
Eurobio Scientific SA
PAR:ALERS

Income Statement
Earnings Waterfall
Eurobio Scientific SA
Revenue
|
144.1m
EUR
|
Cost of Revenue
|
-76.7m
EUR
|
Gross Profit
|
67.4m
EUR
|
Operating Expenses
|
-53.3m
EUR
|
Operating Income
|
14.1m
EUR
|
Other Expenses
|
-7.4m
EUR
|
Net Income
|
6.6m
EUR
|
Income Statement
Eurobio Scientific SA
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
5
N/A
|
6
+22%
|
6
+1%
|
5
-17%
|
5
+15%
|
5
-2%
|
4
-20%
|
5
+8%
|
5
+7%
|
8
+61%
|
8
+7%
|
5
-36%
|
5
-7%
|
5
-2%
|
5
+10%
|
19
+246%
|
31
+63%
|
31
+1%
|
31
-1%
|
30
-1%
|
29
-3%
|
29
-3%
|
28
-3%
|
32
+16%
|
43
+32%
|
48
+13%
|
51
+5%
|
55
+9%
|
59
+7%
|
92
+55%
|
189
+106%
|
222
+18%
|
185
-17%
|
173
-6%
|
153
-12%
|
128
-16%
|
130
+2%
|
144
+11%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(9)
|
(16)
|
(17)
|
(17)
|
(19)
|
(21)
|
(21)
|
(20)
|
(22)
|
(28)
|
(31)
|
(32)
|
(34)
|
(39)
|
(53)
|
(78)
|
(88)
|
(82)
|
(85)
|
(82)
|
(70)
|
(69)
|
(77)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
10
+266%
|
14
+49%
|
14
+0%
|
13
-8%
|
11
-16%
|
8
-25%
|
8
-10%
|
8
+5%
|
10
+33%
|
15
+43%
|
17
+17%
|
18
+6%
|
21
+11%
|
20
-5%
|
38
+96%
|
110
+187%
|
135
+22%
|
102
-24%
|
88
-14%
|
71
-20%
|
58
-18%
|
61
+6%
|
67
+10%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(15)
|
(14)
|
(15)
|
(15)
|
(13)
|
(12)
|
(11)
|
(16)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(15)
|
(16)
|
(21)
|
(21)
|
(20)
|
(21)
|
(19)
|
(22)
|
(29)
|
(32)
|
(32)
|
(35)
|
(40)
|
(41)
|
(47)
|
(53)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(8)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(13)
|
(15)
|
(23)
|
(24)
|
(24)
|
(26)
|
(31)
|
(29)
|
(34)
|
(40)
|
|
Research & Development |
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
1
|
1
|
|
Operating Income |
(5)
N/A
|
(4)
+17%
|
(5)
-24%
|
(7)
-41%
|
(8)
-11%
|
(9)
-22%
|
(11)
-20%
|
(12)
-2%
|
(10)
+17%
|
(6)
+42%
|
(7)
-24%
|
(10)
-42%
|
(8)
+18%
|
(7)
+13%
|
(7)
+7%
|
(6)
+5%
|
(7)
-12%
|
(6)
+18%
|
(6)
+2%
|
(7)
-26%
|
(8)
-16%
|
(9)
-9%
|
(7)
+19%
|
(6)
+24%
|
(6)
-3%
|
(3)
+41%
|
(1)
+66%
|
(0)
+91%
|
1
N/A
|
17
+2 827%
|
81
+388%
|
103
+27%
|
70
-32%
|
53
-24%
|
31
-42%
|
17
-47%
|
15
-12%
|
14
-3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(4)
|
(6)
|
(3)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
+9%
|
(5)
-23%
|
(7)
-37%
|
(8)
-17%
|
(10)
-24%
|
(11)
-11%
|
(11)
-1%
|
(9)
+16%
|
(6)
+41%
|
(9)
-64%
|
(12)
-38%
|
(8)
+34%
|
(6)
+21%
|
(7)
-4%
|
(7)
+2%
|
(7)
-8%
|
(6)
+13%
|
(6)
-5%
|
(7)
-1%
|
(6)
+1%
|
(8)
-26%
|
(8)
-1%
|
(9)
-9%
|
(9)
-3%
|
(5)
+42%
|
(3)
+48%
|
(1)
+63%
|
0
N/A
|
16
+9 851%
|
81
+399%
|
103
+27%
|
71
-30%
|
55
-23%
|
30
-46%
|
10
-65%
|
7
-32%
|
10
+43%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
(0)
|
3
|
12
|
(7)
|
(22)
|
(11)
|
(8)
|
(5)
|
(2)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(4)
|
(8)
|
(11)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(6)
|
(3)
|
(2)
|
3
|
28
|
73
|
81
|
61
|
47
|
25
|
8
|
5
|
7
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(4)
N/A
|
(4)
+10%
|
(5)
-19%
|
(6)
-41%
|
(7)
-15%
|
(8)
-10%
|
(9)
-11%
|
(9)
-2%
|
(8)
+15%
|
(4)
+44%
|
(8)
-80%
|
(11)
-45%
|
(7)
+37%
|
(6)
+21%
|
(6)
-2%
|
(5)
+7%
|
(6)
-12%
|
(5)
+13%
|
(5)
-5%
|
(6)
-6%
|
(6)
-1%
|
(8)
-28%
|
(8)
-3%
|
(9)
-14%
|
(10)
-13%
|
(6)
+41%
|
(3)
+53%
|
(2)
+45%
|
3
N/A
|
28
+803%
|
73
+158%
|
81
+10%
|
61
-25%
|
47
-23%
|
25
-47%
|
8
-68%
|
5
-39%
|
7
+37%
|
|
EPS (Diluted) |
-4.28
N/A
|
-3.29
+23%
|
-3.83
-16%
|
-5.1
-33%
|
-5.64
-11%
|
-6
-6%
|
-6.66
-11%
|
-6.56
+2%
|
-5.38
+18%
|
-2.62
+51%
|
-4.66
-78%
|
-6.76
-45%
|
-4.17
+38%
|
-3.3
+21%
|
-3.06
+7%
|
-1.91
+38%
|
-2.12
-11%
|
-1.73
+18%
|
-1.77
-2%
|
-1.67
+6%
|
-1.66
+1%
|
-1.96
-18%
|
-1.98
-1%
|
-1.19
+40%
|
-1.14
+4%
|
-0.6
+47%
|
-0.28
+53%
|
-0.16
+43%
|
0.28
N/A
|
2.5
+793%
|
6.53
+161%
|
7.07
+8%
|
5.57
-21%
|
4.51
-19%
|
2.43
-46%
|
0.69
-72%
|
0.43
-38%
|
0.66
+53%
|