Maison Antoine Baud SA
PAR:MLMAB
Income Statement
Earnings Waterfall
Maison Antoine Baud SA
Income Statement
Maison Antoine Baud SA
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
0
|
0
|
0
|
0
|
|
| Revenue |
7
N/A
|
8
+6%
|
8
+12%
|
8
-11%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(2)
|
(3)
|
(3)
|
(3)
|
|
| Gross Profit |
5
N/A
|
5
+4%
|
6
+16%
|
5
-15%
|
|
| Operating Income | |||||
| Operating Expenses |
(3)
|
(3)
|
(4)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(4)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
1
|
|
| Operating Income |
2
N/A
|
2
+13%
|
2
+2%
|
2
+6%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
2
|
0
|
3
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
2
N/A
|
5
+147%
|
2
-54%
|
6
+185%
|
|
| Net Income | |||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
1
|
3
|
1
|
4
|
|
| Net Income (Common) |
1
N/A
|
3
+149%
|
1
-54%
|
4
+195%
|
|
| EPS (Diluted) |
6.73
N/A
|
16.78
+149%
|
7.73
-54%
|
22.84
+195%
|
|