MAX Automation SE
XETRA:MXHN
Income Statement
Earnings Waterfall
MAX Automation SE
Revenue
|
397.4m
EUR
|
Cost of Revenue
|
-190.3m
EUR
|
Gross Profit
|
207.1m
EUR
|
Operating Expenses
|
-181.9m
EUR
|
Operating Income
|
25.2m
EUR
|
Other Expenses
|
-10m
EUR
|
Net Income
|
15.2m
EUR
|
Income Statement
MAX Automation SE
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
270
N/A
|
287
+6%
|
315
+10%
|
348
+10%
|
351
+1%
|
354
+1%
|
359
+1%
|
365
+2%
|
384
+5%
|
384
0%
|
374
-3%
|
352
-6%
|
337
-4%
|
349
+3%
|
304
-13%
|
289
-5%
|
251
-13%
|
225
-10%
|
258
+15%
|
291
+13%
|
404
+39%
|
360
-11%
|
386
+7%
|
404
+5%
|
425
+5%
|
420
-1%
|
393
-6%
|
355
-10%
|
307
-13%
|
298
-3%
|
299
+1%
|
311
+4%
|
349
+12%
|
369
+6%
|
396
+7%
|
418
+6%
|
343
-18%
|
429
+25%
|
436
+2%
|
438
+0%
|
397
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(136)
|
(148)
|
(166)
|
(183)
|
(183)
|
(181)
|
(180)
|
(183)
|
(199)
|
(200)
|
(194)
|
(179)
|
(170)
|
(176)
|
(147)
|
(139)
|
(110)
|
(93)
|
(114)
|
(139)
|
(239)
|
(200)
|
(219)
|
(228)
|
(229)
|
(220)
|
(198)
|
(171)
|
(145)
|
(136)
|
(138)
|
(147)
|
(170)
|
(184)
|
(200)
|
(208)
|
(165)
|
(203)
|
(198)
|
(199)
|
(190)
|
|
Gross Profit |
134
N/A
|
139
+4%
|
150
+8%
|
165
+10%
|
168
+2%
|
173
+3%
|
178
+3%
|
182
+2%
|
185
+2%
|
184
0%
|
179
-3%
|
173
-3%
|
167
-3%
|
173
+3%
|
157
-9%
|
150
-4%
|
141
-6%
|
131
-7%
|
143
+9%
|
152
+6%
|
165
+9%
|
160
-3%
|
167
+4%
|
176
+6%
|
197
+11%
|
200
+2%
|
196
-2%
|
184
-6%
|
162
-12%
|
161
-1%
|
161
+0%
|
164
+2%
|
179
+9%
|
185
+3%
|
196
+6%
|
210
+7%
|
178
-15%
|
226
+27%
|
238
+5%
|
239
+0%
|
207
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(117)
|
(127)
|
(137)
|
(150)
|
(156)
|
(152)
|
(157)
|
(160)
|
(167)
|
(165)
|
(161)
|
(158)
|
(156)
|
(157)
|
(139)
|
(131)
|
(121)
|
(110)
|
(123)
|
(146)
|
(199)
|
(201)
|
(219)
|
(225)
|
(209)
|
(216)
|
(211)
|
(190)
|
(165)
|
(174)
|
(166)
|
(171)
|
(167)
|
(174)
|
(180)
|
(185)
|
(157)
|
(193)
|
(197)
|
(203)
|
(182)
|
|
Selling, General & Administrative |
(77)
|
(84)
|
(91)
|
(99)
|
(147)
|
(104)
|
(107)
|
(108)
|
(151)
|
(110)
|
(109)
|
(107)
|
(142)
|
(108)
|
(95)
|
(90)
|
(114)
|
(78)
|
(87)
|
(97)
|
(170)
|
(119)
|
(130)
|
(139)
|
(187)
|
(138)
|
(135)
|
(124)
|
(149)
|
(120)
|
(121)
|
(122)
|
(159)
|
(126)
|
(128)
|
(131)
|
(145)
|
(133)
|
(136)
|
(140)
|
(168)
|
|
Depreciation & Amortization |
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(14)
|
(11)
|
(21)
|
(23)
|
(20)
|
(12)
|
(18)
|
(22)
|
(18)
|
(12)
|
(21)
|
(17)
|
(17)
|
(13)
|
(14)
|
(15)
|
(15)
|
(9)
|
(12)
|
(12)
|
(12)
|
(10)
|
|
Other Operating Expenses |
(33)
|
(36)
|
(38)
|
(41)
|
1
|
(38)
|
(40)
|
(41)
|
(4)
|
(42)
|
(41)
|
(39)
|
(3)
|
(38)
|
(34)
|
(33)
|
(1)
|
(26)
|
