Publity AG
XETRA:PBY
Income Statement
Earnings Waterfall
Publity AG
Revenue
|
10.9m
EUR
|
Cost of Revenue
|
-693k
EUR
|
Gross Profit
|
10.2m
EUR
|
Operating Expenses
|
-28m
EUR
|
Operating Income
|
-17.7m
EUR
|
Other Expenses
|
-174.8m
EUR
|
Net Income
|
-192.5m
EUR
|
Income Statement
Publity AG
Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
24
N/A
|
30
+25%
|
42
+40%
|
43
+3%
|
29
-32%
|
43
+48%
|
37
-14%
|
30
-21%
|
35
+18%
|
34
-2%
|
15
-56%
|
36
+137%
|
34
-5%
|
11
-68%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(1)
|
0
|
(0)
|
0
|
(4)
|
(7)
|
(7)
|
(11)
|
0
|
(22)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
23
N/A
|
0
N/A
|
41
N/A
|
0
N/A
|
26
N/A
|
37
+44%
|
30
-17%
|
19
-38%
|
0
N/A
|
12
N/A
|
15
+19%
|
35
+142%
|
34
-4%
|
10
-70%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(3)
|
(6)
|
(7)
|
(7)
|
(12)
|
(16)
|
(8)
|
(9)
|
(25)
|
(14)
|
(4)
|
(14)
|
(10)
|
(28)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(1)
|
(4)
|
(5)
|
(5)
|
(8)
|
(10)
|
(4)
|
(5)
|
(23)
|
(11)
|
(2)
|
(12)
|
(8)
|
(26)
|
|
Operating Income |
21
N/A
|
23
+13%
|
34
+47%
|
36
+4%
|
14
-62%
|
21
+51%
|
22
+7%
|
10
-55%
|
10
+1%
|
(2)
N/A
|
11
N/A
|
21
+94%
|
23
+10%
|
(18)
N/A
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
1
|
3
|
4
|
12
|
42
|
3
|
106
|
(4)
|
(5)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
0
|
297
|
(2)
|
(1)
|
(27)
|
(28)
|
(171)
|
|
Total Other Income |
0
|
(0)
|
0
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
20
N/A
|
23
+13%
|
34
+51%
|
36
+6%
|
16
-56%
|
22
+38%
|
33
+53%
|
51
+53%
|
312
+509%
|
104
-67%
|
6
-94%
|
(11)
N/A
|
(9)
+15%
|
(194)
-2 034%
|
|
Net Income | |||||||||||||||
Tax Provision |
(8)
|
(9)
|
(11)
|
(12)
|
(5)
|
(7)
|
(9)
|
(10)
|
(8)
|
(26)
|
(1)
|
(5)
|
(6)
|
2
|
|
Income from Continuing Operations |
13
|
14
|
23
|
24
|
11
|
15
|
25
|
42
|
304
|
78
|
5
|
(15)
|
(15)
|
(193)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(14)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
13
N/A
|
14
+10%
|
23
+68%
|
24
+6%
|
11
-57%
|
15
+42%
|
25
+63%
|
40
+65%
|
304
+652%
|
64
-79%
|
5
-93%
|
(15)
N/A
|
(15)
+4%
|
(193)
-1 202%
|
|
EPS (Diluted) |
2.18
N/A
|
2.27
+4%
|
3.65
+61%
|
4.03
+10%
|
1.75
-57%
|
2.49
+42%
|
3.26
+31%
|
4.12
+26%
|
20.47
+397%
|
4.32
-79%
|
0.31
-93%
|
-1.04
N/A
|
-0.99
+5%
|
-12.94
-1 207%
|