I

IGE + XAO SA
XBER:IXA

Watchlist Manager
IGE + XAO SA
XBER:IXA
Watchlist
Price: 226 EUR 7.62% Market Closed
Market Cap: 293.8m EUR

Income Statement

Earnings Waterfall
IGE + XAO SA

Revenue
34.6m EUR
Cost of Revenue
-5.8m EUR
Gross Profit
28.8m EUR
Operating Expenses
-17.5m EUR
Operating Income
11.3m EUR
Other Expenses
-2.8m EUR
Net Income
8.4m EUR

Income Statement
IGE + XAO SA

Rotate your device to view
Income Statement
Currency: EUR
Jul-2004 Jan-2005 Jul-2005 Jan-2006 Jul-2006 Jan-2007 Jul-2007 Jan-2008 Jul-2008 Jan-2009 Jul-2009 Jan-2010 Jul-2010 Jan-2011 Jul-2011 Jan-2012 Jul-2012 Jan-2013 Jul-2013 Jan-2014 Jul-2014 Jan-2015 Jul-2015 Jan-2016 Jul-2016 Jan-2017 Jul-2017 Jan-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021
Revenue
Revenue
18
N/A
18
+5%
19
+5%
20
+1%
20
+3%
20
+2%
21
+2%
21
+3%
22
+4%
23
+3%
22
-3%
22
-3%
22
+1%
22
+2%
23
+4%
24
+2%
24
+2%
24
+1%
25
+1%
25
+3%
26
+4%
27
+2%
27
+2%
28
+1%
28
+2%
29
+1%
29
+3%
31
+4%
17
-44%
34
+97%
33
-4%
33
+0%
35
+6%
Gross Profit
Cost of Revenue
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(3)
(7)
(7)
(6)
(6)
Gross Profit
12
N/A
13
+7%
14
+8%
14
+2%
15
+7%
15
+3%
15
-1%
16
+3%
16
+4%
17
+4%
17
-2%
17
0%
17
+3%
18
+2%
18
+4%
19
+3%
19
+1%
19
+1%
19
+1%
20
+4%
20
+3%
21
+1%
21
+3%
21
+1%
22
+2%
22
+1%
23
+3%
24
+4%
14
-41%
27
+95%
26
-4%
27
+4%
29
+6%
Operating Income
Operating Expenses
(10)
(10)
(11)
(11)
(12)
(12)
(12)
(12)
(13)
(13)
(13)
(13)
(13)
(13)
(13)
(14)
(13)
(13)
(13)
(13)
(13)
(14)
(43)
(43)
(15)
(15)
(15)
(15)
(9)
(17)
(17)
(17)
(18)
Selling, General & Administrative
(9)
(10)
(10)
(11)
(11)
(11)
(11)
(12)
(12)
(13)
(12)
(12)
(12)
(12)
(13)
(13)
(13)
(13)
(14)
(14)
(14)
(15)
(15)
(15)
(15)
(15)
(15)
(16)
(8)
(17)
(16)
(15)
(16)
Depreciation & Amortization
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(2)
(2)
(2)
(2)
Other Operating Expenses
0
0
(0)
(0)
(1)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
1
1
1
1
(27)
(27)
1
1
1
1
0
1
1
1
1
Operating Income
2
N/A
2
+5%
3
+5%
2
-3%
3
+25%
3
+6%
3
-2%
3
+4%
3
+1%
4
+6%
3
-8%
3
+4%
4
+11%
4
+14%
5
+11%
5
+5%
5
+4%
6
+3%
6
+7%
7
+14%
7
+3%
6
-7%
(22)
N/A
(21)
+1%
7
N/A
7
N/A
8
+8%
9
+8%
5
-39%
10
+86%
9
-10%
11
+20%
11
+6%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
Non-Reccuring Items
0
(0)
(0)
0
0
0
0
(0)
(1)
(0)
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(0)
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(1)
0
0
28
28
0
0
(1)
(0)
0
0
0
0
(0)
Pre-Tax Income
2
N/A
2
-4%
3
+8%
3
+9%
3
+10%
3
+10%
4
+6%
4
+21%
4
-2%
4
-7%
4
-4%
4
-2%
4
+8%
5
+15%
5
+11%
5
+8%
6
+5%
6
+2%
6
+6%
7
+7%
7
+4%
7
+1%
7
+4%
8
+3%
8
+3%
8
+1%
8
+6%
9
+6%
5
-40%
10
+85%
9
-9%
11
+20%
11
+6%
Net Income
Tax Provision
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(1)
(3)
(2)
(3)
(3)
Income from Continuing Operations
2
2
2
2
2
2
2
3
3
3
3
3
3
3
4
4
4
4
4
5
5
5
5
6
6
5
6
6
4
7
7
8
8
Income to Minority Interest
(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)
Equity Earnings Affiliates
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
Net Income (Common)
1
N/A
1
+3%
2
+9%
2
+14%
2
+12%
2
+8%
2
+8%
3
+30%
3
+5%
3
-9%
3
-9%
3
-2%
3
+12%
3
+16%
4
+3%
4
+9%
4
+9%
4
N/A
5
+7%
5
+7%
5
+3%
5
+2%
5
+3%
5
+4%
5
N/A
5
-1%
6
+7%
6
+5%
4
-38%
7
+84%
6
-7%
8
+24%
8
+6%
EPS (Diluted)
0.84
N/A
0.87
+4%
0.9
+3%
1.1
+22%
1.25
+14%
1.34
+7%
1.44
+7%
1.9
+32%
2.01
+6%
1.86
-7%
1.78
-4%
1.71
-4%
1.9
+11%
2.22
+17%
2.31
+4%
2.64
+14%
3.14
+19%
3.01
-4%
3.24
+8%
3.43
+6%
3.57
+4%
3.63
+2%
3.73
+3%
3.87
+4%
3.87
N/A
4.01
+4%
4.41
+10%
4.68
+6%
2.88
-38%
5.08
+76%
4.94
-3%
6.11
+24%
6.49
+6%