HanseYachts AG
XETRA:H9Y
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
HanseYachts AG
XETRA:H9Y
|
DE |
Income Statement
Earnings Waterfall
HanseYachts AG
Income Statement
HanseYachts AG
| Jun-2013 | 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 |
50
N/A
|
140
+183%
|
144
+3%
|
152
+6%
|
146
-4%
|
128
-12%
|
127
-1%
|
108
-15%
|
120
+11%
|
132
+11%
|
148
+11%
|
174
+18%
|
191
+10%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(30)
|
(79)
|
(79)
|
(84)
|
(81)
|
(64)
|
(68)
|
(57)
|
(59)
|
(73)
|
(91)
|
(105)
|
(111)
|
|
| Gross Profit |
20
N/A
|
62
+209%
|
65
+6%
|
68
+4%
|
66
-4%
|
64
-2%
|
59
-8%
|
51
-14%
|
60
+18%
|
60
-1%
|
56
-6%
|
69
+22%
|
81
+17%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(18)
|
(62)
|
(64)
|
(64)
|
(66)
|
(67)
|
(74)
|
(54)
|
(59)
|
(71)
|
(70)
|
(80)
|
(79)
|
|
| Selling, General & Administrative |
(9)
|
(54)
|
(42)
|
(58)
|
(41)
|
(63)
|
(40)
|
(50)
|
(40)
|
(65)
|
(44)
|
(73)
|
(55)
|
|
| Depreciation & Amortization |
(2)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(18)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
(7)
|
(3)
|
(16)
|
0
|
(18)
|
2
|
(16)
|
2
|
(14)
|
(1)
|
(21)
|
(1)
|
(18)
|
|
| Operating Income |
2
N/A
|
(0)
N/A
|
2
N/A
|
4
+171%
|
0
-97%
|
(3)
N/A
|
(15)
-397%
|
(3)
+80%
|
1
N/A
|
(11)
N/A
|
(14)
-23%
|
(11)
+18%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
1
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(2)
N/A
|
(0)
+95%
|
4
N/A
|
(1)
N/A
|
(16)
-1 556%
|
(17)
-5%
|
(4)
+74%
|
(0)
+98%
|
(13)
-12 933%
|
(15)
-16%
|
(12)
+17%
|
(0)
+96%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
0
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
1
|
(2)
|
(0)
|
3
|
(1)
|
(16)
|
(17)
|
(4)
|
1
|
(13)
|
(15)
|
(13)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
(2)
N/A
|
(0)
+99%
|
3
N/A
|
(1)
N/A
|
(16)
-1 121%
|
(17)
-9%
|
(9)
+49%
|
(7)
+17%
|
(21)
-183%
|
(20)
+2%
|
(11)
+44%
|
(2)
+84%
|
|
| EPS (Diluted) |
0
N/A
|
-0.2
N/A
|
0
N/A
|
0.3
N/A
|
-0.1
N/A
|
-1.31
-1 210%
|
-1.4
-7%
|
-0.64
+54%
|
-0.46
+28%
|
-1.31
-185%
|
-1.29
+2%
|
-0.66
+49%
|
-0.08
+88%
|
|