TKMS GmbH
XETRA:TKMS
Income Statement
Earnings Waterfall
TKMS GmbH
Income Statement
TKMS GmbH
| Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Revenue |
1 696
N/A
|
1 949
+15%
|
1 987
+2%
|
2 171
+9%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(1 457)
|
(1 641)
|
(1 673)
|
(1 788)
|
|
| Gross Profit |
239
N/A
|
308
+29%
|
313
+2%
|
383
+22%
|
|
| Operating Income | |||||
| Operating Expenses |
(208)
|
(227)
|
(233)
|
(275)
|
|
| Selling, General & Administrative |
(160)
|
(176)
|
(186)
|
(218)
|
|
| Research & Development |
(54)
|
(43)
|
(48)
|
(55)
|
|
| Other Operating Expenses |
7
|
(8)
|
1
|
(2)
|
|
| Operating Income |
31
N/A
|
81
+162%
|
80
-2%
|
108
+35%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
2
|
38
|
49
|
46
|
|
| Pre-Tax Income |
33
N/A
|
119
+265%
|
129
+8%
|
153
+19%
|
|
| Net Income | |||||
| Tax Provision |
(20)
|
(57)
|
(41)
|
(45)
|
|
| Income from Continuing Operations |
13
|
63
|
88
|
108
|
|
| Income to Minority Interest |
(2)
|
(6)
|
(5)
|
(3)
|
|
| Net Income (Common) |
11
N/A
|
57
+415%
|
83
+46%
|
105
+27%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.9
+429%
|
1.31
+46%
|
1.65
+26%
|
|