Vantage Towers AG
XETRA:VTWR
Income Statement
Earnings Waterfall
Vantage Towers AG
Revenue
|
1.1B
EUR
|
Cost of Revenue
|
-46.1m
EUR
|
Gross Profit
|
1B
EUR
|
Operating Expenses
|
-565.5m
EUR
|
Operating Income
|
483.7m
EUR
|
Other Expenses
|
-10.6m
EUR
|
Net Income
|
473.1m
EUR
|
Income Statement
Vantage Towers AG
Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
545
N/A
|
1 023
+88%
|
1 095
+7%
|
|
Gross Profit | ||||
Cost of Revenue |
(25)
|
(46)
|
(46)
|
|
Gross Profit |
520
N/A
|
977
+88%
|
1 049
+7%
|
|
Operating Income | ||||
Operating Expenses |
(242)
|
(469)
|
(566)
|
|
Selling, General & Administrative |
(19)
|
(45)
|
(69)
|
|
Depreciation & Amortization |
(186)
|
(356)
|
(416)
|
|
Other Operating Expenses |
(37)
|
(68)
|
(81)
|
|
Operating Income |
278
N/A
|
508
+83%
|
484
-5%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(18)
|
(23)
|
30
|
|
Non-Reccuring Items |
(1)
|
(3)
|
(1)
|
|
Total Other Income |
(42)
|
(16)
|
(60)
|
|
Pre-Tax Income |
218
N/A
|
466
+114%
|
452
-3%
|
|
Net Income | ||||
Tax Provision |
(58)
|
(109)
|
21
|
|
Income from Continuing Operations |
160
|
357
|
473
|
|
Income to Minority Interest |
(2)
|
0
|
0
|
|
Net Income (Common) |
158
N/A
|
357
+126%
|
473
+33%
|
|
EPS (Diluted) |
0.51
N/A
|
0.7
+37%
|
0.93
+33%
|