Watchlist Manager

Watchlist

Price: 15.62 EUR -0.51% Market Closed

Market Cap: €2.2B

C	CPI Europe AG VSE:CPI	AT
B	Bergenbio ASA OSE:BGBIO	NO
	Brinker International Inc NYSE:EAT	US
	Chengdu Qinchuan IoT Technology Co Ltd SSE:688528	CN
	Global Blue Group Holding Ltd NYSE:GB	CH

Income Statement

Currency: EUR

	Apr-2003	Jul-2003	Oct-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Jan-2007	Apr-2007	Jul-2007	Oct-2007	Jan-2008	Apr-2008	Jul-2008	Oct-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	27	0	0	0	64	0	0	0	154	0	0	0	191	0	0	0	282	63	160	240	310	0	0	0	238	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	172	0	0	0	0	0	0	24	47	66	84	74	66	62	59	58	58	60	56	61	62	60	55	55	59	61	72	69	71	68	70	94	0	105	178	144	203	211	230	0	0	0	0
Revenue	75 N/A	80 +7%	86 +7%	94 +9%	102 +9%	112 +10%	120 +7%	171 +43%	230 +34%	280 +22%	349 +25%	374 +7%	401 +7%	437 +9%	458 +5%	493 +8%	519 +5%	554 +7%	598 +8%	634 +6%	671 +6%	700 +4%	716 +2%	736 +3%	763 +4%	761 0%	752 -1%	744 -1%	719 -3%	724 +1%	731 +1%	741 +1%	763 +3%	768 +1%	774 +1%	782 +1%	781 0%	806 +3%	834 +3%	853 +2%	869 +2%	644 -26%	581 -10%	508 -13%	644 +27%	586 -9%	569 -3%	548 -4%	497 -9%	471 -5%	439 -7%	419 -5%	315 -25%	312 -1%	310 0%	285 -8%	263 -8%	242 -8%	324 +34%	328 +1%	330 +1%	329 0%	334 +1%	338 +1%	341 +1%	354 +4%	367 +3%	378 +3%	383 +1%	381 -1%	378 -1%	376 0%	376 0%	378 +1%	375 -1%	375 0%	387 +3%	398 +3%	422 +6%	522 +24%	617 +18%	707 +15%	797 +13%	807 +1%	828 +3%	846 +2%	885 +5%	882 0%	870 -1%	854 -2%	819 -4%
Gross Profit
Cost of Revenue	(20)	(21)	(22)	(24)	(28)	(31)	(34)	(54)	(92)	(113)	(155)	(179)	(173)	(187)	(180)	(182)	(194)	(203)	(215)	(232)	(242)	(254)	(267)	(279)	(303)	(285)	(266)	(207)	(303)	(190)	(218)	(265)	(375)	(196)	(177)	(142)	(369)	(270)	(324)	(402)	(457)	(279)	(227)	(182)	(287)	(269)	(280)	(286)	(276)	(292)	(301)	(327)	(277)	(269)	(260)	(198)	(214)	(184)	(253)	(234)	(201)	(195)	(150)	(142)	(131)	(132)	(153)	(155)	(150)	(145)	(140)	(140)	(144)	(146)	(161)	(168)	(179)	(190)	(199)	(249)	(287)	(325)	(365)	(356)	(357)	(364)	(378)	(381)	(383)	(374)	(348)
Gross Profit	55 N/A	59 +7%	64 +8%	69 +9%	74 +7%	81 +9%	86 +6%	117 +37%	138 +17%	167 +21%	194 +16%	195 +0%	228 +17%	250 +10%	278 +11%	311 +12%	325 +5%	351 +8%	384 +9%	402 +5%	429 +7%	446 +4%	449 +1%	457 +2%	460 +1%	476 +3%	486 +2%	537 +11%	417 -22%	534 +28%	513 -4%	476 -7%	388 -18%	572 +47%	597 +4%	640 +7%	412 -36%	537 +30%	510 -5%	452 -11%	412 -9%	365 -11%	354 -3%	325 -8%	357 +10%	317 -11%	289 -9%	262 -9%	221 -15%	179 -19%	138 -23%	92 -33%	39 -58%	43 +10%	50 +18%	88 +74%	49 -44%	58 +18%	72 +24%	94 +31%	129 +36%	134 +4%	184 +37%	196 +6%	210 +7%	222 +6%	213 -4%	224 +5%	233 +4%	236 +1%	237 +1%	237 0%	231 -2%	232 +0%	214 -8%	207 -3%	208 +0%	208 +0%	223 +7%	273 +22%	330 +21%	382 +16%	432 +13%	451 +4%	471 +5%	482 +2%	507 +5%	501 -1%	487 -3%	480 -1%	471 -2%
