IONOS Group SE
XETRA:IOS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
IONOS Group SE
XETRA:IOS
|
DE |
|
Gogo Inc
NASDAQ:GOGO
|
US |
|
Suzhou TZTEK Technology Co Ltd
SSE:688003
|
CN |
|
Himatsingka Seide Ltd
NSE:HIMATSEIDE
|
IN |
Income Statement
Earnings Waterfall
IONOS Group SE
Income Statement
IONOS Group SE
| Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
94
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 293
N/A
|
1 647
+27%
|
2 002
+22%
|
1 398
-30%
|
1 424
+2%
|
1 443
+1%
|
1 467
+2%
|
1 507
+3%
|
1 560
+4%
|
1 634
+5%
|
1 704
+4%
|
1 399
-18%
|
1 317
-6%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(698)
|
(889)
|
(1 075)
|
(742)
|
(738)
|
(729)
|
(737)
|
(765)
|
(801)
|
(846)
|
(890)
|
(620)
|
(534)
|
|
| Gross Profit |
595
N/A
|
757
+27%
|
927
+22%
|
657
-29%
|
686
+4%
|
714
+4%
|
729
+2%
|
741
+2%
|
759
+2%
|
788
+4%
|
813
+3%
|
779
-4%
|
782
+0%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(388)
|
(484)
|
(569)
|
(398)
|
(414)
|
(428)
|
(449)
|
(450)
|
(438)
|
(447)
|
(444)
|
(427)
|
(434)
|
|
| Selling, General & Administrative |
(362)
|
(498)
|
(587)
|
(418)
|
(404)
|
(441)
|
(461)
|
(464)
|
(416)
|
(452)
|
(452)
|
(441)
|
(415)
|
|
| Depreciation & Amortization |
(32)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(31)
|
|
| Other Operating Expenses |
5
|
15
|
19
|
20
|
18
|
13
|
11
|
14
|
7
|
5
|
7
|
14
|
12
|
|
| Operating Income |
206
N/A
|
274
+33%
|
358
+31%
|
259
-28%
|
271
+5%
|
286
+5%
|
280
-2%
|
291
+4%
|
321
+10%
|
341
+6%
|
369
+8%
|
352
-5%
|
348
-1%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(94)
|
(91)
|
(109)
|
(67)
|
(79)
|
(92)
|
(95)
|
(85)
|
(29)
|
(74)
|
(65)
|
(65)
|
(4)
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Total Other Income |
(2)
|
0
|
0
|
(0)
|
23
|
0
|
0
|
0
|
(49)
|
(0)
|
0
|
0
|
(48)
|
|
| Pre-Tax Income |
112
N/A
|
183
+63%
|
250
+37%
|
192
-23%
|
215
+12%
|
194
-10%
|
185
-5%
|
206
+11%
|
244
+18%
|
268
+10%
|
304
+14%
|
287
-5%
|
296
+3%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(38)
|
(53)
|
(66)
|
(45)
|
(41)
|
(42)
|
(46)
|
(59)
|
(74)
|
(81)
|
(93)
|
(93)
|
(94)
|
|
| Income from Continuing Operations |
74
|
130
|
184
|
147
|
174
|
153
|
139
|
147
|
170
|
186
|
211
|
194
|
202
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
74
N/A
|
130
+76%
|
183
+41%
|
147
-20%
|
174
+19%
|
153
-12%
|
139
-9%
|
147
+6%
|
170
+16%
|
186
+10%
|
211
+13%
|
223
+6%
|
230
+3%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.93
+75%
|
1.31
+41%
|
1.58
+21%
|
1.23
-22%
|
1.08
-12%
|
0.97
-10%
|
1.03
+6%
|
1.19
+16%
|
1.32
+11%
|
1.49
+13%
|
1.57
+5%
|
1.63
+4%
|
|