Corbion NV
AEX:CRBN
Income Statement
Earnings Waterfall
Corbion NV
Revenue
|
1.3B
EUR
|
Cost of Revenue
|
-985m
EUR
|
Gross Profit
|
357.9m
EUR
|
Operating Expenses
|
-222.5m
EUR
|
Operating Income
|
135.4m
EUR
|
Other Expenses
|
77.8m
EUR
|
Net Income
|
213.2m
EUR
|
Income Statement
Corbion NV
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
976
N/A
|
997
+2%
|
987
-1%
|
1 010
+2%
|
1 071
+6%
|
1 243
+16%
|
1 458
+17%
|
1 412
-3%
|
1 444
+2%
|
1 343
-7%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(704)
|
(716)
|
(711)
|
(734)
|
(802)
|
(956)
|
(1 132)
|
(1 098)
|
(1 070)
|
(985)
|
|
Gross Profit |
272
N/A
|
281
+3%
|
276
-2%
|
276
+0%
|
269
-3%
|
286
+6%
|
326
+14%
|
315
-4%
|
374
+19%
|
358
-4%
|
|
Operating Income | |||||||||||
Operating Expenses |
(187)
|
(187)
|
(177)
|
(202)
|
(197)
|
(208)
|
(218)
|
(228)
|
(224)
|
(223)
|
|
Selling, General & Administrative |
(147)
|
(147)
|
(140)
|
(148)
|
(155)
|
(158)
|
(171)
|
(180)
|
(178)
|
(178)
|
|
Research & Development |
(41)
|
(40)
|
(37)
|
(53)
|
(43)
|
(49)
|
(47)
|
(48)
|
(46)
|
(45)
|
|
Operating Income |
85
N/A
|
94
+10%
|
99
+5%
|
75
-24%
|
72
-4%
|
79
+9%
|
108
+38%
|
87
-20%
|
150
+73%
|
135
-9%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(13)
|
(16)
|
(15)
|
(3)
|
6
|
11
|
6
|
(13)
|
(24)
|
(21)
|
|
Non-Reccuring Items |
(24)
|
(33)
|
6
|
54
|
10
|
(8)
|
3
|
(5)
|
(32)
|
(38)
|
|
Total Other Income |
(4)
|
0
|
(1)
|
0
|
(2)
|
0
|
(0)
|
0
|
(8)
|
0
|
|
Pre-Tax Income |
45
N/A
|
45
0%
|
88
+97%
|
125
+43%
|
87
-31%
|
82
-6%
|
116
+43%
|
69
-41%
|
85
+24%
|
76
-11%
|
|
Net Income | |||||||||||
Tax Provision |
(19)
|
(20)
|
(15)
|
(9)
|
(8)
|
(19)
|
(26)
|
(15)
|
(12)
|
(8)
|
|
Income from Continuing Operations |
26
|
24
|
73
|
116
|
78
|
63
|
90
|
54
|
73
|
68
|
|
Net Income (Common) |
26
N/A
|
24
-6%
|
73
+201%
|
68
-8%
|
78
+16%
|
63
-20%
|
90
+44%
|
66
-26%
|
73
+10%
|
213
+192%
|
|
EPS (Diluted) |
0.43
N/A
|
0.41
-5%
|
1.23
+200%
|
1.14
-7%
|
1.32
+16%
|
1.06
-20%
|
1.53
+44%
|
1.12
-27%
|
1.22
+9%
|
3.63
+198%
|