Sofina SA
XBRU:SOF
Income Statement
Earnings Waterfall
Sofina SA
Revenue
|
-81m
EUR
|
Cost of Revenue
|
-8.6m
EUR
|
Gross Profit
|
-89.7m
EUR
|
Operating Expenses
|
-32.8m
EUR
|
Operating Income
|
-122.5m
EUR
|
Other Expenses
|
18.2m
EUR
|
Net Income
|
-104.3m
EUR
|
Income Statement
Sofina SA
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
78
N/A
|
79
+1%
|
62
-21%
|
66
+7%
|
76
+15%
|
97
+28%
|
101
+5%
|
97
-5%
|
106
+10%
|
115
+9%
|
111
-4%
|
107
-4%
|
96
-11%
|
89
-6%
|
89
0%
|
98
+10%
|
113
+15%
|
108
-4%
|
89
-17%
|
79
-12%
|
78
-1%
|
78
-1%
|
75
-4%
|
66
-12%
|
69
+6%
|
79
+13%
|
79
+1%
|
234
+195%
|
529
+126%
|
799
+51%
|
885
+11%
|
989
+12%
|
1 229
+24%
|
454
-63%
|
1 412
+211%
|
3 221
+128%
|
2 641
-18%
|
(276)
N/A
|
(1 820)
-559%
|
(491)
+73%
|
(81)
+84%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
0
|
(3)
|
(10)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(10)
|
(8)
|
(8)
|
(9)
|
|
Gross Profit |
0
N/A
|
38
N/A
|
62
+61%
|
66
+7%
|
76
+15%
|
96
+27%
|
100
+3%
|
92
-8%
|
106
+15%
|
113
+6%
|
101
-10%
|
102
+1%
|
94
-8%
|
88
-6%
|
88
-1%
|
97
+10%
|
112
+16%
|
107
-5%
|
85
-20%
|
73
-13%
|
75
+2%
|
74
0%
|
71
-4%
|
62
-13%
|
65
+5%
|
74
+14%
|
76
+2%
|
232
+206%
|
529
+128%
|
799
+51%
|
885
+11%
|
989
+12%
|
1 229
+24%
|
454
-63%
|
1 412
+211%
|
3 220
+128%
|
2 635
-18%
|
(286)
N/A
|
(1 828)
-540%
|
(499)
+73%
|
(90)
+82%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
83
|
111
|
(14)
|
(14)
|
(16)
|
(15)
|
(11)
|
(20)
|
(8)
|
(2)
|
(15)
|
(16)
|
(18)
|
(20)
|
(18)
|
(17)
|
(18)
|
(20)
|
(21)
|
(20)
|
(22)
|
(21)
|
(20)
|
(24)
|
(25)
|
(28)
|
(27)
|
(31)
|
(23)
|
(23)
|
(33)
|
(39)
|
(32)
|
(32)
|
(33)
|
(34)
|
(52)
|
(60)
|
(37)
|
(34)
|
(33)
|
|
Selling, General & Administrative |
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(13)
|
0
|
(14)
|
0
|
(12)
|
0
|
(23)
|
0
|
(24)
|
0
|
(29)
|
0
|
(36)
|
0
|
(22)
|
(7)
|
(21)
|
|
Other Operating Expenses |
0
|
111
|
(14)
|
(14)
|
(16)
|
(15)
|
(11)
|
(20)
|
(8)
|
(2)
|
(15)
|
(16)
|
(18)
|
(20)
|
(18)
|
(17)
|
(18)
|
(20)
|
(21)
|
(20)
|
(22)
|
(21)
|
(9)
|
(24)
|
(11)
|
(28)
|
(13)
|
(31)
|
(11)
|
(23)
|
(11)
|
(39)
|
(8)
|
(32)
|
(4)
|
(34)
|
(16)
|
(60)
|
(15)
|
(27)
|
(12)
|
|
Operating Income |
161
N/A
|
190
+18%
|
48
-75%
|
52
+10%
|
60
+14%
|
81
+35%
|
88
+9%
|
72
-19%
|
98
+37%
|
110
+12%
|
85
-22%
|
86
+1%
|
76
-12%
|
68
-11%
|
69
+2%
|
79
+14%
|
94
+18%
|
87
-7%
|
64
-26%
|
54
-17%
|
53
-1%
|
53
0%
|
51
-4%
|
38
-25%
|
41
+7%
|
46
+14%
|
49
+6%
|
201
+307%
|
505
+152%
|
776
+54%
|
852
+10%
|
950
+12%
|
1 197
+26%
|
422
-65%
|
1 379
