MS Industrie AG
XETRA:MSAG
Income Statement
Earnings Waterfall
MS Industrie AG
Revenue
|
65.9m
EUR
|
Cost of Revenue
|
-32.9m
EUR
|
Gross Profit
|
33m
EUR
|
Operating Expenses
|
-27.7m
EUR
|
Operating Income
|
5.3m
EUR
|
Other Expenses
|
-1.9m
EUR
|
Net Income
|
3.4m
EUR
|
Income Statement
MS Industrie AG
Jun-2005 | Mar-2006 | Jun-2006 | Mar-2007 | Jun-2007 | Mar-2008 | Jun-2008 | Mar-2009 | Jun-2009 | Mar-2010 | Jun-2010 | Mar-2011 | Jun-2011 | Mar-2012 | Jun-2012 | Mar-2013 | Jun-2013 | Mar-2014 | Jun-2014 | Mar-2015 | Jun-2015 | Dec-2018 | Mar-2019 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
11
N/A
|
34
+199%
|
51
+49%
|
45
-10%
|
35
-23%
|
63
+81%
|
111
+76%
|
91
-18%
|
49
-46%
|
45
-8%
|
53
+17%
|
60
+15%
|
65
+8%
|
75
+14%
|
87
+16%
|
82
-6%
|
85
+4%
|
98
+15%
|
105
+7%
|
120
+14%
|
128
+7%
|
283
+120%
|
217
-23%
|
267
+23%
|
32
-88%
|
42
+32%
|
50
+19%
|
66
+32%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(10)
|
(18)
|
(17)
|
(15)
|
(27)
|
(54)
|
(45)
|
(21)
|
(21)
|
(28)
|
(30)
|
(33)
|
(42)
|
(51)
|
(44)
|
(45)
|
(54)
|
(56)
|
(68)
|
(77)
|
(151)
|
(118)
|
(140)
|
(17)
|
(22)
|
(24)
|
(33)
|
|
Gross Profit |
11
N/A
|
24
+116%
|
33
+37%
|
28
-15%
|
20
-28%
|
36
+78%
|
58
+59%
|
46
-20%
|
28
-39%
|
24
-14%
|
25
+3%
|
31
+24%
|
32
+4%
|
33
+3%
|
36
+10%
|
38
+4%
|
40
+6%
|
43
+9%
|
49
+13%
|
52
+5%
|
51
0%
|
132
+157%
|
99
-25%
|
127
+28%
|
15
-88%
|
20
+34%
|
26
+27%
|
33
+28%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(15)
|
(21)
|
(17)
|
(18)
|
(33)
|
(62)
|
(53)
|
(29)
|
(26)
|
(22)
|
(29)
|
(30)
|
(30)
|
(33)
|
(33)
|
(36)
|
(38)
|
(43)
|
(46)
|
(46)
|
(123)
|
(94)
|
(99)
|
(22)
|
(22)
|
(24)
|
(28)
|
|
Selling, General & Administrative |
(1)
|
(8)
|
(15)
|
(14)
|
(14)
|
(23)
|
(38)
|
(29)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(35)
|
(37)
|
(40)
|
(110)
|
(84)
|
(101)
|
(14)
|
(13)
|
(14)
|
(15)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(12)
|
(10)
|
(13)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(4)
|
(7)
|
(5)
|
(1)
|
(3)
|
(7)
|
(18)
|
(17)
|
(9)
|
(8)
|
(3)
|
(9)
|
(10)
|
(8)
|
(10)
|
(9)
|
(10)
|
(12)
|
(1)
|
(1)
|
1
|
3
|
1
|
16
|
(5)
|
(6)
|
(7)
|
(10)
|
|
Operating Income |
7
N/A
|
9
+31%
|
12
+37%
|
11
-8%
|
2
-80%
|
3
+41%
|
(4)
N/A
|
(7)
-64%
|
(1)
+88%
|
(2)
-130%
|
3
N/A
|
2
-35%
|
2
-13%
|
3
+90%
|
3
-7%
|
4
+33%
|
4
-1%
|
5
+21%
|
6
+10%
|
6
+8%
|
5
-10%
|
10
+77%
|
5
-45%
|
28
+437%
|
(7)
N/A
|
(2)
+71%
|
2
N/A
|
5
+127%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
9
+39%
|
10
+18%
|
9
-17%
|
2
-81%
|
2
-3%
|
(19)
N/A
|
(24)
-29%
|
(8)
+68%
|
(5)
+33%
|
2
N/A
|
(0)
N/A
|
(1)
-179%
|
1
N/A
|
0
-82%
|
1
+340%
|
2
+117%
|
3
+52%
|
3
+1%
|
4
+29%
|
4
+6%
|
9
+134%
|
4
-56%
|
26
+541%
|
(7)
N/A
|
(2)
+66%
|
2
N/A
|
4
+136%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
1
|
(1)
|
0
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
2
|
1
|
(0)
|
(1)
|
|
Income from Continuing Operations |
6
|
8
|
8
|
7
|
2
|
2
|
(20)
|
(24)
|
(7)
|
(4)
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
2
|
7
|
2
|
24
|
(5)
|
(2)
|
2
|
3
|
|
Income to Minority Interest |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(5)
|
(4)
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
6
N/A
|
8
+27%
|
7
-5%
|
6
-14%
|
2
-66%
|
1
-54%
|
(25)
N/A
|
(28)
-12%
|
(5)
+83%
|
(3)
+28%
|
1
N/A
|
0
-96%
|
1
+1 800%
|
2
+184%
|
2
+11%
|
2
+9%
|
1
-30%
|
2
+65%
|
3
+26%
|
3
+9%
|
2
-21%
|
7
+190%
|
2
-65%
|
24
+848%
|
(5)
N/A
|
(2)
+68%
|
2
N/A
|
3
+106%
|
|
EPS (Diluted) |
0.34
N/A
|
0.43
+26%
|
0.54
+26%
|
0.22
-59%
|
0.16
-27%
|
0.04
-75%
|
-1.27
N/A
|
-1.35
-6%
|
-0.23
+83%
|
-0.12
+48%
|
0.03
N/A
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
0.06
+20%
|
0.07
+17%
|
0.05
-29%
|
0.08
+60%
|
0.1
+25%
|
0.11
+10%
|
0.09
-18%
|
0.24
+167%
|
0.08
-67%
|
0.79
+888%
|
-0.18
N/A
|
-0.06
+67%
|
0.05
N/A
|
0.11
+120%
|