Operating Income
Operating Expenses	(31)	(12)	(14)	(24)	(29)	(35)	(36)	(38)	16	15	20	46	(20)	(8)	(31)	(59)	(187)	(203)	(210)	(254)	(285)	(262)	(941)	(1 318)	(1 197)	(949)	(247)	(104)	19	(4)	(43)	(0)	(93)	(89)	(61)	(77)	(62)	(31)	(31)	(48)	(23)	(60)	(63)	(39)	(75)	(68)	(59)	(53)	(49)	(44)	(59)	(58)	(24)	(58)	(38)	(31)	(33)	(39)	(52)	(56)	(57)	(55)	(52)	(46)	(44)	(41)	(47)	(51)	(72)	(72)	(80)	(81)	(68)	(68)	(60)	(57)	(65)	(70)	(62)	(63)	(70)	(70)	(87)	(92)	(84)	(86)	(97)	(99)	(92)	(93)	(71)
Selling, General & Administrative	(20)	(23)	(26)	(34)	(36)	(38)	(40)	(69)	(66)	(76)	(94)	(96)	(123)	(157)	(167)	(150)	(198)	(203)	(221)	(269)	(255)	(248)	(665)	(686)	(423)	(489)	(58)	(6)	(45)	(49)	(65)	(68)	(163)	(155)	(133)	(136)	(127)	(88)	(80)	(80)	(97)	(90)	(84)	(54)	(84)	(73)	(57)	(53)	(67)	(41)	(41)	(43)	(54)	(43)	(43)	(32)	(35)	(46)	(60)	(66)	(64)	(61)	(58)	(51)	(51)	(48)	(52)	(57)	(74)	(74)	(83)	(84)	(71)	(71)	(62)	(59)	(68)	(73)	(72)	(78)	(82)	(83)	(95)	(99)	(92)	(93)	(105)	(106)	(101)	(103)	(90)
Depreciation & Amortization	(24)	(4)	(4)	(5)	(5)	(10)	(28)	(9)	(105)	(112)	(96)	(167)	(60)	(21)	(22)	24	(91)	(99)	(98)	(112)	(157)	(154)	(401)	(482)	(871)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	13	15	16	16	11	14	33	40	187	203	210	308	163	170	158	67	102	100	109	128	127	140	125	(150)	98	(460)	(189)	(97)	64	46	23	68	70	66	72	59	65	56	50	32	82	29	21	15	9	5	(2)	0	18	(3)	(18)	(15)	30	(15)	6	2	2	7	9	10	6	6	7	4	7	7	6	5	3	2	3	3	3	3	2	2	3	4	10	15	13	13	8	6	8	7	8	6	9	10	19
Operating Income	24 N/A	47 +97%	50 +6%	46 -8%	45 -2%	46 +3%	50 +8%	79 +58%	154 +95%	183 +18%	214 +17%	240 +12%	208 -13%	242 +16%	247 +2%	252 +2%	138 -45%	149 +8%	173 +17%	149 -14%	145 -3%	184 +27%	(492) N/A	(860) -75%	(737) +14%	(473) +36%	239 N/A	434 +81%	435 +0%	531 +22%	470 -11%	476 +1%	296 -38%	483 +63%	536 +11%	563 +5%	350 -38%	506 +45%	479 -5%	404 -16%	389 -4%	305 -22%	292 -4%	287 -2%	282 -2%	249 -12%	229 -8%	209 -9%	173 -17%	135 -22%	79 -42%	34 -57%	14 -58%	(15) N/A	13 N/A	57 +343%	17 -71%	19 +14%	20 +6%	38 +88%	72 +88%	79 +11%	132 +67%	149 +13%	165 +11%	181 +9%	167 -8%	172 +3%	161 -6%	164 +2%	157 -4%	156 -1%	164 +5%	164 +0%	153 -7%	149 -3%	142 -5%	138 -3%	161 +17%	209 +30%	261 +25%	312 +20%	345 +10%	358 +4%	387 +8%	396 +2%	410 +3%	402 -2%	395 -2%	386 -2%	400 +4%
Pre-Tax Income
