CropEnergies AG
XETRA:CE2
Income Statement
Earnings Waterfall
CropEnergies AG
Revenue
|
1.3B
EUR
|
Cost of Revenue
|
-1B
EUR
|
Gross Profit
|
234.6m
EUR
|
Operating Expenses
|
-158.7m
EUR
|
Operating Income
|
75.8m
EUR
|
Other Expenses
|
-10.2m
EUR
|
Net Income
|
65.7m
EUR
|
Income Statement
CropEnergies AG
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
752
N/A
|
781
+4%
|
803
+3%
|
813
+1%
|
834
+3%
|
827
-1%
|
817
-1%
|
813
-1%
|
759
-7%
|
723
-5%
|
692
-4%
|
682
-2%
|
729
+7%
|
802
+10%
|
865
+8%
|
912
+5%
|
916
+0%
|
882
-4%
|
843
-4%
|
816
-3%
|
799
-2%
|
779
-3%
|
789
+1%
|
833
+6%
|
850
+2%
|
899
+6%
|
867
-4%
|
851
-2%
|
857
+1%
|
833
-3%
|
877
+5%
|
897
+2%
|
989
+10%
|
1 075
+9%
|
1 260
+17%
|
1 461
+16%
|
1 471
+1%
|
1 488
+1%
|
1 411
-5%
|
1 270
-10%
|
1 254
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(589)
|
(635)
|
(659)
|
(686)
|
(717)
|
(710)
|
(696)
|
(656)
|
(586)
|
(524)
|
(489)
|
(486)
|
(532)
|
(585)
|
(638)
|
(675)
|
(685)
|
(676)
|
(657)
|
(645)
|
(632)
|
(613)
|
(615)
|
(636)
|
(635)
|
(661)
|
(636)
|
(608)
|
(611)
|
(594)
|
(628)
|
(668)
|
(731)
|
(816)
|
(929)
|
(1 055)
|
(1 072)
|
(1 097)
|
(1 083)
|
(1 016)
|
(1 020)
|
|
Gross Profit |
162
N/A
|
146
-10%
|
143
-2%
|
127
-11%
|
118
-7%
|
117
0%
|
121
+3%
|
157
+30%
|
173
+10%
|
199
+15%
|
204
+3%
|
196
-4%
|
197
+1%
|
217
+10%
|
227
+5%
|
237
+4%
|
231
-2%
|
206
-11%
|
186
-9%
|
171
-8%
|
168
-2%
|
166
-1%
|
174
+5%
|
197
+13%
|
215
+9%
|
239
+11%
|
231
-3%
|
242
+5%
|
245
+1%
|
239
-3%
|
248
+4%
|
230
-7%
|
258
+12%
|
259
+1%
|
331
+28%
|
406
+23%
|
399
-2%
|
391
-2%
|
328
-16%
|
254
-22%
|
235
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(114)
|
(119)
|
(126)
|
(127)
|
(126)
|
(157)
|
(156)
|
(161)
|
(156)
|
(129)
|
(128)
|
(123)
|
(126)
|
(123)
|
(126)
|
(131)
|
(132)
|
(135)
|
(134)
|
(132)
|
(126)
|
(123)
|
(121)
|
(124)
|
(131)
|
(132)
|
(134)
|
(131)
|
(131)
|
(122)
|
(133)
|
(135)
|
(136)
|
(142)
|
(132)
|
(137)
|
(131)
|
(156)
|
(150)
|
(149)
|
(159)
|
|
Selling, General & Administrative |
(30)
|
(72)
|
(32)
|
(33)
|
(33)
|
(84)
|
(34)
|
(38)
|
(38)
|
(68)
|
(39)
|
(36)
|
(35)
|
(64)
|
(35)
|
(35)
|
(35)
|
(83)
|
(35)
|
(35)
|
(35)
|
(83)
|
(35)
|
(36)
|
(36)
|
(81)
|
(39)
|
(40)
|
(41)
|
(85)
|
(41)
|
(41)
|
(42)
|
(90)
|
(43)
|
(44)
|
(45)
|
(105)
|
(48)
|
(49)
|
(50)
|
|
Depreciation & Amortization |
(33)
|
(34)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(38)
|
(39)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
(42)
|
(42)
|
(41)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(42)
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
|
Other Operating Expenses |
(51)
|
(12)
|
(58)
|
(58)
|
(58)
|
(37)
|
(85)
|
(86)
|
(80)
|
(22)
|
(50)
|
(46)
|
(49)
|
(21)
|
(52)
