SinnerSchrader AG
XHAM:SZZ
Income Statement
Earnings Waterfall
SinnerSchrader AG
Income Statement
SinnerSchrader AG
| Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
49
N/A
|
48
-2%
|
51
+7%
|
57
+11%
|
64
+13%
|
65
+1%
|
10
-85%
|
10
0%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(37)
|
(36)
|
(38)
|
(43)
|
(50)
|
(49)
|
(2)
|
(3)
|
|
| Gross Profit |
11
N/A
|
12
+5%
|
13
+6%
|
14
+9%
|
14
+4%
|
16
+12%
|
8
-52%
|
6
-18%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(8)
|
(10)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(6)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(5)
|
(3)
|
|
| Research & Development |
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
(2)
|
|
| Operating Income |
3
N/A
|
2
-30%
|
5
+126%
|
5
+5%
|
5
+4%
|
7
+27%
|
(1)
N/A
|
1
N/A
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
8
|
6
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(7)
|
|
| Pre-Tax Income |
3
N/A
|
2
-30%
|
5
+127%
|
5
+6%
|
5
+3%
|
7
+28%
|
0
-99%
|
0
-5%
|
|
| Net Income | |||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
2
|
2
|
3
|
3
|
3
|
4
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
2
-18%
|
3
+122%
|
3
+2%
|
3
+0%
|
4
+28%
|
0
N/A
|
0
N/A
|
|
| EPS (Diluted) |
0.16
N/A
|
0.13
-19%
|
0.29
+123%
|
0.3
+3%
|
0.3
N/A
|
0.38
+27%
|
0
N/A
|
0
N/A
|
|