NanoRepro AG
XETRA:NN6
Income Statement
Earnings Waterfall
NanoRepro AG
Revenue
|
90.1m
EUR
|
Cost of Revenue
|
-66.3m
EUR
|
Gross Profit
|
23.7m
EUR
|
Operating Expenses
|
-17.2m
EUR
|
Operating Income
|
6.5m
EUR
|
Other Expenses
|
-2.5m
EUR
|
Net Income
|
4m
EUR
|
Income Statement
NanoRepro AG
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
1
N/A
|
3
+116%
|
17
+542%
|
135
+696%
|
156
+16%
|
163
+4%
|
90
-45%
|
|
Gross Profit | ||||||||
Cost of Revenue |
0
|
(0)
|
(9)
|
(83)
|
0
|
(106)
|
(50)
|
|
Gross Profit |
1
N/A
|
2
+67%
|
8
+243%
|
52
+583%
|
57
+10%
|
57
-1%
|
24
-58%
|
|
Operating Income | ||||||||
Operating Expenses |
(3)
|
(2)
|
(3)
|
(15)
|
(117)
|
(18)
|
(33)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(0)
|
(0)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(11)
|
(117)
|
(15)
|
(31)
|
|
Operating Income |
(1)
N/A
|
0
N/A
|
5
+2 196%
|
37
+695%
|
39
+6%
|
39
-1%
|
7
-83%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
0
N/A
|
3
+1 354%
|
37
+1 229%
|
39
+6%
|
39
-1%
|
6
-83%
|
|
Net Income | ||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(10)
|
0
|
(9)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
0
|
2
|
27
|
0
|
30
|
4
|
|
Net Income (Common) |
(1)
N/A
|
0
N/A
|
2
+3 145%
|
27
+1 510%
|
0
N/A
|
30
N/A
|
4
-87%
|
|
EPS (Diluted) |
-0.14
N/A
|
0
N/A
|
0.18
N/A
|
2.11
+1 072%
|
2.31
+9%
|
2.3
0%
|
0.31
-87%
|