|
(58)
|
(59)
|
(13)
|
(60)
|
(58)
|
(51)
|
(1)
|
(46)
|
(48)
|
(54)
|
(8)
|
(53)
|
(50)
|
(50)
|
3
|
(50)
|
(51)
|
(51)
|
(10)
|
(47)
|
(51)
|
(43)
|
(8)
|
(59)
|
(56)
|
(65)
|
|
Operating Income |
48
N/A
|
27
-43%
|
18
-36%
|
0
-98%
|
(9)
N/A
|
(40)
-355%
|
(36)
+11%
|
(5)
+87%
|
17
N/A
|
69
+313%
|
76
+9%
|
73
-4%
|
71
-2%
|
94
+32%
|
101
+7%
|
106
+4%
|
99
-6%
|
71
-28%
|
52
-27%
|
38
-27%
|
41
+9%
|
43
+3%
|
53
+25%
|
72
+35%
|
84
+16%
|
107
+28%
|
97
-10%
|
112
+15%
|
114
+2%
|
116
+2%
|
115
-1%
|
95
-18%
|
122
+29%
|
118
-4%
|
199
+69%
|
268
+35%
|
268
0%
|
235
-12%
|
178
-24%
|
105
-41%
|
76
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
(2)
|
(4)
|
0
|
(1)
|
2
|
(9)
|
(4)
|
(4)
|
(4)
|
8
|
(1)
|
(0)
|
1
|
18
|
5
|
7
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
Pre-Tax Income |
43
N/A
|
23
-46%
|
12
-48%
|
(6)
N/A
|
(14)
-149%
|
(43)
-215%
|
(39)
+10%
|
(8)
+79%
|
14
N/A
|
63
+360%
|
71
+12%
|
67
-5%
|
66
-2%
|
90
+37%
|
98
+9%
|
105
+7%
|
98
-7%
|
70
-29%
|
51
-27%
|
36
-29%
|
40
+12%
|
43
+5%
|
53
+25%
|
73
+37%
|
82
+12%
|
101
+23%
|
96
-4%
|
110
+15%
|
115
+4%
|
107
-6%
|
111
+3%
|
91
-18%
|
118
+29%
|
124
+5%
|
198
+59%
|
268
+36%
|
269
+0%
|
255
-5%
|
183
-28%
|
112
-39%
|
85
-24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(11)
|
(10)
|
(8)
|
(7)
|
(15)
|
(15)
|
(23)
|
(29)
|
(20)
|
(24)
|
(20)
|
(17)
|
(21)
|
(20)
|
(23)
|
(23)
|
(19)
|
(15)
|
(13)
|
(19)
|
(21)
|
(24)
|
(27)
|
(23)
|
(26)
|
(24)
|
(28)
|
(29)
|
(23)
|
(24)
|
(21)
|
(34)
|
(35)
|
(54)
|
(68)
|
(60)
|
(59)
|
(40)
|
(23)
|
(19)
|
|
Income from Continuing Operations |
29
|
12
|
2
|
(13)
|
(21)
|
(58)
|
(54)
|
(31)
|
(16)
|
43
|
47
|
47
|
49
|
69
|
77
|
82
|
75
|
51
|
36
|
23
|
21
|
21
|
29
|
46
|
59
|
75
|
72
|
82
|
86
|
85
|
87
|
70
|
84
|
89
|
144
|
200
|
210
|
197
|
143
|
88
|
66
|
|
Net Income (Common) |
29
N/A
|
12
-59%
|
2
-83%
|
(13)
N/A
|
(21)
-55%
|
(58)
-183%
|
(54)
+7%
|
(31)
+43%
|
(16)
+49%
|
43
N/A
|
47
+9%
|
47
N/A
|
49
+5%
|
69
+41%
|
77
+12%
|
82
+6%
|
75
-8%
|
51
-32%
|
36
-30%
|
23
-35%
|
21
-7%
|
21
-1%
|
29
+39%
|
46
+56%
|
59
+27%
|
75
+27%
|
72
-4%
|
82
+14%
|
86
+4%
|
85
-1%
|
87
+3%
|
70
-19%
|
84
+19%
|
89
+7%
|
144
+61%
|
200
+39%
|
210
+5%
|
197
-6%
|
143
-27%
|
88
-38%
|
66
-26%
|
|
EPS (Diluted) |
0.34
N/A
|
0.14
-59%
|
0.03
-79%
|
-0.14
N/A
|
-0.23
-64%
|
-0.67
-191%
|
-0.61
+9%
|
-0.35
+43%
|
-0.17
+51%
|
0.49
N/A
|
0.54
+10%
|
0.54
N/A
|
0.56
+4%
|
0.79
+41%
|
0.89
+13%
|
0.94
+6%
|
0.86
-9%
|
0.58
-33%
|
0.41
-29%
|
0.26
-37%
|
0.25
-4%
|
0.24
-4%
|
0.33
+38%
|
0.53
+61%
|
0.67
+26%
|
0.85
+27%
|
0.82
-4%
|
0.94
+15%
|
0.98
+4%
|
0.97
-1%
|
1
+3%
|
0.81
-19%
|
0.96
+19%
|
1.02
+6%
|
1.65
+62%
|
2.3
+39%
|
2.41
+5%
|
2.25
-7%
|
1.64
-27%
|
1.01
-38%
|
0.75
-26%
|