flatexDEGIRO AG
XETRA:FTK
Income Statement
Earnings Waterfall
flatexDEGIRO AG
Revenue
|
390.7m
EUR
|
Cost of Revenue
|
-55.6m
EUR
|
Gross Profit
|
335.1m
EUR
|
Operating Expenses
|
-210.8m
EUR
|
Operating Income
|
124.4m
EUR
|
Other Expenses
|
-52.5m
EUR
|
Net Income
|
71.9m
EUR
|
Income Statement
flatexDEGIRO AG
Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | 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 |
16
N/A
|
19
+25%
|
24
+24%
|
22
-9%
|
16
-27%
|
16
-1%
|
14
-11%
|
13
-8%
|
17
+32%
|
44
+157%
|
75
+71%
|
89
+18%
|
95
+7%
|
96
+1%
|
107
+11%
|
116
+8%
|
125
+8%
|
131
+5%
|
132
+1%
|
167
+27%
|
261
+56%
|
388
+48%
|
418
+8%
|
401
-4%
|
407
+1%
|
386
-5%
|
391
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(5)
|
(14)
|
(22)
|
(25)
|
(26)
|
(31)
|
(32)
|
(30)
|
(41)
|
(35)
|
(32)
|
(49)
|
(74)
|
(75)
|
(65)
|
(65)
|
(58)
|
(56)
|
|
Gross Profit |
16
N/A
|
19
+25%
|
24
+24%
|
22
-9%
|
16
-27%
|
15
-2%
|
14
-9%
|
13
-6%
|
17
+26%
|
39
+133%
|
62
+59%
|
67
+8%
|
70
+4%
|
70
+1%
|
76
+8%
|
84
+11%
|
95
+13%
|
90
-5%
|
97
+8%
|
135
+39%
|
212
+57%
|
314
+48%
|
342
+9%
|
336
-2%
|
342
+2%
|
329
-4%
|
335
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(12)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(23)
|
(13)
|
(12)
|
(44)
|
(53)
|
(44)
|
(46)
|
(50)
|
(53)
|
(58)
|
(59)
|
(69)
|
(83)
|
(134)
|
(233)
|
(256)
|
(215)
|
(189)
|
(209)
|
(211)
|
|
Selling, General & Administrative |
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(22)
|
(13)
|
(12)
|
(42)
|
(48)
|
(39)
|
(40)
|
(44)
|
(47)
|
(46)
|
(45)
|
(56)
|
(69)
|
(114)
|
(203)
|
(225)
|
(184)
|
(158)
|
(178)
|
(176)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(13)
|
(20)
|
(31)
|
(32)
|
(31)
|
(31)
|
(31)
|
(34)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Operating Income |
3
N/A
|
6
+88%
|
9
+54%
|
7
-28%
|
1
-92%
|
(1)
N/A
|
(1)
-36%
|
(10)
-615%
|
3
N/A
|
27
+725%
|
17
-35%
|
14
-19%
|
25
+82%
|
25
-4%
|
26
+8%
|
31
+17%
|
38
+21%
|
31
-17%
|
28
-9%
|
52
+83%
|
78
+51%
|
81
+3%
|
86
+6%
|
120
+40%
|
153
+27%
|
120
-21%
|
124
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
3
|
0
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(4)
|
(5)
|
(15)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(2)
|
(1)
|
(5)
|
(6)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
3
N/A
|
6
+81%
|
9
+44%
|
6
-31%
|
0
-96%
|
(1)
N/A
|
(1)
-65%
|
(6)
-417%
|
3
N/A
|
22
+612%
|
15
-34%
|
11
-23%
|
24
+116%
|
23
-4%
|
25
+8%
|
29
+17%
|
28
-3%
|
27
-5%
|
22
-20%
|
43
+99%
|
70
+62%
|
70
+1%
|
74
+6%
|
109
+46%
|
147
+35%
|
109
-26%
|
103
-6%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(8)
|
(10)
|
(11)
|
(11)
|
(7)
|
(14)
|
(20)
|
(15)
|
(23)
|
(33)
|
(41)
|
(35)
|
(31)
|
|
Income from Continuing Operations |
3
|
4
|
6
|
4
|
0
|
(1)
|
(1)
|
(5)
|
6
|
21
|
14
|
11
|
20
|
18
|
17
|
19
|
17
|
17
|
15
|
29
|
50
|
56
|
52
|
75
|
106
|
74
|
72
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Net Income (Common) |
3
N/A
|
4
+41%
|
6
+46%
|
4
-30%
|
0
-88%
|
(0)
N/A
|
(1)
-414%
|
(5)
-359%
|
(8)
-49%
|
6
N/A
|
(2)
N/A
|
(9)
-427%
|
8
N/A
|
13
+52%
|
17
+31%
|
19
+15%
|
17
-9%
|
17
-5%
|
15
-10%
|
29
+93%
|
50
+74%
|
28
-44%
|
52
+84%
|
75
+46%
|
106
+41%
|
74
-30%
|
72
-3%
|
|
EPS (Diluted) |
0.3
N/A
|
0.43
+43%
|
0.63
+47%
|
0.44
-30%
|
0.05
-89%
|
-0.03
N/A
|
-0.06
-100%
|
-0.37
-517%
|
-0.57
-54%
|
0.46
N/A
|
-0.11
N/A
|
-0.58
-427%
|
0.12
N/A
|
0.76
+533%
|
0.25
-67%
|
1.1
+340%
|
0.24
-78%
|
0.21
-13%
|
0.19
-10%
|
0.36
+89%
|
0.55
+53%
|
0.25
-55%
|
0.47
+88%
|
0.69
+47%
|
0.97
+41%
|
0.68
-30%
|
0.65
-4%
|