Uniper SE
XETRA:UN01
Income Statement
Earnings Waterfall
Uniper SE
Revenue
|
274.1B
EUR
|
Cost of Revenue
|
-277B
EUR
|
Gross Profit
|
-2.9B
EUR
|
Operating Expenses
|
-3.4B
EUR
|
Operating Income
|
-6.4B
EUR
|
Other Expenses
|
-12.6B
EUR
|
Net Income
|
-19B
EUR
|
Income Statement
Uniper SE
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
50 968
N/A
|
162 968
+220%
|
274 121
+68%
|
|
Gross Profit | ||||
Cost of Revenue |
(48 700)
|
(156 383)
|
(277 027)
|
|
Gross Profit |
2 268
N/A
|
6 585
+190%
|
(2 906)
N/A
|
|
Operating Income | ||||
Operating Expenses |
(2 476)
|
(2 483)
|
(3 446)
|
|
Selling, General & Administrative |
(1 002)
|
(1 121)
|
(828)
|
|
Depreciation & Amortization |
(1 077)
|
(905)
|
(2 451)
|
|
Other Operating Expenses |
(397)
|
(457)
|
(167)
|
|
Operating Income |
(208)
N/A
|
4 102
N/A
|
(6 352)
N/A
|
|
Pre-Tax Income | ||||
Interest Income Expense |
256
|
(9 497)
|
(7 428)
|
|
Non-Reccuring Items |
325
|
607
|
842
|
|
Total Other Income |
168
|
220
|
(73)
|
|
Pre-Tax Income |
541
N/A
|
(4 568)
N/A
|
(13 011)
-185%
|
|
Net Income | ||||
Tax Provision |
(139)
|
496
|
(1 291)
|
|
Income from Continuing Operations |
402
|
(4 072)
|
(14 302)
|
|
Income to Minority Interest |
(6)
|
(63)
|
145
|
|
Net Income (Common) |
397
N/A
|
(4 169)
N/A
|
(18 979)
-355%
|
|
EPS (Diluted) |
21.69
N/A
|
-227.81
N/A
|
-661.28
-190%
|