Evotec SE
XETRA:EVT
Income Statement
Earnings Waterfall
Evotec SE
Revenue
|
820.8m
EUR
|
Cost of Revenue
|
-601m
EUR
|
Gross Profit
|
219.8m
EUR
|
Operating Expenses
|
-218.1m
EUR
|
Operating Income
|
1.7m
EUR
|
Other Expenses
|
-96.7m
EUR
|
Net Income
|
-95m
EUR
|
Income Statement
Evotec SE
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
83
N/A
|
86
+3%
|
86
+1%
|
89
+3%
|
85
-5%
|
89
+6%
|
93
+4%
|
104
+12%
|
119
+14%
|
128
+8%
|
144
+12%
|
148
+3%
|
160
+8%
|
165
+3%
|
178
+8%
|
193
+9%
|
215
+11%
|
264
+22%
|
294
+12%
|
338
+15%
|
370
+9%
|
375
+1%
|
406
+8%
|
516
+27%
|
531
+3%
|
446
-16%
|
566
+27%
|
470
-17%
|
485
+3%
|
501
+3%
|
515
+3%
|
541
+5%
|
571
+6%
|
618
+8%
|
650
+5%
|
684
+5%
|
698
+2%
|
751
+8%
|
800
+7%
|
798
0%
|
821
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(54)
|
(55)
|
(55)
|
(57)
|
(58)
|
(60)
|
(63)
|
(73)
|
(81)
|
(93)
|
(104)
|
(103)
|
(105)
|
(106)
|
(113)
|
(124)
|
(144)
|
(182)
|
(213)
|
(243)
|
(264)
|
(263)
|
(280)
|
(358)
|
(372)
|
(314)
|
(400)
|
(348)
|
(362)
|
(375)
|
(391)
|
(412)
|
(435)
|
(466)
|
(496)
|
(525)
|
(554)
|
(577)
|
(605)
|
(588)
|
(601)
|
|
Gross Profit |
29
N/A
|
31
+6%
|
31
+1%
|
33
+4%
|
26
-19%
|
29
+12%
|
31
+5%
|
32
+4%
|
37
+17%
|
35
-6%
|
40
+14%
|
45
+13%
|
55
+22%
|
59
+6%
|
65
+11%
|
70
+7%
|
72
+3%
|
82
+14%
|
81
-1%
|
95
+17%
|
106
+11%
|
112
+6%
|
125
+12%
|
157
+26%
|
159
+1%
|
133
-16%
|
166
+25%
|
122
-26%
|
123
+1%
|
126
+2%
|
123
-2%
|
129
+5%
|
136
+5%
|
152
+11%
|
153
+1%
|
158
+3%
|
144
-9%
|
174
+21%
|
195
+12%
|
210
+8%
|
220
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(33)
|
(27)
|
(54)
|
(53)
|
(21)
|
(27)
|
(28)
|
(32)
|
(41)
|
(38)
|
(35)
|
(33)
|
(30)
|
(22)
|
(27)
|
(28)
|
(30)
|
(44)
|
(47)
|
(50)
|
(31)
|
(46)
|
(35)
|
(46)
|
(63)
|
(58)
|
(87)
|
(65)
|
(72)
|
(74)
|
(84)
|
(87)
|
(93)
|
(110)
|
(130)
|
(129)
|
(146)
|
(153)
|
(156)
|
(204)
|
(218)
|
|
Selling, General & Administrative |
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(22)
|
(24)
|
(25)
|
(26)
|
(25)
|
(24)
|
(27)
|
(29)
|
(31)
|
(39)
|
(42)
|
(48)
|
(54)
|
(54)
|
(57)
|
(58)
|
(75)
|
(77)
|
(67)
|
(84)
|
(73)
|
(78)
|
(77)
|
(81)
|
(87)
|
(90)
|
(105)
|
(116)
|
(126)
|
(144)
|
(156)
|
(167)
|
(177)
|
(174)
|
|
Research & Development |
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(26)
|
(36)
|
(45)
|
(69)
|
(70)
|
(58)
|
(73)
|
(59)
|
(63)
|
(64)
|
(49)
|
(52)
|
(53)
|
(72)
|
(72)
|
(74)
|
(74)
|
(77)
|
(77)
|
(71)
|
(70)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
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
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
2
|
(23)
|
(22)
|
10
|
3
|
5
|
6
|
1
|
6
|
10
|
11
|
12
|
23
|
21
|
20
|
26
|
16
|
19
|
23
|
49
|
47
|
69
|
97
|
84
|
67
|
70
|
67
|
70
|
67
|
47
|
52
|
51
|
68
|
57
|
71
|
73
|
80
|
88
|
43
|
25
|
|
Operating Income |
(3)
N/A
|
4
N/A
|
(22)
N/A
|
(21)
+7%
|
5
N/A
|
2
-56%
|
2
+3%
|
0
-95%
|
(4)
N/A
|
(3)
+37%
|
5
