Ascom Holding AG
SIX:ASCN
Income Statement
Earnings Waterfall
Ascom Holding AG
Revenue
|
297.3m
CHF
|
Cost of Revenue
|
-155.9m
CHF
|
Gross Profit
|
141.4m
CHF
|
Operating Expenses
|
-121.2m
CHF
|
Operating Income
|
20.2m
CHF
|
Other Expenses
|
-2.8m
CHF
|
Net Income
|
17.4m
CHF
|
Income Statement
Ascom Holding AG
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 |
1 515
N/A
|
1 079
-29%
|
838
-22%
|
776
-7%
|
689
-11%
|
630
-9%
|
475
-25%
|
435
-8%
|
491
+13%
|
504
+3%
|
509
+1%
|
495
-3%
|
537
+8%
|
583
+9%
|
473
-19%
|
405
-14%
|
438
+8%
|
438
N/A
|
450
+3%
|
462
+3%
|
460
0%
|
437
-5%
|
438
+0%
|
438
+0%
|
411
-6%
|
389
-5%
|
354
-9%
|
316
-11%
|
310
-2%
|
313
+1%
|
319
+2%
|
309
-3%
|
283
-8%
|
279
-1%
|
281
+1%
|
288
+2%
|
292
+1%
|
295
+1%
|
297
+1%
|
304
+2%
|
297
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 174)
|
(800)
|
(588)
|
(540)
|
(466)
|
(422)
|
(297)
|
(261)
|
(313)
|
(318)
|
(300)
|
(293)
|
(310)
|
(316)
|
(228)
|
(182)
|
(219)
|
(227)
|
(233)
|
(235)
|
(233)
|
(225)
|
(210)
|
(204)
|
(202)
|
(199)
|
(176)
|
(155)
|
(149)
|
(153)
|
(160)
|
(160)
|
(157)
|
(153)
|
(148)
|
(151)
|
(155)
|
(165)
|
(161)
|
(158)
|
(156)
|
|
Gross Profit |
341
N/A
|
279
-18%
|
250
-10%
|
236
-6%
|
222
-6%
|
208
-7%
|
178
-14%
|
174
-3%
|
177
+2%
|
187
+5%
|
209
+12%
|
203
-3%
|
227
+12%
|
267
+17%
|
245
-8%
|
223
-9%
|
219
-2%
|
211
-4%
|
217
+3%
|
227
+5%
|
227
+0%
|
213
-6%
|
227
+7%
|
234
+3%
|
209
-11%
|
190
-9%
|
179
-6%
|
161
-10%
|
161
0%
|
160
0%
|
158
-1%
|
149
-6%
|
126
-15%
|
126
+0%
|
133
+6%
|
137
+3%
|
137
0%
|
131
-4%
|
136
+4%
|
146
+7%
|
141
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(386)
|
(260)
|
(208)
|
(194)
|
(188)
|
(184)
|
(144)
|
(139)
|
(193)
|
(194)
|
(165)
|
(168)
|
(195)
|
(217)
|
(193)
|
(178)
|
(178)
|
(184)
|
(191)
|
(187)
|
(180)
|
(171)
|
(180)
|
(186)
|
(181)
|
(179)
|
(172)
|
(146)
|
(127)
|
(133)
|
(132)
|
(131)
|
(135)
|
(133)
|
(122)
|
(124)
|
(121)
|
(122)
|
(122)
|
(122)
|
(121)
|
|
Selling, General & Administrative |
(368)
|
(240)
|
(177)
|
(179)
|
(163)
|
(151)
|
(118)
|
(111)
|
(143)
|
(144)
|
(134)
|
(134)
|
(145)
|
(159)
|
(141)
|
(127)
|
(133)
|
(135)
|
(132)
|
(130)
|
(129)
|
(128)
|
(130)
|
(132)
|
(129)
|
(130)
|
(126)
|
(111)
|
(97)
|
(100)
|
(98)
|
(98)
|
(100)
|
(97)
|
(88)
|
(92)
|
(91)
|
(92)
|
(95)
|
(97)
|
(95)
|
|
Research & Development |
0
|
(15)
|
(28)
|
(31)
|
(36)
|
(36)
|
(27)
|
(27)
|
(34)
|
(34)
|
(33)
|
(34)
|
(47)
|
(55)
|
(48)
|
(45)
|
(46)
|
(48)
|
(50)
|
(49)
|
(42)
|
(39)
|
(41)
|
(41)
|
(43)
|
(43)
|
(40)
|
(32)
|
(29)
|
(32)
|
(32)
|
(32)
|
(33)
|
(35)
|
(32)
|
(30)
|
(29)
|
(29)
|
(27)
|
(25)
|
(27)
|
|
Depreciation & Amortization |
(19)
|
(19)
|
(13)
|
(12)
|
(5)
|
(0)
|
(1)
|
(2)
|
(9)
|
(8)
|
(0)
|
(2)
|
(8)
|
(12)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(6)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
|
Other Operating Expenses |
1
|
14
|
10
|
28
|
17
|
4
|
3
|
1
|
(7)
|
(7)
|
2
|
1
|
5
|
9
|
6
|
4
|
10
|
9
|
2
|
3
|
3
|
8
|
1
|
(4)
|
0
|
3
|
0
|
(3)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
