Kardex Holding AG
SIX:KARN
Income Statement
Earnings Waterfall
Kardex Holding AG
Revenue
|
702.9m
EUR
|
Cost of Revenue
|
-467m
EUR
|
Gross Profit
|
235.9m
EUR
|
Operating Expenses
|
-145.6m
EUR
|
Operating Income
|
90.3m
EUR
|
Other Expenses
|
-23.7m
EUR
|
Net Income
|
66.6m
EUR
|
Income Statement
Kardex Holding AG
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
423
N/A
|
458
+8%
|
471
+3%
|
449
-5%
|
413
-8%
|
412
0%
|
456
+11%
|
506
+11%
|
566
+12%
|
643
+14%
|
703
+9%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(271)
|
(295)
|
(300)
|
(286)
|
(260)
|
(256)
|
(292)
|
(336)
|
(388)
|
(436)
|
(467)
|
|
Gross Profit |
152
N/A
|
163
+7%
|
171
+5%
|
163
-5%
|
153
-6%
|
156
+2%
|
163
+4%
|
170
+4%
|
178
+5%
|
207
+17%
|
236
+14%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(99)
|
(105)
|
(108)
|
(104)
|
(96)
|
(98)
|
(103)
|
(112)
|
(121)
|
(132)
|
(146)
|
|
Selling, General & Administrative |
(86)
|
(93)
|
(95)
|
(91)
|
(83)
|
(86)
|
(89)
|
(100)
|
(104)
|
(116)
|
(124)
|
|
Research & Development |
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(17)
|
|
Depreciation & Amortization |
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(4)
|
|
Other Operating Expenses |
1
|
0
|
0
|
(2)
|
1
|
(1)
|
1
|
0
|
(1)
|
(3)
|
(0)
|
|
Operating Income |
53
N/A
|
58
+9%
|
63
+9%
|
59
-6%
|
57
-3%
|
58
+2%
|
60
+3%
|
58
-4%
|
56
-3%
|
75
+33%
|
90
+20%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
1
|
0
|
(1)
|
0
|
(4)
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
1
|
0
|
(2)
|
0
|
1
|
|
Pre-Tax Income |
52
N/A
|
56
+9%
|
60
+8%
|
55
-8%
|
54
-3%
|
57
+6%
|
60
+5%
|
55
-7%
|
54
-3%
|
75
+40%
|
87
+16%
|
|
Net Income | ||||||||||||
Tax Provision |
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(14)
|
(16)
|
(15)
|
(15)
|
(20)
|
(20)
|
|
Income from Continuing Operations |
38
|
42
|
45
|
42
|
41
|
43
|
44
|
40
|
39
|
55
|
67
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
|
Net Income (Common) |
38
N/A
|
41
+7%
|
44
+8%
|
42
-6%
|
41
-2%
|
43
+7%
|
44
+1%
|
40
-8%
|
38
-6%
|
54
+43%
|
67
+23%
|
|
EPS (Diluted) |
4.96
N/A
|
5.33
+7%
|
5.75
+8%
|
5.39
-6%
|
5.28
-2%
|
5.63
+7%
|
5.69
+1%
|
5.21
-8%
|
4.9
-6%
|
7
+43%
|
8.63
+23%
|