Smartbroker Holding AG
XETRA:SB1
Income Statement
Earnings Waterfall
Smartbroker Holding AG
Revenue
|
48.5m
EUR
|
Cost of Revenue
|
-19.4m
EUR
|
Gross Profit
|
29.1m
EUR
|
Operating Expenses
|
-41.7m
EUR
|
Operating Income
|
-12.6m
EUR
|
Other Expenses
|
-420k
EUR
|
Net Income
|
-13m
EUR
|
Income Statement
Smartbroker Holding AG
Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
9
N/A
|
9
0%
|
8
-5%
|
10
+16%
|
7
-31%
|
6
-17%
|
5
-19%
|
3
-27%
|
3
-6%
|
3
-11%
|
2
-20%
|
2
-6%
|
3
+35%
|
3
-2%
|
2
-32%
|
2
+15%
|
2
+5%
|
2
-3%
|
2
+5%
|
2
+8%
|
5
+111%
|
6
+24%
|
3
-56%
|
4
+27%
|
5
+45%
|
7
+39%
|
8
+8%
|
8
+5%
|
9
+5%
|
10
+22%
|
28
+171%
|
27
-4%
|
48
+78%
|
56
+17%
|
53
-6%
|
48
-8%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(13)
|
(18)
|
(26)
|
(25)
|
(21)
|
(19)
|
|
Gross Profit |
6
N/A
|
6
+2%
|
6
-2%
|
7
+17%
|
5
-31%
|
4
-20%
|
3
-23%
|
2
-36%
|
2
-12%
|
1
-23%
|
1
-6%
|
1
+13%
|
2
+36%
|
2
-2%
|
2
-22%
|
2
+24%
|
2
-2%
|
2
-10%
|
2
+8%
|
2
+17%
|
3
+61%
|
4
+29%
|
2
-48%
|
3
+29%
|
4
+51%
|
6
+39%
|
7
+7%
|
7
+4%
|
7
+3%
|
6
-22%
|
15
+164%
|
9
-37%
|
22
+142%
|
31
+39%
|
32
+2%
|
29
-8%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(13)
|
(14)
|
(22)
|
(28)
|
(40)
|
(42)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(7)
|
(13)
|
(17)
|
(19)
|
(19)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(3)
|
(4)
|
(17)
|
(17)
|
|
Other Operating Expenses |
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
|
Operating Income |
1
N/A
|
1
-8%
|
0
-69%
|
1
+154%
|
1
-6%
|
0
-66%
|
0
-76%
|
(2)
N/A
|
(2)
+3%
|
(1)
+45%
|
(1)
+48%
|
0
N/A
|
0
+229%
|
0
-22%
|
0
-67%
|
0
-8%
|
0
+18%
|
(0)
N/A
|
(0)
+42%
|
0
N/A
|
1
+983%
|
1
-4%
|
0
-86%
|
1
+344%
|
2
+136%
|
3
+56%
|
3
+16%
|
3
+3%
|
4
+6%
|
4
+9%
|
2
-50%
|
(5)
N/A
|
0
N/A
|
4
+900%
|
(8)
N/A
|
(13)
-50%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
1
|
1
|
1
|
0
|
(0)
|
5
|
0
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
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)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(1)
|
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
|
0
|
0
|
0
|
3
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
2
N/A
|
1
-26%
|
0
-61%
|
1
+152%
|
1
-7%
|
0
-58%
|
0
-58%
|
(2)
N/A
|
(2)
N/A
|
(1)
+45%
|
(1)
+46%
|
0
N/A
|
0
+243%
|
0
-21%
|
0
-66%
|
0
+38%
|
0
-56%
|
(0)
N/A
|
(0)
+42%
|
0
N/A
|
1
+983%
|
1
-4%
|
0
-86%
|
1
+350%
|
2
+135%
|
3
+56%
|
4
+24%
|
4
+13%
|
3
-27%
|
3
+0%
|
5
+50%
|
1
-88%
|
0
-93%
|
3
+8 475%
|
(10)
N/A
|
(13)
-29%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
4
|
0
|
(1)
|
2
|
(10)
|
(13)
|
|
Net Income (Common) |
1
N/A
|
1
-22%
|
0
-54%
|
1
+156%
|
1
-6%
|
0
-58%
|
0
-58%
|
(2)
N/A
|
(2)
N/A
|
(1)
+45%
|
(1)
+43%
|
0
N/A
|
0
+380%
|
0
-21%
|
0
-66%
|
0
+38%
|
0
-56%
|
(0)
N/A
|
(0)
+42%
|
0
N/A
|
1
+650%
|
1
-6%
|
0
-79%
|
1
+350%
|
2
+120%
|
3
+55%
|
3
+17%
|
3
-3%
|
2
-39%
|
3
+35%
|
4
+38%
|
0
-97%
|
(1)
N/A
|
2
N/A
|
(10)
N/A
|
(13)
-29%
|
|
EPS (Diluted) |
0.14
N/A
|
0.11
-21%
|
0.05
-55%
|
0.13
+160%
|
0.13
N/A
|
0.06
-54%
|
0.03
-50%
|
-0.24
N/A
|
-0.25
-4%
|
-0.14
+44%
|
-0.08
+43%
|
0.01
N/A
|
0.06
+500%
|
0.05
-17%
|
0.02
-60%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.04
+300%
|
0.1
+150%
|
0.12
+20%
|
0.09
-25%
|
0.22
+144%
|
0.2
-9%
|
0.24
+20%
|
0.24
N/A
|
0.13
-46%
|
0.18
+38%
|
0.25
+39%
|
0.01
-96%
|
-0.04
N/A
|
0.12
N/A
|
-0.64
N/A
|
-0.82
-28%
|