1
|
|
Operating Income |
(45)
N/A
|
19
N/A
|
42
+126%
|
42
+0%
|
35
-18%
|
24
-31%
|
35
+45%
|
35
-1%
|
(16)
N/A
|
(7)
+55%
|
44
N/A
|
35
-21%
|
33
-5%
|
50
+51%
|
51
+4%
|
45
-12%
|
41
-11%
|
27
-33%
|
27
-3%
|
40
+49%
|
48
+20%
|
42
-12%
|
47
+12%
|
48
+2%
|
29
-40%
|
10
-64%
|
6
-39%
|
15
+140%
|
33
+120%
|
27
-17%
|
27
-3%
|
18
-34%
|
(9)
N/A
|
(7)
+19%
|
11
N/A
|
13
+19%
|
16
+19%
|
9
-44%
|
14
+61%
|
24
+65%
|
20
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(13)
|
(7)
|
(1)
|
(7)
|
(6)
|
(6)
|
(7)
|
(1)
|
3
|
5
|
(0)
|
(2)
|
(2)
|
(1)
|
2
|
0
|
(0)
|
2
|
(1)
|
(3)
|
(1)
|
2
|
2
|
2
|
1
|
1
|
|
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
|
(1)
|
0
|
(150)
|
(145)
|
0
|
1
|
1
|
5
|
(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 |
(13)
|
(11)
|
(13)
|
(9)
|
(7)
|
(4)
|
1
|
1
|
2
|
2
|
(3)
|
2
|
(0)
|
(6)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
3
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
5
|
5
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
|
Pre-Tax Income |
(58)
N/A
|
9
N/A
|
30
+244%
|
34
+13%
|
28
-16%
|
20
-29%
|
36
+77%
|
36
+1%
|
(14)
N/A
|
(6)
+59%
|
41
N/A
|
36
-11%
|
33
-11%
|
42
+30%
|
46
+8%
|
33
-28%
|
34
+4%
|
27
-21%
|
20
-26%
|
34
+69%
|
42
+23%
|
35
-16%
|
49
+40%
|
54
+10%
|
32
-40%
|
10
-68%
|
(147)
N/A
|
(131)
+11%
|
33
N/A
|
31
-8%
|
27
-11%
|
27
-3%
|
(3)
N/A
|
(8)
-219%
|
8
N/A
|
12
+54%
|
17
+43%
|
11
-38%
|
15
+41%
|
25
+65%
|
20
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(6)
|
7
|
9
|
1
|
(5)
|
0
|
1
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(13)
|
(10)
|
(6)
|
(3)
|
(5)
|
(1)
|
0
|
(5)
|
(4)
|
(11)
|
(13)
|
(8)
|
(3)
|
2
|
(2)
|
(7)
|
(6)
|
(6)
|
(4)
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(2)
|
(4)
|
(6)
|
(3)
|
|
Income from Continuing Operations |
(68)
|
3
|
36
|
43
|
30
|
16
|
36
|
37
|
(21)
|
(13)
|
33
|
31
|
24
|
30
|
36
|
27
|
31
|
22
|
19
|
34
|
37
|
31
|
38
|
40
|
24
|
8
|
(146)
|
(134)
|
26
|
25
|
21
|
23
|
1
|
(6)
|
7
|
9
|
14
|
9
|
11
|
18
|
17
|
|
Income to Minority Interest |
(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
|
|
Net Income (Common) |
(68)
N/A
|
12
N/A
|
47
+308%
|
75
+60%
|
145
+93%
|
99
-32%
|
17
-83%
|
13
-22%
|
(48)
N/A
|
(42)
+12%
|
8
N/A
|
13
+59%
|
25
+88%
|
30
+21%
|
33
+9%
|
24
-25%
|
23
-5%
|
19
-16%
|
22
+13%
|
31
+43%
|
37
+19%
|
31
-17%
|
38
+23%
|
40
+7%
|
24
-40%
|
8
-68%
|
(146)
N/A
|
(134)
+8%
|
26
N/A
|
25
-5%
|
21
-13%
|
23
+5%
|
1
-98%
|
(6)
N/A
|
7
N/A
|
9
+43%
|
14
+45%
|
9
-36%
|
11
+26%
|
18
+67%
|
17
-5%
|
|
EPS (Diluted) |
-4.43
N/A
|
0.31
N/A
|
1.28
+313%
|
2.07
+62%
|
4.02
+94%
|
2.74
-32%
|
0.48
-82%
|
0.37
-23%
|
-1.38
N/A
|
-1.16
+16%
|
0.23
N/A
|
0.36
+57%
|
0.72
+100%
|
0.86
+19%
|
0.94
+9%
|
0.7
-26%
|
0.66
-6%
|
0.64
-3%
|
0.55
-14%
|
0.92
+67%
|
1.06
+15%
|
0.87
-18%
|
1.06
+22%
|
1.14
+8%
|
0.68
-40%
|
0.21
-69%
|
-4.07
N/A
|
-3.7
+9%
|
0.72
N/A
|
0.69
-4%
|
0.59
-14%
|
0.63
+7%
|
0.01
-98%
|
-0.17
N/A
|
0.18
N/A
|
0.26
+44%
|
0.37
+42%
|
0.24
-35%
|
0.3
+25%
|
0.51
+70%
|
0.48
-6%
|