Pferdewetten de AG
XETRA:EMH
Income Statement
Earnings Waterfall
Pferdewetten de AG
Revenue
|
22.7m
EUR
|
Cost of Revenue
|
-18.4m
EUR
|
Gross Profit
|
4.3m
EUR
|
Operating Expenses
|
-16.1m
EUR
|
Operating Income
|
-11.8m
EUR
|
Other Expenses
|
3.4m
EUR
|
Net Income
|
-8.4m
EUR
|
Income Statement
Pferdewetten de AG
Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
5
N/A
|
4
-16%
|
3
-20%
|
2
-31%
|
1
-60%
|
9
+915%
|
16
+86%
|
24
+49%
|
34
+39%
|
33
-4%
|
32
-2%
|
30
-5%
|
29
-5%
|
29
+2%
|
30
+1%
|
11
-63%
|
11
-2%
|
14
+33%
|
15
+3%
|
14
-5%
|
16
+14%
|
13
-21%
|
13
-1%
|
15
+22%
|
20
+32%
|
18
-12%
|
23
+27%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(8)
|
(15)
|
(23)
|
(32)
|
(30)
|
(29)
|
(28)
|
(26)
|
(27)
|
(28)
|
(0)
|
(3)
|
(0)
|
(3)
|
(0)
|
(6)
|
2
|
(6)
|
(4)
|
(12)
|
(13)
|
(18)
|
|
Gross Profit |
0
N/A
|
1
+663%
|
1
+87%
|
1
-16%
|
1
-39%
|
1
+90%
|
1
-13%
|
2
+54%
|
2
+57%
|
2
-7%
|
3
+21%
|
3
+7%
|
2
-20%
|
2
+3%
|
2
-2%
|
11
+379%
|
3
-75%
|
14
+420%
|
3
-76%
|
14
+315%
|
10
-26%
|
15
+39%
|
6
-56%
|
11
+72%
|
8
-23%
|
5
-47%
|
4
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(10)
|
(10)
|
(4)
|
(4)
|
(1)
|
(5)
|
(5)
|
(6)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(10)
|
(8)
|
(12)
|
(10)
|
(12)
|
(6)
|
(15)
|
(9)
|
(14)
|
(13)
|
(12)
|
(16)
|
|
Selling, General & Administrative |
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(10)
|
(8)
|
(11)
|
(10)
|
(11)
|
(4)
|
(15)
|
(6)
|
(12)
|
(8)
|
(7)
|
(9)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Other Operating Expenses |
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(0)
|
0
|
(0)
|
1
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
|
Operating Income |
(10)
N/A
|
(9)
+13%
|
(9)
+1%
|
(3)
+67%
|
(4)
-26%
|
1
N/A
|
(4)
N/A
|
(4)
N/A
|
(3)
+12%
|
(4)
-24%
|
(1)
+85%
|
(1)
-15%
|
(1)
-114%
|
(2)
-5%
|
(2)
-26%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
2
-5%
|
3
+9%
|
4
+61%
|
(1)
N/A
|
(2)
-288%
|
(4)
-55%
|
(5)
-38%
|
(8)
-61%
|
(12)
-50%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
|
Non-Reccuring Items |
0
|
(1)
|
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
|
|
Total Other Income |
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 |
(10)
N/A
|
(10)
+7%
|
(9)
+7%
|
(4)
+60%
|
(4)
-3%
|
1
N/A
|
(4)
N/A
|
(4)
N/A
|
(3)
+12%
|
(4)
-24%
|
(1)
+85%
|
(1)
-15%
|
(1)
-116%
|
(2)
-3%
|
(2)
-25%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
2
-6%
|
3
+12%
|
4
+59%
|
(0)
N/A
|
(2)
-443%
|
(4)
-67%
|
(5)
-38%
|
(8)
-61%
|
(12)
-54%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Income from Continuing Operations |
(10)
|
(9)
|
(9)
|
(4)
|
(4)
|
1
|
(4)
|
(4)
|
(3)
|
(4)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
3
|
4
|
1
|
2
|
(0)
|
(2)
|
(2)
|
(4)
|
(7)
|
(11)
|
|
Income to Minority Interest |
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
|
Net Income (Common) |
(9)
N/A
|
(8)
+5%
|
(8)
+7%
|
(3)
+60%
|
(4)
-22%
|
1
N/A
|
(4)
N/A
|
(4)
0%
|
(3)
+12%
|
(4)
-25%
|
(0)
+91%
|
(0)
-33%
|
(1)
-173%
|
(1)
+5%
|
(2)
-56%
|
(1)
+71%
|
(1)
-164%
|
3
N/A
|
4
+11%
|
1
-60%
|
1
-26%
|
(0)
N/A
|
(1)
-822%
|
(2)
-6%
|
(3)
-68%
|
(5)
-84%
|
(8)
-75%
|
|
EPS (Diluted) |
-6.6
N/A
|
-6.37
+3%
|
-5.92
+7%
|
-2.34
+60%
|
-2.79
-19%
|
0.22
N/A
|
-1.06
N/A
|
-1.33
-25%
|
-1.16
+13%
|
-1.46
-26%
|
-0.15
+90%
|
-0.13
+13%
|
-0.38
-192%
|
-0.39
-3%
|
-0.46
-18%
|
-0.13
+72%
|
-0.34
-162%
|
0.73
N/A
|
0.84
+15%
|
0.33
-61%
|
0.24
-27%
|
-0.03
N/A
|
-0.27
-800%
|
-0.32
-19%
|
-0.52
-63%
|
-0.96
-85%
|
-1.7
-77%
|