InCity Immobilien AG
XBER:IC8
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
InCity Immobilien AG
XBER:IC8
|
DE |
|
Telefast Indonesia Tbk PT
IDX:TFAS
|
ID |
|
C
|
Club Hipico de Santiago SA
SGO:HIPICO
|
CL |
|
Excelsior Solutions Corp
OTC:BRYN
|
US |
Income Statement
Earnings Waterfall
InCity Immobilien AG
Income Statement
InCity Immobilien AG
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
2
|
4
|
4
|
6
|
6
|
6
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Revenue |
53
N/A
|
74
+39%
|
60
-19%
|
53
-12%
|
31
-41%
|
45
+45%
|
56
+26%
|
20
-64%
|
13
-34%
|
15
+11%
|
7
-51%
|
15
+107%
|
14
-11%
|
0
-98%
|
35
+11 248%
|
53
+50%
|
45
-14%
|
31
-31%
|
25
-20%
|
23
-7%
|
9
-63%
|
13
+56%
|
11
-20%
|
8
-24%
|
9
+5%
|
8
-11%
|
7
-15%
|
7
+5%
|
8
+9%
|
8
+10%
|
8
-7%
|
7
-4%
|
36
+395%
|
37
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(43)
|
(61)
|
(50)
|
(47)
|
(29)
|
(43)
|
(51)
|
(18)
|
(13)
|
(13)
|
(7)
|
(12)
|
(12)
|
(5)
|
(32)
|
(42)
|
(40)
|
(30)
|
(20)
|
(19)
|
(7)
|
(11)
|
(6)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(32)
|
(33)
|
|
| Gross Profit |
10
N/A
|
13
+35%
|
10
-25%
|
6
-40%
|
2
-67%
|
1
-29%
|
6
+282%
|
3
-50%
|
1
-75%
|
2
+186%
|
0
-91%
|
3
+1 683%
|
2
-38%
|
(5)
N/A
|
3
N/A
|
11
+228%
|
5
-50%
|
2
-71%
|
5
+214%
|
5
-2%
|
2
-61%
|
3
+48%
|
5
+77%
|
5
+4%
|
5
-5%
|
6
+15%
|
5
-6%
|
5
-1%
|
6
+8%
|
6
+3%
|
6
-1%
|
5
-11%
|
4
-17%
|
4
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(1)
|
12
|
10
|
(3)
|
(13)
|
(14)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
(0)
|
(5)
|
(5)
|
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
1
|
14
|
13
|
(1)
|
(10)
|
(11)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
(1)
|
(1)
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
7
N/A
|
10
+37%
|
9
-10%
|
18
+101%
|
12
-34%
|
(2)
N/A
|
(7)
-272%
|
(11)
-50%
|
(4)
+62%
|
(3)
+31%
|
(4)
-44%
|
(2)
+62%
|
(0)
+94%
|
(5)
-5 656%
|
0
N/A
|
8
+1 864%
|
1
-85%
|
(3)
N/A
|
1
N/A
|
1
-24%
|
(2)
N/A
|
(0)
+81%
|
1
N/A
|
1
+50%
|
0
-97%
|
5
+18 088%
|
5
+4%
|
0
-98%
|
1
+678%
|
4
+543%
|
(1)
N/A
|
(2)
-192%
|
(4)
-118%
|
(5)
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
(0)
|
0
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
5
N/A
|
6
+21%
|
6
-4%
|
15
+154%
|
7
-51%
|
(7)
N/A
|
(12)
-73%
|
(13)
-9%
|
(6)
+57%
|
(5)
+10%
|
(5)
N/A
|
(3)
+46%
|
(1)
+65%
|
(7)
-596%
|
(0)
+97%
|
8
N/A
|
1
-92%
|
(3)
N/A
|
1
N/A
|
0
-78%
|
(2)
N/A
|
(1)
+52%
|
(0)
+68%
|
(0)
-37%
|
(2)
-305%
|
3
N/A
|
2
-6%
|
(2)
N/A
|
1
N/A
|
2
+38%
|
(3)
N/A
|
(3)
-28%
|
(6)
-71%
|
(6)
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
4
|
5
|
14
|
8
|
(5)
|
(14)
|
(15)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(7)
|
(1)
|
6
|
0
|
(3)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
3
|
2
|
(2)
|
1
|
1
|
(3)
|
(4)
|
(6)
|
(7)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(6)
|
0
|
5
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(0)
|
2
|
0
|
(1)
|
1
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3
N/A
|
4
+40%
|
5
+11%
|
8
+73%
|
9
+7%
|
(0)
N/A
|
(14)
-17 463%
|
(14)
+1%
|
(5)
+66%
|
(4)
+14%
|
(5)
-13%
|
(4)
+9%
|
(2)
+52%
|
(5)
-150%
|
(1)
+81%
|
4
N/A
|
1
-72%
|
(1)
N/A
|
1
N/A
|
0
-51%
|
(2)
N/A
|
(1)
+52%
|
(0)
+57%
|
(1)
-29%
|
(2)
-210%
|
3
N/A
|
2
-8%
|
(2)
N/A
|
1
N/A
|
1
+37%
|
(3)
N/A
|
(4)
-26%
|
(6)
-68%
|
(7)
-9%
|
|
| EPS (Diluted) |
1.18
N/A
|
1.45
+23%
|
1.7
+17%
|
2.79
+64%
|
3.01
+8%
|
-0.01
N/A
|
-3.85
-38 400%
|
-2.17
+44%
|
-0.49
+77%
|
-0.32
+35%
|
-0.36
-12%
|
-0.33
+8%
|
-0.16
+52%
|
-0.4
-150%
|
-0.08
+80%
|
0.27
N/A
|
0.03
-89%
|
-0.03
N/A
|
0.01
N/A
|
0
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0.03
N/A
|
0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
0.02
+100%
|
-0.03
N/A
|
-0.04
-33%
|
-0.07
-75%
|
-0.08
-14%
|
|