First Time Loading...

Fenix Outdoor International AG
STO:FOI B

Watchlist Manager
Fenix Outdoor International AG Logo
Fenix Outdoor International AG
STO:FOI B
Watchlist
Price: 700 SEK 0.29% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

903.2m
+22%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+61%
5 Years
-
7 Years
-
10 Years
-
66.2m
+22%
Operating Income
Growth Rates:
1 Year
-18%
3 Years
-3%
5 Years
-
7 Years
-
10 Years
-
38.4m
+22%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-1%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Fenix Outdoor International AG

Revenue
903.2m EUR
Cost of Revenue
-388m EUR
Gross Profit
515.3m EUR
Operating Expenses
-449.1m EUR
Operating Income
66.2m EUR
Other Expenses
-27.8m EUR
Net Income
38.4m EUR

Income Statement
Fenix Outdoor International AG

Rotate your device to view
Income Statement
Currency: EUR
Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
599
N/A
569
-5%
563
-1%
563
+0%
562
0%
589
+5%
601
+2%
650
+8%
688
+6%
725
+5%
752
+4%
759
+1%
774
+2%
944
+22%
943
0%
739
-22%
903
+22%
Gross Profit
Cost of Revenue
(248)
(239)
(239)
(242)
(241)
(250)
(252)
(271)
(289)
(304)
(320)
(323)
(328)
(401)
(402)
(319)
(388)
Gross Profit
351
N/A
330
-6%
324
-2%
321
-1%
321
0%
339
+6%
349
+3%
379
+9%
399
+5%
421
+6%
432
+3%
437
+1%
446
+2%
543
+22%
541
0%
421
-22%
515
+22%
Operating Income
Operating Expenses
(279)
(265)
(260)
(260)
(253)
(267)
(278)
(297)
(312)
(332)
(344)
(354)
(365)
(457)
(459)
(367)
(449)
Selling, General & Administrative
(118)
(112)
(112)
(109)
(106)
(112)
(114)
(119)
(126)
(134)
(139)
(146)
(186)
(226)
(229)
(154)
(193)
Depreciation & Amortization
(45)
(45)
(44)
(49)
(50)
(50)
(53)
(51)
(53)
(54)
(54)
(55)
(48)
(63)
(63)
(58)
(73)
Other Operating Expenses
(117)
(108)
(105)
(102)
(97)
(105)
(112)
(126)
(133)
(144)
(151)
(153)
(132)
(168)
(167)
(154)
(183)
Operating Income
71
N/A
64
-10%
64
0%
62
-3%
68
+11%
72
+5%
71
-1%
82
+16%
87
+5%
90
+4%
88
-2%
83
-5%
81
-3%
87
+8%
82
-6%
54
-34%
66
+22%
Pre-Tax Income
Interest Income Expense
1
(2)
(5)
(8)
(4)
(3)
(1)
(0)
(2)
3
4
(0)
2
2
1
(5)
(0)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
Total Other Income
0
0
0
(0)
(4)
(4)
(4)
(0)
(1)
(1)
(1)
(0)
0
(1)
(2)
(0)
(7)
Pre-Tax Income
73
N/A
62
-14%
59
-5%
54
-9%
60
+13%
65
+7%
65
+1%
82
+25%
84
+3%
92
+9%
91
-1%
83
-9%
81
-2%
87
+8%
80
-8%
48
-40%
59
+24%
Net Income
Tax Provision
(23)
(20)
(20)
(20)
(21)
(23)
(24)
(25)
(24)
(26)
(24)
(22)
(22)
(26)
(24)
(16)
(20)
Income from Continuing Operations
49
42
39
34
39
42
42
57
60
66
66
61
59
61
56
32
39
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(0)
(1)
(1)
(1)
(0)
0
(1)
(0)
(0)
(0)
Net Income (Common)
49
N/A
42
-15%
39
-8%
34
-13%
39
+15%
41
+6%
41
0%
56
+38%
59
+5%
66
+11%
66
+1%
61
-8%
59
-3%
49
-16%
44
-10%
32
-29%
38
+22%
EPS (Diluted)
3.7
N/A
2.8
-24%
2.91
+4%
2.54
-13%
2.93
+15%
3.43
+17%
3.1
-10%
1.61
-48%
4.41
+174%
5.02
+14%
4.99
-1%
1.73
-65%
4.42
+155%
1.41
-68%
1.27
-10%
0.9
-29%
1.1
+22%

See Also

Summary
FOI B intrinsic value, competitors valuation, and company profile.
DCF Valuation
FOI B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FOI B stock valuation using valuation multiples.
Wall Street Estimates
FOI B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FOI B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.