Datagroup SE
XETRA:D6H
Income Statement
Earnings Waterfall
Datagroup SE
Revenue
|
491.2m
EUR
|
Cost of Revenue
|
-147.4m
EUR
|
Gross Profit
|
343.7m
EUR
|
Operating Expenses
|
-299.8m
EUR
|
Operating Income
|
43.9m
EUR
|
Other Expenses
|
-17.1m
EUR
|
Net Income
|
26.8m
EUR
|
Income Statement
Datagroup SE
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 |
153
N/A
|
156
+2%
|
155
-1%
|
152
-2%
|
152
0%
|
152
0%
|
151
0%
|
158
+4%
|
160
+2%
|
162
+1%
|
170
+5%
|
175
+3%
|
187
+7%
|
200
+7%
|
211
+6%
|
223
+6%
|
235
+5%
|
249
+6%
|
259
+4%
|
272
+5%
|
277
+2%
|
277
+0%
|
287
+3%
|
307
+7%
|
320
+4%
|
338
+6%
|
357
+6%
|
358
+0%
|
384
+7%
|
400
+4%
|
425
+6%
|
445
+5%
|
459
+3%
|
481
+5%
|
487
+1%
|
494
+1%
|
506
+2%
|
505
0%
|
504
0%
|
498
-1%
|
491
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(53)
|
(57)
|
(56)
|
(55)
|
(55)
|
(53)
|
(51)
|
(53)
|
(52)
|
(52)
|
(57)
|
(58)
|
(59)
|
(61)
|
(61)
|
(64)
|
(67)
|
(72)
|
(75)
|
(80)
|
(81)
|
(80)
|
(83)
|
(105)
|
(103)
|
(112)
|
(125)
|
(110)
|
(133)
|
(136)
|
(148)
|
(149)
|
(154)
|
(167)
|
(166)
|
(164)
|
(172)
|
(165)
|
(159)
|
(157)
|
(147)
|
|
Gross Profit |
101
N/A
|
100
-1%
|
99
-1%
|
98
-2%
|
97
-1%
|
98
+1%
|
100
+1%
|
105
+5%
|
108
+3%
|
110
+2%
|
113
+3%
|
117
+4%
|
128
+9%
|
139
+9%
|
150
+8%
|
160
+6%
|
167
+5%
|
177
+6%
|
185
+4%
|
192
+4%
|
196
+2%
|
198
+1%
|
204
+3%
|
202
-1%
|
217
+7%
|
226
+4%
|
233
+3%
|
248
+7%
|
251
+1%
|
263
+5%
|
277
+5%
|
295
+7%
|
305
+3%
|
314
+3%
|
321
+2%
|
330
+3%
|
334
+1%
|
340
+2%
|
344
+1%
|
341
-1%
|
344
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(94)
|
(92)
|
(91)
|
(91)
|
(90)
|
(91)
|
(92)
|
(95)
|
(99)
|
(102)
|
(105)
|
(105)
|
(113)
|
(121)
|
(130)
|
(143)
|
(148)
|
(157)
|
(166)
|
(172)
|
(175)
|
(176)
|
(181)
|
(186)
|
(195)
|
(203)
|
(221)
|
(239)
|
(239)
|
(250)
|
(250)
|
(266)
|
(272)
|
(278)
|
(281)
|
(289)
|
(292)
|
(296)
|
(301)
|
(296)
|
(300)
|
|
Selling, General & Administrative |
(73)
|
(72)
|
(71)
|
(88)
|
(71)
|
(73)
|
(74)
|
(93)
|
(79)
|
(81)
|
(83)
|
(106)
|
(94)
|
(102)
|
(111)
|
(140)
|
(124)
|
(128)
|
(133)
|
(163)
|
(137)
|
(139)
|
(142)
|
(170)
|
(153)
|
(164)
|
(175)
|
(212)
|
(194)
|
(199)
|
(205)
|
(237)
|
(219)
|
(224)
|
(227)
|
(264)
|
(237)
|
(239)
|
(243)
|
(273)
|
(249)
|
|
Depreciation & Amortization |
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(20)
|
(23)
|
(25)
|
(27)
|
(29)
|
(33)
|
(34)
|
(35)
|
(36)
|
(38)
|
(39)
|
(39)
|
(39)
|
(35)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
|
Other Operating Expenses |
(14)
