Eisen und Huettenwerke AG
XBER:EIS
Income Statement
Earnings Waterfall
Eisen und Huettenwerke AG
Income Statement
Eisen und Huettenwerke AG
| Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
42
N/A
|
42
0%
|
17
-60%
|
16
-5%
|
43
+172%
|
0
-99%
|
0
-6%
|
0
-13%
|
0
-4%
|
0
N/A
|
0
+1%
|
0
+2%
|
0
+1%
|
0
-1%
|
0
+4%
|
0
+1%
|
0
+2%
|
0
+2%
|
0
-13%
|
0
-30%
|
0
-22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(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
|
|
| Gross Profit |
42
N/A
|
0
N/A
|
17
N/A
|
0
N/A
|
43
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
40
|
(1)
|
21
|
(1)
|
14
|
(1)
|
17
|
(1)
|
21
|
(1)
|
8
|
(1)
|
10
|
(1)
|
6
|
(1)
|
6
|
(1)
|
7
|
(0)
|
8
|
(1)
|
10
|
(1)
|
7
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
41
|
(0)
|
22
|
(0)
|
15
|
(0)
|
17
|
(0)
|
22
|
(0)
|
8
|
(0)
|
11
|
(0)
|
7
|
(0)
|
7
|
(0)
|
8
|
0
|
8
|
(0)
|
10
|
(0)
|
8
|
|
| Operating Income |
41
N/A
|
41
0%
|
16
-61%
|
15
-4%
|
42
+177%
|
41
-4%
|
(1)
N/A
|
21
N/A
|
(1)
N/A
|
15
N/A
|
(1)
N/A
|
17
N/A
|
(1)
N/A
|
21
N/A
|
(1)
N/A
|
8
N/A
|
(1)
N/A
|
10
N/A
|
(1)
N/A
|
6
N/A
|
(1)
N/A
|
6
N/A
|
(1)
N/A
|
7
N/A
|
0
-99%
|
8
+16 046%
|
(1)
N/A
|
10
N/A
|
(1)
N/A
|
7
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
1
|
0
|
1
|
23
|
2
|
17
|
2
|
19
|
2
|
24
|
1
|
10
|
1
|
11
|
1
|
7
|
0
|
7
|
0
|
8
|
0
|
8
|
1
|
9
|
1
|
10
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Total Other Income |
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)
|
|
| Pre-Tax Income |
41
N/A
|
41
0%
|
16
-61%
|
16
+2%
|
42
+162%
|
42
0%
|
23
-46%
|
23
0%
|
16
-28%
|
16
-1%
|
18
+13%
|
18
+1%
|
23
+24%
|
23
-1%
|
9
-60%
|
9
-3%
|
10
+16%
|
10
-1%
|
7
-34%
|
7
-1%
|
6
-2%
|
6
-4%
|
7
+18%
|
8
+4%
|
8
+10%
|
9
+2%
|
11
+26%
|
11
+4%
|
9
-24%
|
8
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
40
|
40
|
15
|
16
|
41
|
41
|
22
|
22
|
16
|
16
|
18
|
18
|
22
|
22
|
9
|
9
|
10
|
10
|
7
|
7
|
6
|
6
|
7
|
8
|
8
|
9
|
11
|
11
|
8
|
8
|
|
| Net Income (Common) |
40
N/A
|
40
0%
|
15
-61%
|
16
+1%
|
41
+164%
|
41
0%
|
22
-46%
|
22
0%
|
16
-29%
|
16
0%
|
18
+13%
|
18
+0%
|
22
+25%
|
22
-1%
|
9
-60%
|
9
-2%
|
10
+18%
|
10
-1%
|
7
-34%
|
7
-1%
|
6
-2%
|
6
-4%
|
7
+18%
|
8
+4%
|
8
+10%
|
9
+2%
|
11
+24%
|
11
+3%
|
8
-24%
|
8
-2%
|
|
| EPS (Diluted) |
2.27
N/A
|
2.27
N/A
|
0.88
-61%
|
0.89
+1%
|
2.34
+163%
|
2.33
0%
|
1.26
-46%
|
1.26
N/A
|
0.9
-29%
|
0.9
N/A
|
1.01
+12%
|
1.01
N/A
|
1.27
+26%
|
1.26
-1%
|
0.5
-60%
|
0.49
-2%
|
0.58
+18%
|
0.57
-2%
|
0.38
-33%
|
0.38
N/A
|
0.37
-3%
|
0.35
-5%
|
0.42
+20%
|
0.43
+2%
|
0.48
+12%
|
0.49
+2%
|
0.6
+22%
|
0.62
+3%
|
0.47
-24%
|
0.46
-2%
|
|