Friwo AG
XETRA:CEA
Friwo AG
XETRA:CEA
Price:
22.6 EUR
Updated:
May 16, 2024
Income Statement
Earnings Waterfall
Friwo AG
Friwo AG
|
Revenue
|
111.1m
EUR
|
|
Cost of Revenue
|
-100m
EUR
|
|
Gross Profit
|
11.1m
EUR
|
|
Operating Expenses
|
-17.6m
EUR
|
|
Operating Income
|
-6.5m
EUR
|
|
Other Expenses
|
-4.5m
EUR
|
|
Net Income
|
-11.1m
EUR
|
Income Statement
Friwo AG
Friwo AG
Currency: EUR
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | 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 |
261
N/A
|
261
0%
|
254
-3%
|
233
-8%
|
214
-8%
|
206
-4%
|
207
+0%
|
204
-2%
|
191
-6%
|
182
-5%
|
169
-7%
|
169
0%
|
167
-1%
|
162
-3%
|
160
-1%
|
159
0%
|
160
+1%
|
170
+6%
|
184
+9%
|
201
+9%
|
230
+14%
|
260
+13%
|
290
+12%
|
62
-79%
|
121
+95%
|
108
-10%
|
96
-12%
|
91
-5%
|
99
+10%
|
103
+4%
|
101
-2%
|
126
+25%
|
185
+47%
|
171
-7%
|
111
-35%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(166)
|
(178)
|
(185)
|
(184)
|
(185)
|
(181)
|
(187)
|
(184)
|
(168)
|
(162)
|
(149)
|
(149)
|
(148)
|
(143)
|
(139)
|
(138)
|
(140)
|
(149)
|
(163)
|
(178)
|
(204)
|
(231)
|
(257)
|
(54)
|
(103)
|
(96)
|
(92)
|
(88)
|
(92)
|
(95)
|
(96)
|
(118)
|
(167)
|
(155)
|
(100)
|
|
| Gross Profit |
94
N/A
|
83
-12%
|
69
-17%
|
49
-29%
|
29
-42%
|
25
-13%
|
20
-19%
|
20
-1%
|
23
+16%
|
20
-12%
|
20
-3%
|
20
-1%
|
19
-1%
|
19
-1%
|
20
+6%
|
21
+2%
|
20
-4%
|
21
+3%
|
22
+5%
|
24
+10%
|
26
+9%
|
29
+14%
|
34
+15%
|
8
-77%
|
18
+126%
|
12
-30%
|
3
-73%
|
3
-24%
|
7
+174%
|
8
+15%
|
5
-43%
|
8
+73%
|
18
+124%
|
16
-8%
|
11
-32%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(73)
|
(64)
|
(54)
|
(44)
|
(32)
|
(32)
|
(41)
|
(39)
|
(39)
|
(35)
|
(22)
|
(21)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(21)
|
(22)
|
(6)
|
(11)
|
(9)
|
(11)
|
(20)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(14)
|
(18)
|
|
| Selling, General & Administrative |
(43)
|
(42)
|
(40)
|
(36)
|
(27)
|
(27)
|
(24)
|
(23)
|
(24)
|
(19)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(6)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(16)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(30)
|
(22)
|
(14)
|
(8)
|
(4)
|
(5)
|
(17)
|
(16)
|
(16)
|
(16)
|
(4)
|
(4)
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
(0)
|
(9)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
|
| Operating Income |
22
N/A
|
19
-13%
|
15
-21%
|
5
-64%
|
(3)
N/A
|
(7)
-146%
|
(21)
-186%
|
(19)
+10%
|
(16)
+13%
|
(15)
+8%
|
(2)
+85%
|
(1)
+56%
|
4
N/A
|
4
+2%
|
4
+2%
|
5
+8%
|
4
-24%
|
4
+1%
|
4
+15%
|
5
+12%
|
6
+19%
|
8
+51%
|
12
+38%
|
2
-82%
|
7
+231%
|
3
-54%
|
(7)
N/A
|
(17)
-136%
|
(3)
+81%
|
(3)
+11%
|
(7)
-150%
|
(5)
+29%
|
5
N/A
|
3
-51%
|
(7)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
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
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(0)
|
|
| Total Other Income |
0
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
20
N/A
|
17
-15%
|
13
-24%
|
3
-74%
|
(4)
N/A
|
(9)
-92%
|
(22)
-154%
|
(20)
+9%
|
(18)
+11%
|
(16)
+7%
|
(4)
+77%
|
(2)
+40%
|
3
N/A
|
3
+7%
|
3
+12%
|
4
+9%
|
3
-28%
|
3
+2%
|
3
+21%
|
4
+14%
|
5
+24%
|
8
+60%
|
11
+41%
|
2
-82%
|
7
+274%
|
2
-65%
|
(16)
N/A
|
(18)
-10%
|
(5)
+71%
|
(5)
+13%
|
(10)
-123%
|
(7)
+27%
|
2
N/A
|
(1)
N/A
|
(11)
-1 676%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(2)
|
2
|
4
|
8
|
(2)
|
(8)
|
(8)
|
(13)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
5
|
6
|
(0)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Income from Continuing Operations |
17
|
14
|
9
|
1
|
(3)
|
(5)
|
(14)
|
(22)
|
(25)
|
(25)
|
(16)
|
(5)
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
7
|
10
|
1
|
5
|
1
|
(11)
|
(12)
|
(6)
|
(6)
|
(11)
|
(8)
|
1
|
(2)
|
(11)
|
|
| Net Income (Common) |
17
N/A
|
14
-18%
|
9
-37%
|
1
-90%
|
(3)
N/A
|
(5)
-87%
|
(14)
-167%
|
(22)
-62%
|
(25)
-14%
|
(25)
+2%
|
(16)
+33%
|
(5)
+69%
|
3
N/A
|
3
+4%
|
3
+13%
|
3
+7%
|
2
-40%
|
2
+5%
|
3
+25%
|
3
+18%
|
4
+30%
|
7
+64%
|
10
+37%
|
1
-86%
|
5
+300%
|
1
-76%
|
(11)
N/A
|
(12)
-3%
|
(6)
+53%
|
(4)
+34%
|
(11)
-191%
|
(8)
+24%
|
1
N/A
|
(2)
N/A
|
(11)
-441%
|
|
| EPS (Diluted) |
2.16
N/A
|
1.76
-19%
|
1.1
-38%
|
0.11
-90%
|
-0.36
N/A
|
-0.67
-86%
|
-1.77
-164%
|
-2.86
-62%
|
-3.26
-14%
|
-3.19
+2%
|
-2.12
+34%
|
-0.67
+68%
|
0.35
N/A
|
0.37
+6%
|
0.42
+14%
|
0.45
+7%
|
0.28
-38%
|
0.29
+4%
|
0.36
+24%
|
0.43
+19%
|
0.56
+30%
|
0.91
+63%
|
1.24
+36%
|
0.17
-86%
|
0.69
+306%
|
0.17
-75%
|
-1.47
N/A
|
-1.52
-3%
|
-0.72
+53%
|
-0.47
+35%
|
-1.37
-191%
|
-0.93
+32%
|
0.06
N/A
|
-0.24
N/A
|
-1.29
-438%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
