AUTO1 Group SE
XETRA:AG1
Income Statement
Earnings Waterfall
AUTO1 Group SE
Revenue
|
5.5B
EUR
|
Cost of Revenue
|
-4.9B
EUR
|
Gross Profit
|
527.9m
EUR
|
Operating Expenses
|
-634m
EUR
|
Operating Income
|
-106.1m
EUR
|
Other Expenses
|
-10.4m
EUR
|
Net Income
|
-116.5m
EUR
|
Income Statement
AUTO1 Group SE
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
3 151
N/A
|
2 996
-5%
|
2 830
-6%
|
2 852
+1%
|
3 513
+23%
|
4 004
+14%
|
4 775
+19%
|
5 513
+15%
|
6 185
+12%
|
6 637
+7%
|
6 534
-2%
|
6 402
-2%
|
6 005
-6%
|
5 586
-7%
|
5 463
-2%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(2 852)
|
(2 698)
|
(2 544)
|
(2 569)
|
(3 158)
|
(3 619)
|
(4 344)
|
(5 045)
|
(5 690)
|
(6 134)
|
(6 046)
|
(5 906)
|
(5 508)
|
(5 078)
|
(4 935)
|
|
Gross Profit |
299
N/A
|
298
0%
|
286
-4%
|
283
-1%
|
355
+25%
|
385
+8%
|
431
+12%
|
468
+9%
|
496
+6%
|
503
+1%
|
488
-3%
|
496
+2%
|
498
+0%
|
509
+2%
|
528
+4%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(405)
|
(351)
|
(351)
|
(360)
|
(434)
|
(522)
|
(582)
|
(647)
|
(703)
|
(725)
|
(708)
|
(696)
|
(668)
|
(648)
|
(634)
|
|
Selling, General & Administrative |
(199)
|
(198)
|
(229)
|
(152)
|
(180)
|
(269)
|
(436)
|
(317)
|
(343)
|
(363)
|
(500)
|
(295)
|
(284)
|
(220)
|
(418)
|
|
Depreciation & Amortization |
(30)
|
(31)
|
(30)
|
(29)
|
(25)
|
(25)
|
(27)
|
(29)
|
(31)
|
(34)
|
(37)
|
(38)
|
(41)
|
(42)
|
(43)
|
|
Other Operating Expenses |
(175)
|
(121)
|
(92)
|
(180)
|
(229)
|
(228)
|
(120)
|
(301)
|
(328)
|
(328)
|
(171)
|
(363)
|
(344)
|
(386)
|
(173)
|
|
Operating Income |
(105)
N/A
|
(53)
+50%
|
(65)
-22%
|
(77)
-19%
|
(79)
-2%
|
(137)
-73%
|
(151)
-11%
|
(179)
-18%
|
(207)
-16%
|
(222)
-7%
|
(220)
+1%
|
(200)
+9%
|
(170)
+15%
|
(139)
+18%
|
(106)
+24%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(15)
|
(46)
|
(55)
|
(61)
|
(50)
|
(19)
|
(11)
|
(8)
|
(14)
|
(17)
|
(13)
|
(12)
|
(10)
|
(8)
|
(11)
|
|
Total Other Income |
(1)
|
(13)
|
(22)
|
(231)
|
(231)
|
(218)
|
(210)
|
0
|
0
|
0
|
(7)
|
(5)
|
(5)
|
(5)
|
(1)
|
|
Pre-Tax Income |
(121)
N/A
|
(112)
+7%
|
(142)
-26%
|
(369)
-160%
|
(360)
+2%
|
(375)
-4%
|
(372)
+1%
|
(186)
+50%
|
(222)
-19%
|
(239)
-8%
|
(239)
0%
|
(217)
+9%
|
(185)
+15%
|
(152)
+18%
|
(118)
+22%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(7)
|
(7)
|
(7)
|
(5)
|
(0)
|
2
|
|
Income from Continuing Operations |
(123)
|
(114)
|
(144)
|
(371)
|
(363)
|
(378)
|
(374)
|
(188)
|
(225)
|
(245)
|
(246)
|
(224)
|
(190)
|
(152)
|
(116)
|
|
Net Income (Common) |
(123)
N/A
|
(114)
+7%
|
(144)
-26%
|
(371)
-158%
|
(363)
+2%
|
(378)
-4%
|
(374)
+1%
|
(188)
+50%
|
(225)
-20%
|
(245)
-9%
|
(246)
0%
|
(224)
+9%
|
(190)
+15%
|
(152)
+20%
|
(116)
+24%
|
|
EPS (Diluted) |
-0.62
N/A
|
-0.57
+8%
|
-0.72
-26%
|
-1.74
-142%
|
-1.89
-9%
|
-1.78
+6%
|
-1.75
+2%
|
-0.89
+49%
|
-1.05
-18%
|
-1.14
-9%
|
-1.14
N/A
|
-1.04
+9%
|
-0.88
+15%
|
-0.71
+19%
|
-0.54
+24%
|