Interest Income Expense	(10)	33	53	43	48	64	67	72	132	136	180	233	312	330	378	405	776	817	877	718	411	61	(1 787)	(2 211)	(2 666)	(2 532)	(931)	(494)	(63)	(242)	(174)	(207)	(57)	(226)	(48)	(65)	(7)	(116)	(258)	(104)	(163)	(58)	(118)	(172)	(121)	(216)	(205)	(32)	(532)	(246)	(180)	(638)	(47)	(127)	(382)	(80)	(65)	114	148	25	45	88	72	60	140	88	183	119	(137)	(120)	(316)	(156)	52	99	239	202	202	235	(188)	(78)	(420)	(536)	(657)	(631)	(457)	(518)	(202)	(204)	(40)	33	202
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(243)	0	0	(247)	(10)	(26)	(286)	(271)	(301)	(264)	(55)	(66)	(45)	(70)	(86)	(76)	(64)	(62)	(55)	(78)	(76)	(71)	88	77	79	80	(6)	(9)	(4)	(2)	(40)	(15)	(23)	(10)	3	7	32	41	51	58	(2)	(9)	(29)	(35)	1	0	1	1	0	0	0	(0)	(3)	(4)	(3)	(2)	214	1	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)
Total Other Income	0	0	0	(0)	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	20	3	(94)	0	123	154	269	122	102	123	188	159	118	85	(23)	62	(18)	(20)	23	24	(1)	(7)	(33)	(18)	(19)	(13)	(7)	(11)	(62)	(61)	(61)	(5)	(57)	(59)	(5)	(2)	14	(0)	16	18	3	1	0	(1)	(1)	(0)	1	0	1	(1)	(2)	(3)	(5)	(3)	(3)	(3)	(2)	(2)	(1)	(0)	(0)	0	0	0	0	(0)	(0)	0	0	(1)
Pre-Tax Income	14 N/A	80 +462%	103 +28%	89 -13%	93 +5%	110 +18%	116 +6%	151 +29%	286 +90%	319 +11%	393 +23%	474 +20%	520 +10%	572 +10%	626 +9%	658 +5%	914 +39%	966 +6%	1 050 +9%	866 -18%	555 -36%	265 -52%	(2 520) N/A	(3 166) -26%	(3 403) -8%	(3 129) +8%	(548) +82%	183 N/A	208 +14%	119 -43%	119 +0%	194 +63%	342 +77%	309 -10%	528 +71%	404 -23%	319 -21%	297 -7%	136 -54%	261 +91%	195 -25%	168 -14%	92 -46%	12 -87%	231 +1 873%	91 -60%	90 -1%	250 +177%	(375) N/A	(181) +52%	(167) +8%	(667) -300%	(78) +88%	(214) -173%	(451) -110%	(37) +92%	(48) -28%	154 N/A	200 +30%	121 -40%	186 +54%	229 +23%	203 -11%	201 -1%	276 +37%	233 -16%	350 +50%	292 -16%	25 -91%	45 +79%	(160) N/A	(2) +99%	213 N/A	258 +21%	386 +50%	344 -11%	339 -2%	369 +9%	186 -50%	132 -29%	(160) N/A	(224) -40%	(313) -40%	(273) +13%	(70) +74%	(122) -75%	206 N/A	196 -5%	354 +80%	418 +18%	600 +44%
Net Income
Tax Provision	(2)	(22)	(30)	(29)	(27)	(27)	(28)	(42)	(80)	(74)	(94)	(105)	(124)	(155)	(143)	(152)	(189)	(176)	(242)	(208)	(180)	(127)	411	506	352	311	(165)	(257)	(13)	(1)	21	10	(29)	(26)	(57)	(50)	(47)	(45)	(28)	(50)	(84)	(88)	(74)	(68)	(155)	(108)	(135)	(230)	(21)	(95)	(88)	39	(35)	16	38	(26)	(27)	(38)	(19)	(37)	(29)	(28)	14	37	33	47	(3)	(8)	20	5	(5)	(4)	(30)	(30)	(40)	(49)	(59)	(70)	(44)	(41)	(5)	11	84	72	28	49	(73)	(65)	(52)	(98)	(86)
Income from Continuing Operations	12	59	73	61	66	82	89	109	206	245	300	369	396	418	482	506	725	790	808	658	375	138	(2 109)	(2 660)	(3 051)	(2 818)	(713)	(74)	196	118	140	204	314	283	470	354	271	251	109	211	111	80	18	(57)	75	(17)	(45)	20	(396)	(276)	(255)	(629)	(114)	(199)	(412)	(63)	(75)	116	181	84	157	200	217	238	309	280	348	284	45	50	(166)	(5)	183	228	346	295	280	299	142	90	(165)	(213)	(229)	(200)	(42)	(73)	134	131	302	320	513
