Northern Data AG
XETRA:NB2
Income Statement
Earnings Waterfall
Northern Data AG
Revenue
|
16.4m
EUR
|
Cost of Revenue
|
-10.3m
EUR
|
Gross Profit
|
6.1m
EUR
|
Operating Expenses
|
-27.8m
EUR
|
Operating Income
|
-21.8m
EUR
|
Other Expenses
|
-62.5m
EUR
|
Net Income
|
-84.3m
EUR
|
Income Statement
Northern Data AG
Dec-2019 | Jun-2020 | Dec-2020 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
10
N/A
|
10
0%
|
16
+62%
|
|
Gross Profit | ||||
Cost of Revenue |
(15)
|
(10)
|
(10)
|
|
Gross Profit |
(5)
N/A
|
0
N/A
|
6
+15 269%
|
|
Operating Income | ||||
Operating Expenses |
(4)
|
(14)
|
(28)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(7)
|
|
Depreciation & Amortization |
(1)
|
(7)
|
(18)
|
|
Other Operating Expenses |
(2)
|
(5)
|
(3)
|
|
Operating Income |
(9)
N/A
|
(14)
-61%
|
(22)
-56%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(0)
|
(34)
|
(56)
|
|
Non-Reccuring Items |
0
|
0
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
|
Pre-Tax Income |
(9)
N/A
|
(48)
-444%
|
(84)
-76%
|
|
Net Income | ||||
Tax Provision |
0
|
1
|
(1)
|
|
Income from Continuing Operations |
(9)
|
(47)
|
(84)
|
|
Net Income (Common) |
(9)
N/A
|
(47)
-435%
|
(84)
-80%
|
|
EPS (Diluted) |
-1.18
N/A
|
-3.95
-235%
|
-7.38
-87%
|