F

Frey SA
PAR:FREY

Watchlist Manager
Frey SA
PAR:FREY
Watchlist
Price: 28.4 EUR Market Closed
Market Cap: 906.5m EUR
Have any thoughts about
Frey SA?
Write Note

Income Statement

Earnings Waterfall
Frey SA

Revenue
173.8m EUR
Cost of Revenue
-58m EUR
Gross Profit
115.8m EUR
Operating Expenses
-23.1m EUR
Operating Income
92.7m EUR
Other Expenses
-64m EUR
Net Income
28.7m EUR

Income Statement
Frey SA

Rotate your device to view
Income Statement
Currency: EUR
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
23
N/A
30
+29%
48
+59%
45
-7%
26
-41%
33
+24%
42
+27%
36
-13%
24
-33%
19
-20%
33
+73%
40
+21%
39
-2%
36
-9%
27
-26%
27
0%
29
+11%
35
+18%
57
+64%
64
+13%
69
+8%
85
+22%
107
+27%
109
+2%
99
-10%
116
+17%
124
+7%
135
+9%
149
+10%
174
+17%
Gross Profit
Cost of Revenue
(22)
(24)
(38)
(36)
(20)
(24)
(28)
(23)
(13)
(9)
(19)
(24)
(24)
(19)
(9)
(8)
(8)
(10)
(28)
(31)
(29)
(37)
(50)
(47)
(33)
(42)
(44)
(43)
(47)
(58)
Gross Profit
2
N/A
6
+216%
10
+57%
9
-10%
7
-25%
9
+36%
13
+51%
13
-3%
12
-10%
11
-10%
14
+33%
16
+13%
16
-1%
16
+4%
17
+6%
19
+8%
21
+13%
24
+14%
28
+17%
33
+14%
40
+23%
48
+19%
58
+21%
63
+9%
65
+4%
74
+13%
80
+8%
92
+15%
102
+10%
116
+14%
Operating Income
Operating Expenses
(3)
(4)
(5)
(3)
(4)
(6)
(6)
(6)
(6)
(4)
(4)
(5)
(6)
(7)
(6)
(7)
(10)
(12)
(11)
(12)
(14)
(15)
(32)
(30)
(20)
(24)
(25)
(23)
(21)
(23)
Selling, General & Administrative
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(2)
(4)
(5)
(5)
(5)
(4)
(4)
(8)
(10)
(10)
(11)
(11)
(11)
(11)
(9)
(12)
(13)
(15)
(14)
(14)
(15)
Depreciation & Amortization
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
Other Operating Expenses
0
(1)
(1)
0
(0)
(1)
(2)
(2)
(2)
(1)
1
0
(0)
(1)
(1)
(1)
(1)
(1)
(0)
0
(2)
(3)
(18)
(18)
(7)
(9)
(9)
(7)
(5)
(6)
Operating Income
(1)
N/A
2
N/A
5
+156%
6
+9%
3
-54%
3
+26%
8
+134%
7
-4%
6
-25%
7
+25%
10
+49%
11
+6%
10
-12%
10
+1%
11
+15%
12
+11%
11
-8%
12
+6%
17
+44%
21
+19%
26
+26%
32
+23%
25
-21%
33
+29%
45
+39%
50
+11%
55
+9%
69
+27%
81
+17%
93
+14%
Pre-Tax Income
Interest Income Expense
18
19
9
13
11
3
10
12
18
18
3
4
12
14
28
35
52
62
31
18
46
20
(27)
(1)
32
81
91
37
(49)
(52)
Non-Reccuring Items
0
0
0
(0)
4
4
(0)
1
1
(0)
(0)
0
0
(0)
(2)
(2)
0
0
0
0
0
0
7
7
2
2
2
2
(0)
(0)
Total Other Income
(1)
0
(2)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(2)
(3)
(2)
(1)
(1)
(1)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(1)
(2)
(2)
Pre-Tax Income
18
N/A
21
+17%
15
-29%
18
+24%
18
-2%
11
-40%
17
+64%
20
+12%
23
+19%
25
+5%
13
-47%
14
+10%
21
+46%
23
+7%
36
+59%
42
+18%
62
+46%
73
+18%
48
-34%
37
-22%
70
+86%
49
-29%
2
-95%
36
+1 451%
76
+113%
130
+72%
146
+12%
107
-27%
31
-71%
39
+27%
Net Income
Tax Provision
(2)
(1)
(1)
(2)
1
2
2
(0)
0
1
1
1
(0)
(0)
(3)
(4)
(1)
(1)
(3)
(2)
(10)
(9)
1
(1)
(4)
(10)
(10)
(6)
(6)
(7)
Income from Continuing Operations
16
20
13
16
19
13
19
19
24
26
14
15
20
22
33
39
61
71
45
35
59
40
4
35
72
120
135
101
25
31
Income to Minority Interest
0
(1)
(1)
(0)
(0)
0
0
0
0
0
0
(0)
(0)
0
0
0
(0)
(0)
0
0
(9)
(9)
(1)
(4)
(7)
(9)
(6)
(6)
(6)
(3)
Equity Earnings Affiliates
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)
16
N/A
19
+23%
13
-34%
16
+24%
19
+17%
13
-31%
19
+46%
19
+3%
24
+21%
26
+9%
14
-45%
15
+5%
20
+37%
22
+9%
33
+47%
39
+18%
61
+58%
71
+17%
45
-37%
35
-22%
50
+41%
31
-37%
2
-92%
31
+1 195%
65
+113%
111
+70%
129
+16%
95
-26%
19
-80%
29
+52%
EPS (Diluted)
2.37
N/A
2.92
+23%
1.92
-34%
2.47
+29%
2.58
+4%
1.8
-30%
1.76
-2%
2.17
+23%
2.63
+21%
2.86
+9%
1.57
-45%
1.66
+6%
2.12
+28%
2.1
-1%
3.05
+45%
3.34
+10%
4.67
+40%
4.98
+7%
2.28
-54%
1.68
-26%
2.03
+21%
1.27
-37%
0.09
-93%
1.23
+1 267%
2.56
+108%
3.84
+50%
4.46
+16%
3.31
-26%
0.67
-80%
0.9
+34%

See Also

Discover More