STS Group AG
XETRA:SF3
Income Statement
Earnings Waterfall
STS Group AG
Revenue
|
277.9m
EUR
|
Cost of Revenue
|
-177.4m
EUR
|
Gross Profit
|
100.5m
EUR
|
Operating Expenses
|
-93.5m
EUR
|
Operating Income
|
7m
EUR
|
Other Expenses
|
-8.2m
EUR
|
Net Income
|
-1.2m
EUR
|
Income Statement
STS Group AG
Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
309
N/A
|
401
+30%
|
388
-3%
|
377
-3%
|
368
-2%
|
251
-32%
|
506
+102%
|
432
-15%
|
432
0%
|
235
-46%
|
234
-1%
|
242
+4%
|
225
-7%
|
235
+5%
|
261
+11%
|
278
+6%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(176)
|
(228)
|
(218)
|
(210)
|
(207)
|
(134)
|
(278)
|
(234)
|
(234)
|
(131)
|
(130)
|
(139)
|
(135)
|
(144)
|
(166)
|
(177)
|
|
Gross Profit |
133
N/A
|
173
+30%
|
170
-2%
|
166
-2%
|
162
-3%
|
116
-28%
|
227
+95%
|
198
-13%
|
198
0%
|
104
-47%
|
104
-1%
|
103
-1%
|
90
-12%
|
92
+2%
|
95
+4%
|
101
+5%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(133)
|
(173)
|
(171)
|
(167)
|
(164)
|
(116)
|
(236)
|
(207)
|
(210)
|
(105)
|
(74)
|
(99)
|
(98)
|
(98)
|
(95)
|
(94)
|
|
Selling, General & Administrative |
(79)
|
(104)
|
(103)
|
(103)
|
(102)
|
(82)
|
(145)
|
(125)
|
(124)
|
(73)
|
(50)
|
(75)
|
(59)
|
(70)
|
(58)
|
(73)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
|
Depreciation & Amortization |
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(15)
|
(32)
|
(28)
|
(29)
|
(16)
|
(12)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
|
Other Operating Expenses |
(44)
|
(57)
|
(54)
|
(48)
|
(45)
|
(17)
|
(59)
|
(53)
|
(57)
|
(15)
|
(11)
|
(8)
|
(23)
|
(11)
|
(22)
|
(6)
|
|
Operating Income |
0
N/A
|
(0)
N/A
|
(1)
-543%
|
(1)
+61%
|
(2)
-323%
|
0
N/A
|
(9)
N/A
|
(9)
-2%
|
(12)
-39%
|
(1)
+92%
|
30
N/A
|
4
-88%
|
(8)
N/A
|
(7)
+13%
|
0
N/A
|
7
+1 650%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(6)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
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)
|
|
Pre-Tax Income |
(1)
N/A
|
(3)
-178%
|
(3)
+3%
|
(3)
+10%
|
(5)
-72%
|
(2)
+58%
|
(13)
-508%
|
(12)
+7%
|
(16)
-33%
|
(4)
+77%
|
28
N/A
|
1
-96%
|
(10)
N/A
|
(9)
+11%
|
(3)
+69%
|
1
N/A
|
|
Net Income | |||||||||||||||||
Tax Provision |
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
1
|
2
|
(1)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(5)
|
(17)
|
(16)
|
(21)
|
(7)
|
25
|
2
|
(8)
|
(10)
|
(4)
|
(1)
|
|
Net Income (Common) |
(3)
N/A
|
(5)
-66%
|
(4)
+8%
|
(4)
+3%
|
(7)
-60%
|
(12)
-76%
|
(24)
-101%
|
(42)
-75%
|
(47)
-12%
|
(16)
+66%
|
16
N/A
|
2
-88%
|
(8)
N/A
|
(10)
-19%
|
(4)
+56%
|
(1)
+73%
|
|
EPS (Diluted) |
-0.24
N/A
|
-0.8
-233%
|
-0.73
+9%
|
-0.71
+3%
|
-1.14
-61%
|
-2.03
-78%
|
-4.07
-100%
|
-7.13
-75%
|
-7.77
-9%
|
-2.6
+67%
|
2.41
N/A
|
0.28
-88%
|
-1.28
N/A
|
-1.52
-19%
|
-0.67
+56%
|
-0.19
+72%
|