+227%
|
3 186
+131%
|
2 583
-19%
|
(346)
N/A
|
(1 865)
-439%
|
(533)
+71%
|
(122)
+77%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
51
|
59
|
69
|
99
|
68
|
142
|
272
|
166
|
136
|
2
|
(36)
|
105
|
25
|
71
|
115
|
47
|
58
|
88
|
105
|
145
|
157
|
224
|
294
|
276
|
209
|
237
|
131
|
(6)
|
11
|
9
|
(1)
|
3
|
0
|
0
|
3
|
9
|
2
|
(8)
|
10
|
18
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
9
|
12
|
(9)
|
(49)
|
(18)
|
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
164
N/A
|
240
+47%
|
106
-56%
|
122
+14%
|
159
+31%
|
149
-7%
|
230
+55%
|
344
+49%
|
265
-23%
|
247
-7%
|
87
-65%
|
50
-42%
|
181
+259%
|
93
-49%
|
140
+51%
|
194
+39%
|
140
-28%
|
145
+3%
|
152
+5%
|
159
+5%
|
198
+25%
|
235
+19%
|
284
+21%
|
344
+21%
|
308
-11%
|
206
-33%
|
268
+30%
|
342
+28%
|
499
+46%
|
787
+58%
|
860
+9%
|
949
+10%
|
1 200
+26%
|
422
-65%
|
1 379
+227%
|
3 190
+131%
|
2 593
-19%
|
(344)
N/A
|
(1 873)
-445%
|
(523)
+72%
|
(104)
+80%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
(1)
|
0
|
1
|
3
|
3
|
(1)
|
0
|
(0)
|
(4)
|
(2)
|
(4)
|
(4)
|
1
|
1
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
3
|
3
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
(0)
|
|
Income from Continuing Operations |
165
|
240
|
106
|
122
|
162
|
152
|
229
|
344
|
264
|
243
|
85
|
46
|
177
|
94
|
141
|
193
|
140
|
146
|
152
|
159
|
198
|
235
|
287
|
347
|
307
|
205
|
268
|
342
|
499
|
788
|
861
|
948
|
1 200
|
422
|
1 379
|
3 190
|
2 593
|
(343)
|
(1 872)
|
(521)
|
(104)
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
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) |
165
N/A
|
240
+46%
|
106
-56%
|
122
+15%
|
161
+32%
|
151
-6%
|
229
+52%
|
344
+50%
|
263
-24%
|
241
-8%
|
85
-65%
|
47
-45%
|
174
+273%
|
91
-48%
|
141
+56%
|
193
+37%
|
140
-28%
|
146
+4%
|
152
+4%
|
159
+5%
|
198
+25%
|
235
+19%
|
287
+22%
|
347
+21%
|
307
-12%
|
205
-33%
|
268
+30%
|
342
+28%
|
499
+46%
|
788
+58%
|
861
+9%
|
948
+10%
|
1 200
+27%
|
422
-65%
|
1 379
+226%
|
3 190
+131%
|
2 593
-19%
|
(343)
N/A
|
(1 872)
-446%
|
(521)
+72%
|
(104)
+80%
|
|
EPS (Diluted) |
4.37
N/A
|
6.36
+46%
|
3.03
-52%
|
3.34
+10%
|
4.44
+33%
|
4.16
-6%
|
6.28
+51%
|
9.52
+52%
|
7.31
-23%
|
6.73
-8%
|
2.38
-65%
|
1.32
-45%
|
5.06
+283%
|
2.57
-49%
|
4.01
+56%
|
5.49
+37%
|
4.07
-26%
|
4.27
+5%
|
4.5
+5%
|
4.71
+5%
|
5.87
+25%
|
6.84
+17%
|
8.51
+24%
|
10.13
+19%
|
8.98
-11%
|
6.02
-33%
|
7.85
+30%
|
10.02
+28%
|
14.62
+46%
|
23.4
+60%
|
25.28
+8%
|
27.84
+10%
|
35.15
+26%
|
12.54
-64%
|
40.38
+222%
|
93.29
+131%
|
75.92
-19%
|
-10.24
N/A
|
-55.85
-445%
|
-15.54
+72%
|
-3.12
+80%
|