Income to Minority Interest	(1)	(1)	(1)	2	(3)	(9)	(9)	(17)	(16)	(28)	(42)	(42)	(71)	(69)	(92)	(117)	(267)	(303)	(321)	(260)	(70)	(1)	655	895	1 084	1 010	381	75	(115)	(63)	(35)	3	2	5	2	2	1	(2)	1	(2)	0	(1)	(3)	(3)	(2)	(2)	1	6	4	4	1	0	3	1	3	1	3	3	2	3	2	2	(0)	(1)	(1)	(0)	7	7	6	5	(1)	(1)	(2)	(1)	1	1	1	1	1	5	30	27	49	50	22	24	0	(0)	(10)	(0)	1
Net Income (Common)	12 N/A	58 +392%	73 +26%	63 -14%	63 0%	73 +16%	80 +9%	92 +16%	191 +107%	217 +14%	257 +19%	327 +27%	326 0%	349 +7%	390 +12%	389 0%	458 +18%	486 +6%	487 +0%	398 -18%	305 -23%	137 -55%	(1 453) N/A	(1 764) -21%	(1 968) -12%	(1 808) +8%	(332) +82%	1 N/A	81 +6 115%	55 -32%	105 +91%	207 +97%	316 +52%	288 -9%	472 +64%	355 -25%	272 -23%	249 -8%	110 -56%	210 +90%	111 -47%	221 +99%	170 -23%	118 -31%	178 +51%	49 -72%	17 -66%	86 +417%	(373) N/A	(251) +33%	(245) +2%	(645) -163%	(388) +40%	(481) -24%	(674) -40%	(73) +89%	(68) +7%	(56) +17%	(535) -850%	(614) -15%	(554) +10%	(341) +38%	217 N/A	246 +13%	316 +28%	285 -10%	359 +26%	291 -19%	53 -82%	56 +7%	(167) N/A	(7) +96%	182 N/A	227 +25%	347 +53%	296 -15%	281 -5%	300 +7%	143 -52%	95 -33%	(135) N/A	(185) -37%	(180) +3%	(151) +16%	(20) +87%	(48) -143%	134 N/A	131 -2%	292 +122%	319 +10%	514 +61%
EPS (Diluted)	0.78 N/A	3.39 +335%	3.57 +5%	3.1 -13%	3.11 +0%	3.09 -1%	3.61 +17%	3.64 +1%	7.69 +111%	7.24 -6%	8.6 +19%	9.53 +11%	9.91 +4%	8.07 -19%	8.63 +7%	5.77 -33%	10 +73%	10.34 +3%	9.45 -9%	8.67 -8%	6.2 -28%	2.93 -53%	-31.32 N/A	-39.38 -26%	-42.86 -9%	-33.98 +21%	-7.23 +79%	0.02 N/A	1.4 +6 900%	0.52 -63%	1.11 +113%	2.15 +94%	2.85 +33%	3.66 +28%	4.24 +16%	5.62 +33%	2.41 -57%	2.4 0%	1.06 -56%	1.98 +87%	1.08 -45%	2.17 +101%	1.65 -24%	1.16 -30%	1.75 +51%	0.46 -74%	0.16 -65%	0.84 +425%	-3.67 N/A	-2.55 +31%	-2.6 -2%	-6.57 -153%	-3.97 +40%	-4.99 -26%	-6.99 -40%	-0.7 +90%	-0.66 +6%	-0.54 +18%	-5.08 -841%	-5.48 -8%	-4.97 +9%	-3.1 +38%	1.73 N/A	2.24 +29%	2.6 +16%	2.53 -3%	2.99 +18%	2.88 -4%	0.52 -82%	0.72 +38%	-1.5 N/A	-0.05 +97%	1.34 N/A	1.65 +23%	2.53 +53%	2.23 -12%	2.02 -9%	2.16 +7%	1.04 -52%	0.69 -34%	-0.98 N/A	-1.34 -37%	-1.31 +2%	-1.09 +17%	-0.32 +71%	-0.35 -9%	0.97 N/A	0.95 -2%	2.11 +122%	2.32 +10%	3.73 +61%

Income Statement Balance Sheet Cash Flow Statement

CPI Europe AG
VSE:CPI

Income Statement

Earnings Waterfall
CPI Europe AG

Income Statement
CPI Europe AG

See Also

Company

Help

Tools

Stocks

CPI Europe AG VSE:CPI

Income Statement

Earnings Waterfall CPI Europe AG

Income Statement CPI Europe AG

See Also

Company

Help

Tools

Stocks

CPI Europe AG
VSE:CPI

Earnings Waterfall
CPI Europe AG

Income Statement
CPI Europe AG