HELMA Eigenheimbau AG
XETRA:H5E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
HELMA Eigenheimbau AG
XETRA:H5E
|
DE |
|
Odawara Engineering Co Ltd
TSE:6149
|
JP |
|
L
|
Laffans Petrochemicals Ltd
BSE:524522
|
IN |
|
Haynes International Inc
NASDAQ:HAYN
|
US |
|
C
|
China Catalyst Holding Co Ltd
SSE:688267
|
CN |
Income Statement
Earnings Waterfall
HELMA Eigenheimbau AG
Income Statement
HELMA Eigenheimbau AG
| Dec-2009 | Jun-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Revenue |
63
N/A
|
66
+4%
|
75
+14%
|
89
+19%
|
104
+16%
|
107
+3%
|
114
+7%
|
117
+3%
|
138
+18%
|
154
+11%
|
170
+11%
|
182
+7%
|
211
+16%
|
237
+12%
|
264
+12%
|
271
+3%
|
267
-1%
|
254
-5%
|
253
0%
|
267
+5%
|
263
-1%
|
267
+1%
|
274
+3%
|
321
+17%
|
331
+3%
|
339
+2%
|
302
-11%
|
259
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(49)
|
(51)
|
(58)
|
(69)
|
(81)
|
(82)
|
(86)
|
(87)
|
(104)
|
(115)
|
(128)
|
(137)
|
(159)
|
(182)
|
(207)
|
(212)
|
(210)
|
(194)
|
(191)
|
(204)
|
(198)
|
(201)
|
(205)
|
(243)
|
(248)
|
(253)
|
(222)
|
(235)
|
|
| Gross Profit |
14
N/A
|
15
+6%
|
17
+14%
|
20
+17%
|
23
+16%
|
25
+6%
|
28
+13%
|
30
+8%
|
34
+14%
|
38
+11%
|
42
+11%
|
46
+7%
|
51
+13%
|
54
+6%
|
57
+6%
|
59
+3%
|
57
-3%
|
60
+5%
|
62
+4%
|
63
+2%
|
65
+4%
|
67
+2%
|
69
+3%
|
78
+14%
|
84
+7%
|
86
+3%
|
80
-7%
|
24
-70%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(14)
|
(14)
|
(16)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(27)
|
(28)
|
(30)
|
(33)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(40)
|
(41)
|
(42)
|
(45)
|
(46)
|
(50)
|
(56)
|
(57)
|
(57)
|
(54)
|
|
| Selling, General & Administrative |
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(15)
|
(15)
|
(26)
|
(16)
|
(30)
|
(19)
|
(34)
|
(20)
|
(34)
|
(22)
|
(38)
|
(24)
|
(41)
|
(25)
|
(44)
|
(28)
|
(53)
|
(30)
|
(54)
|
(32)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(10)
|
(0)
|
(12)
|
(1)
|
(15)
|
0
|
(15)
|
(0)
|
(14)
|
0
|
(14)
|
1
|
(17)
|
0
|
(20)
|
0
|
(24)
|
(1)
|
(19)
|
|
| Operating Income |
1
N/A
|
1
+18%
|
3
+115%
|
4
+39%
|
5
+23%
|
5
+6%
|
7
+45%
|
9
+15%
|
10
+20%
|
12
+15%
|
14
+20%
|
15
+10%
|
18
+16%
|
19
+8%
|
22
+13%
|
21
-1%
|
20
-5%
|
22
+7%
|
22
+1%
|
22
+2%
|
23
+3%
|
22
-5%
|
22
+1%
|
28
+26%
|
28
0%
|
29
+5%
|
23
-22%
|
(30)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
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
|
(16)
|
(2)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
1
+150%
|
2
+280%
|
3
+47%
|
3
+21%
|
4
+3%
|
6
+66%
|
7
+17%
|
8
+22%
|
9
+8%
|
12
+30%
|
13
+11%
|
15
+15%
|
17
+13%
|
20
+16%
|
20
+2%
|
19
-4%
|
20
+7%
|
21
+3%
|
22
+2%
|
24
+9%
|
23
-4%
|
22
-1%
|
28
+26%
|
27
-4%
|
28
+4%
|
4
-88%
|
(35)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(1)
|
11
|
|
| Income from Continuing Operations |
0
|
1
|
1
|
2
|
2
|
2
|
4
|
5
|
6
|
6
|
8
|
9
|
10
|
11
|
14
|
14
|
13
|
14
|
15
|
15
|
16
|
16
|
15
|
20
|
19
|
19
|
2
|
(24)
|
|
| 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)
|
|
| Net Income (Common) |
0
N/A
|
1
+150%
|
1
+160%
|
2
+46%
|
2
+21%
|
2
+4%
|
4
+58%
|
4
+16%
|
6
+27%
|
6
+11%
|
8
+31%
|
9
+11%
|
10
+11%
|
11
+15%
|
13
+18%
|
14
+3%
|
13
-7%
|
14
+7%
|
14
+4%
|
15
+2%
|
16
+9%
|
15
-4%
|
15
-1%
|
20
+27%
|
19
-4%
|
19
+1%
|
2
-89%
|
(24)
N/A
|
|
| EPS (Diluted) |
0.07
N/A
|
0.19
+171%
|
0.5
+163%
|
0.65
+30%
|
0.86
+32%
|
0.82
-5%
|
1.33
+62%
|
1.46
+10%
|
1.85
+27%
|
1.87
+1%
|
2.43
+30%
|
2.5
+3%
|
2.69
+8%
|
2.85
+6%
|
3.37
+18%
|
3.47
+3%
|
3.25
-6%
|
3.47
+7%
|
3.62
+4%
|
3.69
+2%
|
4.04
+9%
|
3.87
-4%
|
3.84
-1%
|
4.88
+27%
|
4.69
-4%
|
4.75
+1%
|
0.53
-89%
|
-5.95
N/A
|
|