Ad Pepper Media International NV
XETRA:APM
Income Statement
Earnings Waterfall
Ad Pepper Media International NV
Revenue
|
86m
EUR
|
Cost of Revenue
|
-65.1m
EUR
|
Gross Profit
|
20.9m
EUR
|
Operating Expenses
|
-21.8m
EUR
|
Operating Income
|
-918k
EUR
|
Other Expenses
|
-26k
EUR
|
Net Income
|
-944k
EUR
|
Income Statement
Ad Pepper Media International NV
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | 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 |
50
N/A
|
48
-3%
|
47
-3%
|
47
+1%
|
47
+0%
|
47
+0%
|
49
+4%
|
51
+2%
|
56
+11%
|
59
+5%
|
60
+2%
|
61
+1%
|
61
+1%
|
63
+3%
|
67
+6%
|
71
+7%
|
76
+6%
|
78
+3%
|
79
+2%
|
81
+2%
|
83
+1%
|
115
+39%
|
116
+1%
|
115
-1%
|
84
-27%
|
85
+1%
|
88
+4%
|
92
+5%
|
101
+10%
|
108
+6%
|
110
+2%
|
115
+4%
|
112
-3%
|
107
-4%
|
104
-3%
|
100
-4%
|
98
-2%
|
94
-4%
|
92
-2%
|
90
-2%
|
86
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(35)
|
(40)
|
(43)
|
(44)
|
(45)
|
(45)
|
(47)
|
(50)
|
(54)
|
(57)
|
(59)
|
(60)
|
(62)
|
(63)
|
(95)
|
(95)
|
(94)
|
(63)
|
(63)
|
(66)
|
(69)
|
(77)
|
(82)
|
(84)
|
(88)
|
(85)
|
(81)
|
(79)
|
(76)
|
(75)
|
(71)
|
(70)
|
(68)
|
(65)
|
|
Gross Profit |
21
N/A
|
19
-8%
|
17
-9%
|
17
-3%
|
16
-4%
|
16
-2%
|
16
+1%
|
16
-2%
|
16
+2%
|
16
+0%
|
16
+1%
|
16
0%
|
16
+1%
|
16
+2%
|
17
+4%
|
18
+4%
|
18
+4%
|
19
+3%
|
19
+1%
|
20
+3%
|
20
0%
|
20
+1%
|
21
+4%
|
21
0%
|
21
+2%
|
22
+4%
|
22
+2%
|
23
+4%
|
25
+7%
|
26
+4%
|
26
+2%
|
27
+4%
|
27
-2%
|
26
-4%
|
25
-3%
|
24
-4%
|
24
0%
|
23
-3%
|
23
-2%
|
22
-2%
|
21
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(25)
|
(15)
|
(14)
|
(22)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(22)
|
(22)
|
|
Selling, General & Administrative |
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(23)
|
(24)
|
(23)
|
(23)
|
(22)
|
|
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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
0
|
9
|
9
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Operating Income |
(4)
N/A
|
4
N/A
|
3
-13%
|
(5)
N/A
|
(4)
+27%
|
(3)
+16%
|
(2)
+38%
|
(1)
+29%
|
(0)
+90%
|
1
N/A
|
2
+38%
|
2
+15%
|
2
-13%
|
1
-57%
|
1
+29%
|
1
+20%
|
2
+72%
|
2
+31%
|
2
-18%
|
2
-6%
|
1
-42%
|
1
+18%
|
2
+34%
|
2
+4%
|
3
+51%
|
3
+8%
|
4
+27%
|
5
+25%
|
5
+19%
|
6
+3%
|
5
-12%
|
5
-7%
|
3
-28%
|
2
-41%
|
1
-62%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+63%
|
(0)
-590%
|
(1)
-177%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Non-Reccuring Items |
9
|
0
|
0
|
8
|
(2)
|
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
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(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 |
5
N/A
|
5
-15%
|
4
-11%
|
4
-9%
|
(5)
N/A
|
(5)
+7%
|
(4)
+23%
|
(3)
+17%
|
0
N/A
|
1
+212%
|
2
+33%
|
2
+9%
|
2
-16%
|
1
-57%
|
1
+25%
|
1
+19%
|
2
+68%
|
3
+40%
|
2
-22%
|
2
-7%
|
1
-54%
|
1
-13%
|
1
+71%
|
1
+8%
|
2
+71%
|
3
+21%
|
4
+28%
|
4
+25%
|
5
+19%
|
6
+3%
|
5
-12%
|
5
-7%
|
3
-30%
|
2
-47%
|
1
-61%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-950%
|
(0)
-557%
|
(1)
-129%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
5
|
4
|
4
|
3
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
5
N/A
|
4
-14%
|
4
-11%
|
3
-24%
|
(5)
N/A
|
(5)
+7%
|
(4)
+22%
|
(3)
+16%
|
(0)
+99%
|
1
N/A
|
1
+42%
|
1
-8%
|
1
-36%
|
(0)
N/A
|
(0)
+27%
|
(0)
+33%
|
1
N/A
|
1
+138%
|
1
-33%
|
1
+4%
|
0
-74%
|
0
-1%
|
1
+149%
|
1
-12%
|
1
+154%
|
2
+27%
|
3
+52%
|
4
+35%
|
4
+4%
|
4
+22%
|
2
-53%
|
2
-16%
|
2
-3%
|
0
-83%
|
(1)
N/A
|
(1)
-92%
|
(1)
+37%
|
(1)
+18%
|
(0)
+38%
|
(1)
-31%
|
(1)
-58%
|
|
EPS (Diluted) |
0.23
N/A
|
0.2
-13%
|
0.18
-10%
|
0.14
-22%
|
-0.26
N/A
|
-0.24
+8%
|
-0.19
+21%
|
-0.16
+16%
|
0
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.03
-40%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0.03
N/A
|
0.06
+100%
|
0.04
-33%
|
0.04
N/A
|
0.01
-75%
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.06
+100%
|
0.08
+33%
|
0.12
+50%
|
0.17
+42%
|
0.17
N/A
|
0.21
+24%
|
0.1
-52%
|
0.08
-20%
|
0.08
N/A
|
0.01
-88%
|
-0.04
N/A
|
-0.07
-75%
|
-0.04
+43%
|
-0.04
N/A
|
-0.02
+50%
|
-0.03
-50%
|
-0.05
-67%
|