N/A
|
13
+159%
|
25
+99%
|
37
+45%
|
39
+5%
|
41
+8%
|
42
+1%
|
38
-9%
|
35
-9%
|
45
+32%
|
75
+65%
|
66
-11%
|
90
+36%
|
111
+23%
|
95
-14%
|
75
-22%
|
79
+6%
|
57
-27%
|
51
-10%
|
52
+1%
|
39
-24%
|
42
+7%
|
43
+3%
|
42
-4%
|
23
-45%
|
29
+29%
|
(2)
N/A
|
21
N/A
|
39
+85%
|
6
-84%
|
2
-72%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
2
|
4
|
3
|
1
|
1
|
(4)
|
(1)
|
(1)
|
2
|
4
|
(1)
|
(4)
|
(10)
|
(12)
|
(8)
|
(6)
|
(6)
|
(5)
|
(10)
|
(6)
|
(6)
|
(2)
|
(8)
|
(19)
|
(23)
|
22
|
90
|
226
|
208
|
91
|
12
|
(145)
|
(180)
|
(117)
|
(91)
|
(83)
|
|
Non-Reccuring Items |
(7)
|
(26)
|
0
|
0
|
(31)
|
(9)
|
(9)
|
10
|
19
|
14
|
13
|
(6)
|
(6)
|
(5)
|
0
|
0
|
(5)
|
(1)
|
(1)
|
(5)
|
(4)
|
11
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
(8)
|
(13)
|
0
|
(12)
|
(7)
|
6
|
0
|
0
|
6
|
|
Total Other Income |
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(14)
|
(3)
|
2
|
|
Pre-Tax Income |
(13)
N/A
|
(24)
-86%
|
(25)
-6%
|
(23)
+6%
|
(27)
-14%
|
(5)
+81%
|
(3)
+52%
|
13
N/A
|
16
+23%
|
12
-23%
|
14
+14%
|
6
-60%
|
18
+223%
|
33
+79%
|
42
+26%
|
40
-5%
|
32
-19%
|
26
-20%
|
21
-20%
|
32
+55%
|
64
+102%
|
72
+12%
|
85
+18%
|
89
+4%
|
77
-13%
|
57
-27%
|
76
+35%
|
49
-35%
|
32
-35%
|
26
-20%
|
61
+138%
|
128
+109%
|
261
+103%
|
237
-9%
|
114
-52%
|
29
-74%
|
(154)
N/A
|
(154)
+0%
|
(91)
+41%
|
(88)
+4%
|
(74)
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
3
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
4
|
2
|
(0)
|
(1)
|
(6)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
12
|
8
|
8
|
4
|
(19)
|
(15)
|
(16)
|
(19)
|
(20)
|
(20)
|
(17)
|
(14)
|
(21)
|
(24)
|
(28)
|
(26)
|
(22)
|
(25)
|
(16)
|
(21)
|
|
Income from Continuing Operations |
(10)
|
(25)
|
(27)
|
(25)
|
(29)
|
(7)
|
(4)
|
11
|
12
|
17
|
16
|
6
|
17
|
27
|
35
|
35
|
28
|
23
|
20
|
31
|
63
|
84
|
94
|
97
|
81
|
37
|
61
|
34
|
13
|
6
|
42
|
112
|
247
|
216
|
90
|
2
|
(180)
|
(176)
|
(116)
|
(103)
|
(95)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(10)
N/A
|
(25)
-154%
|
(27)
-5%
|
(25)
+5%
|
(29)
-13%
|
(7)
+76%
|
(4)
+41%
|
11
N/A
|
12
+6%
|
17
+42%
|
17
+1%
|
6
-63%
|
18
+189%
|
28
+54%
|
36
+29%
|
35
-2%
|
28
-18%
|
23
-17%
|
20
-16%
|
31
+56%
|
63
+104%
|
84
+34%
|
94
+11%
|
97
+3%
|
81
-16%
|
38
-53%
|
62
+62%
|
35
-44%
|
14
-59%
|
6
-56%
|
42
+567%
|
112
+167%
|
247
+121%
|
216
-13%
|
90
-58%
|
2
-98%
|
(180)
N/A
|
(176)
+2%
|
(116)
+34%
|
(103)
+11%
|
(95)
+8%
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.21
-200%
|
-0.2
+5%
|
-0.19
+5%
|
-0.22
-16%
|
-0.05
+77%
|
-0.03
+40%
|
0.08
N/A
|
0.09
+13%
|
0.13
+44%
|
0.12
-8%
|
0.04
-67%
|
0.13
+225%
|
0.21
+62%
|
0.27
+29%
|
0.23
-15%
|
0.21
-9%
|
0.16
-24%
|
0.13
-19%
|
0.21
+62%
|
0.42
+100%
|
0.57
+36%
|
0.64
+12%
|
0.65
+2%
|
0.55
-15%
|
0.25
-55%
|
0.41
+64%
|
0.23
-44%
|
0.09
-61%
|
0.04
-56%
|
0.25
+525%
|
0.68
+172%
|
1.51
+122%
|
1.3
-14%
|
0.5
-62%
|
0
N/A
|
-1.02
N/A
|
-0.99
+3%
|
-0.66
+33%
|
-0.58
+12%
|
-0.54
+7%
|