Gurit Holding AG
SIX:GURN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Gurit Holding AG
SIX:GURN
|
CH |
Income Statement
Earnings Waterfall
Gurit Holding AG
Income Statement
Gurit Holding AG
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
1
|
0
|
3
|
0
|
7
|
0
|
6
|
0
|
0
|
|
| Revenue |
554
N/A
|
468
-16%
|
444
-5%
|
499
+12%
|
509
+2%
|
460
-10%
|
429
-7%
|
432
+1%
|
383
-11%
|
320
-17%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(442)
|
(383)
|
(379)
|
(435)
|
(434)
|
(385)
|
(358)
|
(352)
|
(311)
|
(250)
|
|
| Gross Profit |
112
N/A
|
85
-24%
|
65
-23%
|
64
-1%
|
75
+17%
|
75
-1%
|
71
-5%
|
80
+13%
|
72
-10%
|
70
-4%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(56)
|
(56)
|
(35)
|
(35)
|
(55)
|
(54)
|
(52)
|
(50)
|
(45)
|
(43)
|
|
| Selling, General & Administrative |
(48)
|
(47)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(44)
|
(40)
|
(41)
|
|
| Research & Development |
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
|
| Other Operating Expenses |
1
|
0
|
19
|
19
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Operating Income |
56
N/A
|
29
-48%
|
30
+3%
|
30
-3%
|
20
-31%
|
21
+3%
|
19
-10%
|
30
+58%
|
28
-7%
|
26
-5%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(4)
|
(2)
|
(3)
|
(5)
|
(9)
|
(9)
|
(11)
|
(11)
|
(12)
|
(9)
|
|
| Non-Reccuring Items |
(4)
|
(6)
|
(6)
|
(7)
|
(5)
|
(1)
|
(2)
|
(37)
|
(103)
|
(69)
|
|
| Total Other Income |
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
|
| Pre-Tax Income |
48
N/A
|
21
-56%
|
22
+6%
|
16
-26%
|
6
-63%
|
10
+71%
|
6
-45%
|
(19)
N/A
|
(87)
-354%
|
(53)
+39%
|
|
| Net Income | |||||||||||
| Tax Provision |
(13)
|
(12)
|
(7)
|
(7)
|
(9)
|
(6)
|
(6)
|
(9)
|
(9)
|
(7)
|
|
| Income from Continuing Operations |
35
|
9
|
15
|
9
|
(3)
|
4
|
(0)
|
(28)
|
(96)
|
(60)
|
|
| Income to Minority Interest |
2
|
2
|
1
|
0
|
3
|
3
|
1
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
37
N/A
|
11
-69%
|
16
+43%
|
9
-43%
|
(0)
N/A
|
7
N/A
|
0
-98%
|
(28)
N/A
|
(96)
-244%
|
(60)
+37%
|
|
| EPS (Diluted) |
7.88
N/A
|
2.43
-69%
|
3.48
+43%
|
1.98
-43%
|
-0.09
N/A
|
1.59
N/A
|
0.04
-97%
|
-5.97
N/A
|
-20.54
-244%
|
-12.9
+37%
|
|