(30)
|
(35)
|
(19)
|
(61)
|
(67)
|
(66)
|
(10)
|
(60)
|
(54)
|
(48)
|
(3)
|
(31)
|
(28)
|
(32)
|
5
|
(34)
|
(38)
|
(40)
|
(3)
|
(49)
|
(51)
|
(52)
|
(4)
|
|
Operating Income |
17
N/A
|
12
-31%
|
13
+12%
|
15
+13%
|
12
-19%
|
21
+74%
|
21
0%
|
22
+4%
|
18
-16%
|
20
+8%
|
18
-9%
|
15
-14%
|
12
-25%
|
16
+39%
|
18
+11%
|
19
+6%
|
21
+9%
|
21
+2%
|
20
-4%
|
6
-69%
|
(34)
N/A
|
(41)
-19%
|
(52)
-28%
|
(48)
+7%
|
(13)
+74%
|
(17)
-33%
|
(16)
+8%
|
(6)
+61%
|
(2)
+59%
|
(13)
-408%
|
(5)
+64%
|
(7)
-43%
|
12
N/A
|
11
-8%
|
15
+42%
|
24
+60%
|
21
-15%
|
33
+59%
|
40
+21%
|
35
-12%
|
25
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(6)
|
(15)
|
(5)
|
(21)
|
(21)
|
(13)
|
(9)
|
(7)
|
(10)
|
(9)
|
(8)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(5)
|
|
Total Other Income |
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
15
N/A
|
9
-40%
|
10
+9%
|
11
+13%
|
14
+33%
|
18
+24%
|
18
+1%
|
19
+5%
|
16
-13%
|
16
-1%
|
14
-12%
|
12
-14%
|
10
-21%
|
13
+40%
|
15
+13%
|
16
+5%
|
17
+6%
|
18
+6%
|
17
-4%
|
3
-85%
|
(47)
N/A
|
(46)
+3%
|
(58)
-25%
|
(63)
-9%
|
(34)
+46%
|
(38)
-11%
|
(37)
+3%
|
(19)
+48%
|
(29)
-50%
|
(20)
+29%
|
(14)
+29%
|
(16)
-13%
|
3
N/A
|
1
-57%
|
9
+510%
|
18
+108%
|
16
-11%
|
27
+70%
|
35
+29%
|
28
-18%
|
11
-61%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
2
|
4
|
3
|
(5)
|
(5)
|
(1)
|
(3)
|
4
|
2
|
2
|
2
|
2
|
0
|
(4)
|
(4)
|
(7)
|
(7)
|
1
|
(3)
|
0
|
2
|
(6)
|
|
Income from Continuing Operations |
10
|
6
|
6
|
7
|
10
|
12
|
13
|
13
|
11
|
11
|
9
|
8
|
8
|
11
|
13
|
12
|
14
|
15
|
17
|
5
|
(44)
|
(43)
|
(63)
|
(68)
|
(35)
|
(41)
|
(33)
|
(17)
|
(26)
|
(18)
|
(12)
|
(16)
|
(1)
|
(3)
|
1
|
11
|
17
|
24
|
35
|
30
|
6
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
5
|
5
|
5
|
5
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
10
N/A
|
6
-42%
|
6
+5%
|
7
+15%
|
10
+41%
|
12
+24%
|
13
+2%
|
13
+4%
|
10
-22%
|
10
-1%
|
8
-18%
|
7
-11%
|
8
+12%
|
11
+33%
|
13
+17%
|
14
+7%
|
14
+0%
|
13
-5%
|
7
-47%
|
(6)
N/A
|
(39)
-541%
|
(46)
-20%
|
(58)
-25%
|
(63)
-9%
|
(35)
+45%
|
(40)
-15%
|
(33)
+18%
|
(17)
+48%
|
(26)
-54%
|
(18)
+33%
|
(12)
+32%
|
(16)
-31%
|
(1)
+91%
|
(3)
-128%
|
0
N/A
|
10
+2 986%
|
15
+45%
|
23
+59%
|
37
+59%
|
33
-12%
|
15
-54%
|
|
EPS (Diluted) |
0.38
N/A
|
0.22
-42%
|
0.23
+5%
|
0.27
+17%
|
0.37
+37%
|
0.7
+89%
|
0.47
-33%
|
0.48
+2%
|
0.38
-21%
|
0.37
-3%
|
0.36
-3%
|
0.28
-22%
|
0.31
+11%
|
0.4
+29%
|
0.39
-3%
|
0.46
+18%
|
0.48
+4%
|
0.48
N/A
|
0.24
-50%
|
-0.2
N/A
|
-1.32
-560%
|
-1.55
-17%
|
-1.96
-26%
|
-2.14
-9%
|
-1.18
+45%
|
-1.36
-15%
|
-1.11
+18%
|
-0.63
+43%
|
-0.9
-43%
|
-0.65
+28%
|
-0.42
+35%
|
-0.55
-31%
|
-0.05
+91%
|
-0.11
-120%
|
0
N/A
|
0.26
N/A
|
0.38
+46%
|
0.61
+61%
|
0.9
+48%
|
0.79
-12%
|
0.36
-54%
|