Paion AG
XETRA:PA8
Income Statement
Earnings Waterfall
Paion AG
Revenue
|
33.2m
EUR
|
Cost of Revenue
|
-2m
EUR
|
Gross Profit
|
31.3m
EUR
|
Operating Expenses
|
-29.8m
EUR
|
Operating Income
|
1.5m
EUR
|
Other Expenses
|
-2.1m
EUR
|
Net Income
|
-579k
EUR
|
Income Statement
Paion AG
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
20
N/A
|
7
-64%
|
33
+366%
|
|
Gross Profit | ||||
Cost of Revenue |
0
|
(3)
|
(2)
|
|
Gross Profit |
0
N/A
|
4
N/A
|
31
+672%
|
|
Operating Income | ||||
Operating Expenses |
(18)
|
(26)
|
(30)
|
|
Selling, General & Administrative |
(8)
|
(20)
|
(21)
|
|
Research & Development |
(10)
|
(5)
|
(6)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(2)
|
|
Operating Income |
2
N/A
|
(22)
N/A
|
2
N/A
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(0)
|
(1)
|
(2)
|
|
Pre-Tax Income |
1
N/A
|
(23)
N/A
|
(0)
+99%
|
|
Net Income | ||||
Tax Provision |
1
|
1
|
(0)
|
|
Income from Continuing Operations |
2
|
(22)
|
(1)
|
|
Income to Minority Interest |
0
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
(22)
N/A
|
(1)
+97%
|
|
EPS (Diluted) |
0.33
N/A
|
-3.11
N/A
|
-0.08
+97%
|