|
(14)
|
(14)
|
3
|
(14)
|
(13)
|
(13)
|
4
|
(14)
|
(15)
|
(15)
|
8
|
(12)
|
(12)
|
(12)
|
6
|
(14)
|
(17)
|
(20)
|
4
|
(22)
|
(19)
|
(18)
|
8
|
(16)
|
(12)
|
(18)
|
6
|
(11)
|
(16)
|
(8)
|
9
|
(15)
|
(15)
|
(15)
|
11
|
(21)
|
(22)
|
(23)
|
12
|
(16)
|
|
Operating Income |
7
N/A
|
7
+6%
|
8
+12%
|
6
-25%
|
7
+9%
|
7
+10%
|
8
+1%
|
10
+28%
|
9
-8%
|
8
-10%
|
8
+3%
|
13
+55%
|
15
+19%
|
17
+16%
|
21
+19%
|
17
-18%
|
19
+12%
|
20
+3%
|
19
-3%
|
20
+5%
|
21
+4%
|
22
+6%
|
23
+6%
|
16
-30%
|
22
+37%
|
23
+3%
|
11
-51%
|
9
-20%
|
13
+43%
|
13
+3%
|
27
+104%
|
29
+8%
|
33
+12%
|
35
+8%
|
40
+12%
|
41
+4%
|
43
+3%
|
44
+3%
|
43
-2%
|
45
+5%
|
44
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(2)
|
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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
3
N/A
|
2
-38%
|
3
+51%
|
2
-16%
|
3
+35%
|
6
+74%
|
6
+1%
|
8
+36%
|
7
-8%
|
6
-16%
|
6
-6%
|
10
+78%
|
12
+22%
|
15
+20%
|
19
+27%
|
17
-11%
|
17
+2%
|
17
+2%
|
17
-4%
|
18
+11%
|
19
+2%
|
20
+7%
|
21
+5%
|
22
+1%
|
20
-6%
|
21
+3%
|
9
-57%
|
7
-27%
|
10
+58%
|
11
+5%
|
25
+130%
|
27
+8%
|
31
+13%
|
33
+9%
|
38
+13%
|
37
-2%
|
38
+3%
|
39
+3%
|
37
-4%
|
41
+10%
|
39
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(2)
|
(6)
|
(8)
|
(9)
|
(11)
|
(6)
|
(7)
|
(11)
|
(13)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
|
Income from Continuing Operations |
2
|
1
|
2
|
1
|
2
|
4
|
4
|
5
|
5
|
4
|
3
|
6
|
7
|
9
|
13
|
11
|
11
|
12
|
11
|
13
|
13
|
14
|
15
|
15
|
14
|
17
|
7
|
0
|
2
|
2
|
14
|
21
|
24
|
22
|
25
|
22
|
23
|
24
|
23
|
28
|
27
|
|
Income to Minority Interest |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
2
N/A
|
1
-48%
|
2
+56%
|
1
-39%
|
2
+55%
|
4
+108%
|
4
-1%
|
5
+40%
|
5
-8%
|
4
-17%
|
3
-34%
|
6
+129%
|
7
+24%
|
9
+25%
|
13
+45%
|
11
-13%
|
11
+1%
|
12
+4%
|
11
-6%
|
13
+17%
|
13
+3%
|
14
+5%
|
15
+5%
|
15
-1%
|
14
-6%
|
17
+27%
|
7
-60%
|
0
-96%
|
2
+823%
|
2
-6%
|
14
+567%
|
21
+46%
|
24
+13%
|
22
-5%
|
25
+10%
|
22
-11%
|
23
+4%
|
24
+5%
|
23
-4%
|
28
+22%
|
27
-4%
|
|
EPS (Diluted) |
0.3
N/A
|
0.15
-50%
|
0.24
+60%
|
0.14
-42%
|
0.22
+57%
|
0.47
+114%
|
0.46
-2%
|
0.65
+41%
|
0.6
-8%
|
0.45
-25%
|
0.37
-18%
|
0.75
+103%
|
0.95
+27%
|
1.19
+25%
|
1.73
+45%
|
1.41
-18%
|
1.35
-4%
|
1.39
+3%
|
1.33
-4%
|
1.55
+17%
|
1.59
+3%
|
1.69
+6%
|
1.77
+5%
|
1.74
-2%
|
1.46
-16%
|
2.34
+60%
|
0.84
-64%
|
0.03
-96%
|
0.27
+800%
|
0.25
-7%
|
1.73
+592%
|
2.52
+46%
|
2.86
+13%
|
2.7
-6%
|
2.96
+10%
|
2.63
-11%
|
2.74
+4%
|
2.88
+5%
|
2.77
-4%
|
3.37
+22%
|
3.22
-4%
|