Corestate Capital Holding SA
XETRA:CCAP
Income Statement
Earnings Waterfall
Corestate Capital Holding SA
Revenue
|
275.9m
EUR
|
Cost of Revenue
|
-291.5m
EUR
|
Gross Profit
|
-15.6m
EUR
|
Operating Expenses
|
-731.7m
EUR
|
Operating Income
|
-747.3m
EUR
|
Other Expenses
|
-37.3m
EUR
|
Net Income
|
-784.6m
EUR
|
Income Statement
Corestate Capital Holding SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
64
N/A
|
71
+11%
|
152
+115%
|
198
+30%
|
216
+9%
|
230
+6%
|
187
-19%
|
178
-5%
|
180
+1%
|
207
+15%
|
240
+16%
|
268
+12%
|
260
-3%
|
246
-5%
|
170
-31%
|
297
+75%
|
319
+7%
|
326
+2%
|
206
-37%
|
358
+74%
|
304
-15%
|
276
-9%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(32)
|
(43)
|
(56)
|
(67)
|
(79)
|
(91)
|
(91)
|
(105)
|
(116)
|
(115)
|
(114)
|
(119)
|
(113)
|
(105)
|
(89)
|
(151)
|
(147)
|
(159)
|
(140)
|
(215)
|
(310)
|
(292)
|
|
Gross Profit |
32
N/A
|
28
-11%
|
97
+246%
|
131
+36%
|
137
+4%
|
139
+1%
|
96
-31%
|
72
-25%
|
64
-11%
|
92
+45%
|
125
+36%
|
149
+18%
|
147
-1%
|
141
-4%
|
81
-42%
|
146
+79%
|
172
+18%
|
167
-3%
|
65
-61%
|
143
+119%
|
(6)
N/A
|
(16)
-164%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(16)
|
(25)
|
(46)
|
(50)
|
(57)
|
(58)
|
(36)
|
(19)
|
(12)
|
(16)
|
(33)
|
(60)
|
(74)
|
(62)
|
(108)
|
(151)
|
(153)
|
(165)
|
(85)
|
(315)
|
(676)
|
(732)
|
|
Selling, General & Administrative |
(15)
|
(25)
|
(35)
|
(37)
|
(40)
|
(35)
|
(27)
|
(26)
|
(25)
|
(23)
|
(25)
|
(28)
|
(29)
|
(32)
|
(45)
|
(75)
|
(77)
|
(83)
|
(50)
|
(93)
|
(97)
|
(98)
|
|
Depreciation & Amortization |
0
|
(3)
|
(21)
|
(27)
|
0
|
(24)
|
(27)
|
(8)
|
(17)
|
(25)
|
(30)
|
(32)
|
(31)
|
(31)
|
(51)
|
(71)
|
(75)
|
(73)
|
(40)
|
(237)
|
(604)
|
(673)
|
|
Other Operating Expenses |
(0)
|
3
|
10
|
14
|
(17)
|
1
|
17
|
15
|
30
|
33
|
21
|
0
|
(14)
|
0
|
(12)
|
(5)
|
(1)
|
(9)
|
5
|
15
|
25
|
40
|
|
Operating Income |
15
N/A
|
3
-84%
|
51
+1 913%
|
82
+61%
|
80
-2%
|
81
+1%
|
60
-26%
|
53
-11%
|
52
-2%
|
77
+48%
|
92
+20%
|
89
-4%
|
73
-17%
|
79
+7%
|
(27)
N/A
|
(5)
+81%
|
19
N/A
|
2
-87%
|
(19)
N/A
|
(172)
-798%
|
(682)
-298%
|
(747)
-10%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
16
|
16
|
18
|
8
|
13
|
59
|
66
|
57
|
56
|
9
|
27
|
18
|
8
|
(13)
|
(31)
|
(67)
|
(62)
|
(45)
|
(5)
|
(17)
|
(34)
|
(35)
|
|
Non-Reccuring Items |
(0)
|
0
|
(3)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(8)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
31
N/A
|
19
-39%
|
63
+237%
|
89
+42%
|
92
+3%
|
140
+51%
|
118
-16%
|
110
-7%
|
108
-2%
|
86
-20%
|
120
+40%
|
107
-11%
|
81
-24%
|
66
-19%
|
(58)
N/A
|
(71)
-22%
|
(43)
+40%
|
(42)
+1%
|
(206)
-390%
|
(189)
+8%
|
(716)
-279%
|
(782)
-9%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
(7)
|
(10)
|
(13)
|
(19)
|
(14)
|
(14)
|
(10)
|
(11)
|
(12)
|
(10)
|
(9)
|
(4)
|
(7)
|
(10)
|
(15)
|
(19)
|
13
|
3
|
2
|
7
|
|
Income from Continuing Operations |
30
|
20
|
56
|
79
|
79
|
120
|
103
|
96
|
98
|
74
|
109
|
97
|
72
|
62
|
(65)
|
(81)
|
(58)
|
(61)
|
(193)
|
(186)
|
(714)
|
(775)
|
|
Income to Minority Interest |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
30
N/A
|
19
-35%
|
56
+187%
|
78
+40%
|
79
+0%
|
120
+53%
|
105
-13%
|
98
-7%
|
99
+2%
|
75
-24%
|
109
+44%
|
96
-11%
|
72
-25%
|
62
-15%
|
(69)
N/A
|
(88)
-28%
|
(65)
+26%
|
(67)
-2%
|
(201)
-202%
|
(195)
+3%
|
(723)
-271%
|
(785)
-8%
|
|
EPS (Diluted) |
1.84
N/A
|
0.93
-49%
|
3.24
+248%
|
3.68
+14%
|
3.68
N/A
|
5.63
+53%
|
4.91
-13%
|
4.57
-7%
|
4.64
+2%
|
3.52
-24%
|
5.11
+45%
|
4.51
-12%
|
3.32
-26%
|
2.84
-14%
|
-2.86
N/A
|
-3.19
-12%
|
-2
+37%
|
-1.94
+3%
|
-6.52
-236%
|
-5.31
+19%
|
-22.79
-329%
|
-22.94
-1%
|