
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(52)
|
(34)
|
(36)
|
|
| Other Operating Expenses |
(104)
|
(67)
|
(65)
|
|
| Operating Income |
92
N/A
|
72
-22%
|
90
+25%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(61)
|
(33)
|
(17)
|
|
| Non-Reccuring Items |
(1)
|
1
|
(2)
|
|
| Total Other Income |
0
|
2
|
3
|
|
| Pre-Tax Income |
30
N/A
|
42
+40%
|
75
+80%
|
|
| Net Income | ||||
| Tax Provision |
(5)
|
(11)
|
(19)
|
|
| Income from Continuing Operations |
25
|
31
|
56
|
|
| Net Income (Common) |
25
N/A
|
31
+24%
|
56
+82%
|
|
| EPS (Diluted) |
0.48
N/A
|
0.74
+54%
|
1.1
+49%
|
|