Sensirion Holding AG
SIX:SENS
Income Statement
Earnings Waterfall
Sensirion Holding AG
Income Statement
Sensirion Holding AG
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
175
N/A
|
168
-4%
|
171
+1%
|
201
+17%
|
254
+26%
|
284
+12%
|
287
+1%
|
308
+7%
|
322
+4%
|
280
-13%
|
233
-17%
|
238
+2%
|
277
+16%
|
333
+20%
|
342
+3%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(82)
|
(78)
|
(79)
|
(91)
|
(107)
|
(111)
|
(110)
|
(122)
|
(131)
|
(119)
|
(111)
|
(125)
|
(140)
|
(163)
|
(163)
|
|
| Gross Profit |
93
N/A
|
90
-3%
|
92
+2%
|
109
+19%
|
146
+34%
|
173
+19%
|
177
+2%
|
186
+5%
|
191
+2%
|
162
-15%
|
122
-25%
|
113
-7%
|
136
+20%
|
170
+25%
|
179
+5%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(97)
|
(96)
|
(94)
|
(95)
|
(93)
|
(97)
|
(100)
|
(106)
|
(116)
|
(126)
|
(128)
|
(125)
|
(126)
|
(131)
|
(136)
|
|
| Selling, General & Administrative |
(62)
|
(57)
|
(52)
|
(52)
|
(48)
|
(49)
|
(54)
|
(60)
|
(65)
|
(72)
|
(74)
|
(71)
|
(70)
|
(73)
|
(75)
|
|
| Research & Development |
(36)
|
(39)
|
(42)
|
(43)
|
(46)
|
(48)
|
(46)
|
(47)
|
(51)
|
(54)
|
(54)
|
(53)
|
(56)
|
(58)
|
(62)
|
|
| Other Operating Expenses |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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%
|
36
-52%
|
(6)
N/A
|
(12)
-98%
|
10
N/A
|
39
+285%
|
43
+9%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
(2)
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(16)
|
(17)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(8)
-19%
|
(4)
+50%
|
11
N/A
|
48
+319%
|
75
+56%
|
76
+2%
|
78
+2%
|
71
-9%
|
32
-55%
|
(12)
N/A
|
(45)
-284%
|
(21)
+52%
|
23
N/A
|
26
+13%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
2
|
1
|
(1)
|
(4)
|
(8)
|
(10)
|
(12)
|
(7)
|
(2)
|
5
|
1
|
(8)
|
(6)
|
(6)
|
|
| Income from Continuing Operations |
(6)
|
(6)
|
(3)
|
11
|
44
|
67
|
66
|
66
|
64
|
30
|
(7)
|
(44)
|
(29)
|
18
|
20
|
|
| Net Income (Common) |
(6)
N/A
|
(6)
+2%
|
(3)
+56%
|
11
N/A
|
44
+303%
|
67
+52%
|
66
-2%
|
66
+0%
|
64
-4%
|
30
-53%
|
(7)
N/A
|
(44)
-569%
|
(29)
+34%
|
18
N/A
|
20
+15%
|
|
| 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%
|
1.93
-53%
|
-0.42
N/A
|
-2.82
-571%
|
-1.85
+34%
|
1.13
N/A
|
1.29
+14%
|
|