Stemmer Imaging AG
XETRA:S9I
Income Statement
Earnings Waterfall
Stemmer Imaging AG
Revenue
|
146.3m
EUR
|
Cost of Revenue
|
-88.3m
EUR
|
Gross Profit
|
58m
EUR
|
Operating Expenses
|
-35.5m
EUR
|
Operating Income
|
22.5m
EUR
|
Other Expenses
|
-6.8m
EUR
|
Net Income
|
15.7m
EUR
|
Income Statement
Stemmer Imaging AG
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 |
88
N/A
|
90
+2%
|
94
+4%
|
98
+5%
|
101
+2%
|
102
+2%
|
104
+2%
|
106
+2%
|
109
+3%
|
116
+6%
|
62
-46%
|
121
+94%
|
115
-5%
|
109
-5%
|
105
-4%
|
107
+2%
|
117
+9%
|
127
+8%
|
130
+3%
|
134
+3%
|
138
+3%
|
144
+4%
|
155
+8%
|
160
+3%
|
161
+1%
|
155
-4%
|
146
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(58)
|
(58)
|
(60)
|
(63)
|
(64)
|
(66)
|
(68)
|
(69)
|
(70)
|
(73)
|
(40)
|
(77)
|
(73)
|
(70)
|
(67)
|
(67)
|
(73)
|
(78)
|
(80)
|
(82)
|
(85)
|
(89)
|
(97)
|
(100)
|
(99)
|
(95)
|
(88)
|
|
Gross Profit |
31
N/A
|
32
+3%
|
33
+6%
|
35
+5%
|
36
+4%
|
37
+0%
|
36
-1%
|
37
+2%
|
39
+5%
|
43
+10%
|
22
-47%
|
44
+97%
|
41
-6%
|
39
-6%
|
39
0%
|
40
+4%
|
45
+11%
|
49
+9%
|
50
+4%
|
52
+3%
|
53
+2%
|
55
+4%
|
58
+7%
|
60
+3%
|
62
+3%
|
60
-3%
|
58
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(27)
|
(27)
|
(28)
|
(30)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(36)
|
(21)
|
(44)
|
(46)
|
(46)
|
(34)
|
(39)
|
(36)
|
(37)
|
(37)
|
(37)
|
(36)
|
(35)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
|
Selling, General & Administrative |
(20)
|
(20)
|
(21)
|
(22)
|
(25)
|
(20)
|
(20)
|
(20)
|
(28)
|
(22)
|
(18)
|
(25)
|
(25)
|
(25)
|
(28)
|
(23)
|
(25)
|
(25)
|
(30)
|
(26)
|
(25)
|
(24)
|
(29)
|
(24)
|
(24)
|
(25)
|
(29)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(9)
|
(9)
|
(4)
|
(9)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
(8)
|
(9)
|
(10)
|
(2)
|
(13)
|
(1)
|
(14)
|
(13)
|
(11)
|
(1)
|
(8)
|
(7)
|
(8)
|
(2)
|
(7)
|
(7)
|
(7)
|
(1)
|
(6)
|
(7)
|
(6)
|
(1)
|
|
Operating Income |
4
N/A
|
4
+2%
|
5
+27%
|
6
+1%
|
9
+63%
|
8
-16%
|
6
-23%
|
6
-1%
|
8
+31%
|
6
-19%
|
1
-84%
|
0
-61%
|
(5)
N/A
|
(7)
-38%
|
4
N/A
|
1
-71%
|
9
+583%
|
12
+34%
|
14
+19%
|
15
+11%
|
17
+11%
|
20
+17%
|
25
+25%
|
26
+6%
|
27
+4%
|
25
-10%
|
23
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
4
N/A
|
5
+6%
|
5
+21%
|
6
+1%
|
8
+37%
|
8
+3%
|
6
-19%
|
6
0%
|
6
-6%
|
6
+7%
|
(1)
N/A
|
(1)
+61%
|
(6)
-1 050%
|
(8)
-29%
|
(2)
+73%
|
1
N/A
|
9
+1 133%
|
12
+35%
|
14
+18%
|
15
+13%
|
17
+11%
|
20
+16%
|
24
+23%
|
26
+7%
|
27
+4%
|
25
-10%
|
22
-11%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
|
Income from Continuing Operations |
3
|
3
|
4
|
4
|
6
|
6
|
5
|
5
|
4
|
5
|
(1)
|
(1)
|
(7)
|
(8)
|
(3)
|
(1)
|
6
|
9
|
10
|
12
|
13
|
15
|
18
|
19
|
20
|
18
|
16
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
3
N/A
|
3
+8%
|
4
+22%
|
4
+7%
|
6
+40%
|
6
+2%
|
5
-17%
|
5
-1%
|
4
-6%
|
5
+9%
|
(1)
N/A
|
(1)
+46%
|
(7)
-782%
|
(8)
-18%
|
(3)
+58%
|
(1)
+71%
|
6
N/A
|
9
+36%
|
10
+20%
|
12
+13%
|
13
+10%
|
15
+13%
|
18
+24%
|
19
+7%
|
20
+3%
|
18
-9%
|
16
-13%
|
|
EPS (Diluted) |
0.43
N/A
|
0.48
+12%
|
0.56
+17%
|
0.63
+13%
|
0.86
+37%
|
0.88
+2%
|
0.73
-17%
|
0.72
-1%
|
0.67
-7%
|
0.74
+10%
|
-0.22
N/A
|
-0.12
+45%
|
-1.03
-758%
|
-1.18
-15%
|
-0.51
+57%
|
-0.15
+71%
|
0.99
N/A
|
1.34
+35%
|
1.61
+20%
|
1.81
+12%
|
1.99
+10%
|
2.24
+13%
|
2.77
+24%
|
2.96
+7%
|
3.06
+3%
|
2.77
-9%
|
2.42
-13%
|