Stabilus SE
XETRA:STM
Income Statement
Earnings Waterfall
Stabilus SE
Revenue
|
1.2B
EUR
|
Cost of Revenue
|
-910.2m
EUR
|
Gross Profit
|
319.8m
EUR
|
Operating Expenses
|
-184.8m
EUR
|
Operating Income
|
135m
EUR
|
Other Expenses
|
-36.7m
EUR
|
Net Income
|
98.3m
EUR
|
Income Statement
Stabilus SE
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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 |
351
N/A
|
367
+4%
|
376
+3%
|
507
+35%
|
526
+4%
|
554
+5%
|
584
+5%
|
611
+5%
|
644
+5%
|
667
+4%
|
689
+3%
|
738
+7%
|
781
+6%
|
845
+8%
|
896
+6%
|
910
+2%
|
930
+2%
|
936
+1%
|
953
+2%
|
963
+1%
|
957
-1%
|
945
-1%
|
937
-1%
|
951
+2%
|
958
+1%
|
940
-2%
|
845
-10%
|
822
-3%
|
826
+0%
|
849
+3%
|
931
+10%
|
938
+1%
|
946
+1%
|
983
+4%
|
1 026
+4%
|
1 116
+9%
|
1 163
+4%
|
1 193
+3%
|
1 228
+3%
|
1 215
-1%
|
1 230
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(270)
|
(280)
|
(285)
|
(388)
|
(402)
|
(423)
|
(447)
|
(464)
|
(486)
|
(502)
|
(517)
|
(548)
|
(572)
|
(608)
|
(637)
|
(637)
|
(649)
|
(652)
|
(662)
|
(671)
|
(670)
|
(666)
|
(662)
|
(675)
|
(678)
|
(666)
|
(604)
|
(591)
|
(590)
|
(603)
|
(653)
|
(657)
|
(670)
|
(702)
|
(735)
|
(805)
|
(842)
|
(866)
|
(897)
|
(894)
|
(910)
|
|
Gross Profit |
81
N/A
|
86
+6%
|
91
+6%
|
120
+32%
|
125
+4%
|
131
+6%
|
137
+4%
|
148
+8%
|
157
+7%
|
165
+5%
|
172
+4%
|
190
+10%
|
209
+10%
|
238
+13%
|
259
+9%
|
273
+6%
|
281
+3%
|
284
+1%
|
291
+3%
|
291
+0%
|
287
-1%
|
279
-3%
|
275
-2%
|
276
+1%
|
279
+1%
|
274
-2%
|
241
-12%
|
231
-4%
|
236
+2%
|
246
+4%
|
277
+13%
|
280
+1%
|
276
-2%
|
281
+2%
|
290
+3%
|
311
+7%
|
321
+3%
|
327
+2%
|
331
+1%
|
321
-3%
|
320
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(54)
|
(54)
|
(70)
|
(89)
|
(91)
|
(94)
|
(83)
|
(94)
|
(93)
|
(97)
|
(103)
|
(114)
|
(126)
|
(143)
|
(149)
|
(149)
|
(157)
|
(158)
|
(161)
|
(158)
|
(159)
|
(155)
|
(156)
|
(154)
|
(155)
|
(154)
|
(151)
|
(176)
|
(177)
|
(153)
|
(157)
|
(159)
|
(157)
|
(163)
|
(164)
|
(171)
|
(177)
|
(179)
|
(178)
|
(182)
|
(185)
|
|
Selling, General & Administrative |
(43)
|
(41)
|
(57)
|
(66)
|
(75)
|
(77)
|
(67)
|
(66)
|
(72)
|
(73)
|
(79)
|
(82)
|
(100)
|
(111)
|
(113)
|
(101)
|
(116)
|
(118)
|
(122)
|
(105)
|
(119)
|
(118)
|
(118)
|
(104)
|
(120)
|
(122)
|
(119)
|
(98)
|
(117)
|
(117)
|
(121)
|
(103)
|
(120)
|
(119)
|
(123)
|
(108)
|
(131)
|
(141)
|
(142)
|
(133)
|
(157)
|
|
Research & Development |
(13)
|
(14)
|
(15)
|
(11)
|
(21)
|
(22)
|
(22)
|
(13)
|
(24)
|
(25)
|
(26)
|
(15)
|
(28)
|
(32)
|
(35)
|
(22)
|
(40)
|
(41)
|
(42)
|
(29)
|
(42)
|
(40)
|
(39)
|
(27)
|
(40)
|
(41)
|
(40)
|
(25)
|
0
|
(27)
|
(29)
|
(29)
|
(43)
|
(46)
|
(46)
|
(30)
|
(47)
|
(40)
|
(38)
|
(29)
|
(26)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(23)
|
0
|
|
Other Operating Expenses |
1
|
2
|
1
|
2
|
5
|
5
|
6
|
1
|
3
|
2
|
2
|
2
|
3
|
1
|
(1)
|
3
|
(0)
|
1
|
3
|
2
|
3
|
4
|
2
|
5
|
5
|
9
|
7
|
4
|
(60)
|
(10)
|
(7)
|
3
|
5
|
3
|
4
|
1
|
1
|
1
|
1
|
2
|
(1)
|
|
Operating Income |
27
N/A
|
33
+21%
|
21
-36%
|
31
+47%
|
33
+10%
|
38
+13%
|
54
+43%
|
53
-1%
|
64
