Frequentis AG
XETRA:FQT
Income Statement
Earnings Waterfall
Frequentis AG
Revenue
|
427.5m
EUR
|
Cost of Revenue
|
-107.3m
EUR
|
Gross Profit
|
320.2m
EUR
|
Operating Expenses
|
-292m
EUR
|
Operating Income
|
28.3m
EUR
|
Other Expenses
|
-9.8m
EUR
|
Net Income
|
18.4m
EUR
|
Income Statement
Frequentis AG
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
343
N/A
|
367
+7%
|
386
+5%
|
405
+5%
|
427
+5%
|
|
Gross Profit | ||||||
Cost of Revenue |
(78)
|
(82)
|
(101)
|
(102)
|
(107)
|
|
Gross Profit |
265
N/A
|
285
+8%
|
285
0%
|
304
+7%
|
320
+5%
|
|
Operating Income | ||||||
Operating Expenses |
(234)
|
(261)
|
(256)
|
(274)
|
(292)
|
|
Selling, General & Administrative |
(217)
|
(196)
|
(246)
|
(236)
|
(279)
|
|
Depreciation & Amortization |
(16)
|
(18)
|
(18)
|
(17)
|
(18)
|
|
Other Operating Expenses |
(2)
|
(45)
|
8
|
(21)
|
5
|
|
Operating Income |
30
N/A
|
24
-19%
|
29
+19%
|
30
+2%
|
28
-6%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
(1)
|
(2)
|
(3)
|
(3)
|
0
|
|
Pre-Tax Income |
28
N/A
|
22
-21%
|
25
+13%
|
25
+2%
|
26
+5%
|
|
Net Income | ||||||
Tax Provision |
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Income from Continuing Operations |
21
|
16
|
19
|
19
|
20
|
|
Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
Net Income (Common) |
20
N/A
|
16
-21%
|
19
+18%
|
18
-3%
|
18
+2%
|
|
EPS (Diluted) |
1.5
N/A
|
1.26
-16%
|
1.41
+12%
|
1.45
+3%
|
1.38
-5%
|