Sensirion Holding AG
SIX:SENS
Income Statement
Earnings Waterfall
Sensirion Holding AG
Revenue
|
321.7m
CHF
|
Cost of Revenue
|
-131.1m
CHF
|
Gross Profit
|
190.6m
CHF
|
Operating Expenses
|
-116.2m
CHF
|
Operating Income
|
74.4m
CHF
|
Other Expenses
|
-10.8m
CHF
|
Net Income
|
63.6m
CHF
|
Income Statement
Sensirion Holding AG
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
175
N/A
|
168
-4%
|
171
+1%
|
201
+17%
|
254
+26%
|
284
+12%
|
287
+1%
|
308
+7%
|
322
+4%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(82)
|
(78)
|
(79)
|
(91)
|
(107)
|
(111)
|
(110)
|
(122)
|
(131)
|
|
Gross Profit |
93
N/A
|
90
-3%
|
92
+2%
|
109
+19%
|
146
+34%
|
173
+19%
|
177
+2%
|
186
+5%
|
191
+2%
|
|
Operating Income | ||||||||||
Operating Expenses |
(97)
|
(96)
|
(94)
|
(95)
|
(93)
|
(97)
|
(100)
|
(106)
|
(116)
|
|
Selling, General & Administrative |
(62)
|
(57)
|
(52)
|
(52)
|
(48)
|
(49)
|
(54)
|
(60)
|
(65)
|
|
Research & Development |
(36)
|
(39)
|
(42)
|
(43)
|
(46)
|
(48)
|
(46)
|
(47)
|
(51)
|
|
Other Operating Expenses |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(6)
-28%
|
(2)
+64%
|
15
N/A
|
53
+255%
|
76
+45%
|
77
+1%
|
80
+4%
|
74
-7%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
(7)
N/A
|
(8)
-19%
|
(4)
+50%
|
11
N/A
|
48
+319%
|
75
+56%
|
76
+2%
|
78
+2%
|
71
-9%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
2
|
1
|
(1)
|
(4)
|
(8)
|
(10)
|
(12)
|
(7)
|
|
Income from Continuing Operations |
(6)
|
(6)
|
(3)
|
11
|
44
|
67
|
66
|
66
|
64
|
|
Net Income (Common) |
(6)
N/A
|
(6)
+2%
|
(3)
+56%
|
11
N/A
|
44
+303%
|
67
+52%
|
66
-2%
|
66
+0%
|
64
-4%
|
|
EPS (Diluted) |
-0.45
N/A
|
-0.42
+7%
|
-0.18
+57%
|
0.71
N/A
|
2.84
+300%
|
4.32
+52%
|
4.24
-2%
|
4.24
N/A
|
4.07
-4%
|