+20%
|
68
+6%
|
69
+1%
|
76
+11%
|
83
+9%
|
95
+14%
|
110
+16%
|
124
+13%
|
124
0%
|
126
+1%
|
130
+3%
|
133
+3%
|
128
-4%
|
125
-3%
|
119
-4%
|
123
+3%
|
124
+1%
|
120
-4%
|
89
-25%
|
56
-38%
|
59
+6%
|
93
+58%
|
121
+30%
|
122
+1%
|
118
-3%
|
118
0%
|
126
+7%
|
140
+11%
|
145
+3%
|
148
+2%
|
152
+3%
|
139
-9%
|
135
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(50)
|
(29)
|
(23)
|
(14)
|
(16)
|
3
|
(22)
|
(22)
|
(23)
|
(41)
|
(4)
|
(9)
|
5
|
(1)
|
(22)
|
(33)
|
(49)
|
(44)
|
(20)
|
(12)
|
(3)
|
1
|
(4)
|
(7)
|
(10)
|
(6)
|
(4)
|
(5)
|
(12)
|
(9)
|
(14)
|
(14)
|
0
|
(5)
|
(1)
|
0
|
(11)
|
(17)
|
(22)
|
(22)
|
(14)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(25)
|
(2)
|
0
|
(26)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
1
|
1
|
(4)
|
|
Total Other Income |
11
|
11
|
0
|
(7)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
17
|
22
|
22
|
22
|
2
|
6
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(6)
|
(7)
|
(0)
|
(5)
|
(2)
|
(2)
|
1
|
3
|
3
|
3
|
1
|
(2)
|
|
Pre-Tax Income |
(12)
N/A
|
15
N/A
|
(2)
N/A
|
10
N/A
|
17
+74%
|
41
+136%
|
32
-22%
|
31
-2%
|
41
+30%
|
26
-36%
|
64
+150%
|
66
+2%
|
88
+33%
|
94
+7%
|
104
+12%
|
111
+6%
|
96
-13%
|
104
+8%
|
111
+7%
|
127
+14%
|
123
-3%
|
124
+1%
|
115
-7%
|
115
0%
|
113
-1%
|
112
-1%
|
61
-46%
|
47
-22%
|
45
-5%
|
53
+17%
|
100
+90%
|
108
+8%
|
113
+5%
|
112
-1%
|
124
+10%
|
143
+15%
|
139
-3%
|
136
-2%
|
135
-1%
|
119
-11%
|
115
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(6)
|
1
|
0
|
(2)
|
(10)
|
(19)
|
(14)
|
(18)
|
(12)
|
(14)
|
(18)
|
(24)
|
(26)
|
(23)
|
(32)
|
(25)
|
(22)
|
(28)
|
(21)
|
(22)
|
(28)
|
(25)
|
(34)
|
(34)
|
(35)
|
(19)
|
(17)
|
(17)
|
(17)
|
(32)
|
(34)
|
(36)
|
(35)
|
(38)
|
(39)
|
(37)
|
(18)
|
(19)
|
(16)
|
(15)
|
|
Income from Continuing Operations |
(17)
|
9
|
(1)
|
10
|
15
|
31
|
12
|
17
|
23
|
14
|
51
|
48
|
64
|
68
|
81
|
79
|
71
|
82
|
83
|
105
|
101
|
96
|
90
|
81
|
80
|
77
|
42
|
30
|
28
|
36
|
68
|
74
|
77
|
78
|
86
|
104
|
102
|
118
|
116
|
103
|
100
|
|
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)
|
(1)
|
1
|
1
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Net Income (Common) |
(17)
N/A
|
9
N/A
|
(1)
N/A
|
10
N/A
|
16
+54%
|
31
+99%
|
13
-59%
|
17
+35%
|
23
+35%
|
14
-39%
|
51
+268%
|
48
-6%
|
64
+34%
|
68
+6%
|
81
+19%
|
79
-2%
|
71
-10%
|
82
+16%
|
83
+1%
|
105
+27%
|
101
-4%
|
96
-5%
|
90
-6%
|
81
-11%
|
79
-2%
|
77
-3%
|
43
-44%
|
31
-26%
|
29
-6%
|
37
+27%
|
68
+81%
|
73
+8%
|
77
+4%
|
77
0%
|
85
+11%
|
103
+21%
|
100
-2%
|
117
+16%
|
114
-2%
|
102
-11%
|
98
-3%
|
|
EPS (Diluted) |
-0.82
N/A
|
0.46
N/A
|
-0.02
N/A
|
0.54
N/A
|
0.75
+39%
|
1.5
+100%
|
0.6
-60%
|
0.82
+37%
|
1.1
+34%
|
0.66
-40%
|
2.45
+271%
|
2.21
-10%
|
2.59
+17%
|
2.75
+6%
|
3.29
+20%
|
3.21
-2%
|
2.89
-10%
|
3.34
+16%
|
3.36
+1%
|
4.27
+27%
|
4.11
-4%
|
3.9
-5%
|
3.69
-5%
|
3.26
-12%
|
3.21
-2%
|
3.11
-3%
|
1.72
-45%
|
1.27
-26%
|
1.19
-6%
|
1.52
+28%
|
2.75
+81%
|
2.97
+8%
|
3.1
+4%
|
3.1
N/A
|
3.43
+11%
|
4.17
+22%
|
4.05
-3%
|
4.72
+17%
|
4.61
-2%
|
4.12
-11%
|
3.99
-3%
|