NRJ Group SA
PAR:NRG

Watchlist Manager
NRJ Group SA Logo
NRJ Group SA
PAR:NRG
Watchlist
Price: 6.94 EUR -0.86% Market Closed
Market Cap: 537.1m EUR
Have any thoughts about
NRJ Group SA?
Write Note

Income Statement

Earnings Waterfall
NRJ Group SA

Revenue
416.2m EUR
Cost of Revenue
-53.9m EUR
Gross Profit
362.3m EUR
Operating Expenses
-307.9m EUR
Operating Income
54.4m EUR
Other Expenses
-4.4m EUR
Net Income
50m EUR

Income Statement
NRJ Group SA

Rotate your device to view
Income Statement
Currency: EUR
Sep-2003 Mar-2004 Sep-2004 Mar-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
349
N/A
358
+3%
375
+5%
375
0%
215
-43%
419
+95%
401
-4%
378
-6%
361
-4%
345
-4%
338
-2%
343
+2%
342
0%
357
+4%
377
+6%
393
+4%
391
-1%
397
+2%
419
+5%
410
-2%
382
-7%
377
-1%
380
+1%
382
+0%
380
-1%
374
-2%
385
+3%
402
+4%
408
+1%
411
+1%
411
+0%
407
-1%
351
-14%
336
-4%
358
+6%
379
+6%
403
+6%
398
-1%
399
+0%
409
+3%
416
+2%
Gross Profit
Cost of Revenue
(51)
(49)
(51)
(46)
(80)
(163)
(168)
(172)
(175)
(160)
(144)
(149)
(148)
(143)
(150)
(155)
(157)
(163)
(172)
(164)
(150)
(145)
(149)
(159)
(161)
(157)
(167)
(176)
(175)
(177)
(177)
(174)
(158)
(153)
(156)
(72)
(166)
(58)
(55)
(55)
(54)
Gross Profit
298
N/A
309
+4%
325
+5%
329
+1%
136
-59%
256
+89%
233
-9%
206
-12%
186
-10%
186
0%
193
+4%
194
+0%
195
+1%
214
+10%
227
+6%
239
+5%
228
-4%
234
+3%
247
+6%
245
-1%
232
-6%
232
0%
231
0%
223
-3%
219
-2%
217
-1%
218
+0%
226
+4%
233
+3%
234
+0%
234
+0%
232
-1%
194
-17%
183
-5%
202
+10%
307
+52%
236
-23%
340
+44%
343
+1%
354
+3%
362
+2%
Operating Income
Operating Expenses
(208)
(215)
(225)
(225)
(86)
(174)
(141)
(138)
(162)
(155)
(170)
(165)
(158)
(167)
(171)
(176)
(173)
(171)
(193)
(189)
(178)
(182)
(182)
(195)
(195)
(188)
(191)
(199)
(197)
(202)
(210)
(204)
(189)
(180)
(177)
(271)
(187)
(295)
(302)
(305)
(308)
Selling, General & Administrative
(90)
(93)
(96)
(97)
(58)
(114)
(115)
(118)
(121)
(121)
(115)
(116)
(118)
(118)
(121)
(123)
(124)
(122)
(137)
(143)
(138)
(137)
(137)
(142)
(142)
(142)
(143)
(144)
(144)
(145)
(147)
(138)
(127)
(121)
(121)
(122)
(125)
(130)
(131)
(132)
(134)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(8)
(7)
(7)
(7)
(7)
(7)
(7)
(8)
(8)
Depreciation & Amortization
(18)
(19)
(19)
(19)
(8)
(18)
(18)
(17)
(19)
(22)
(24)
(25)
(23)
(19)
(19)
(21)
(22)
(25)
(28)
(26)
(24)
(23)
(24)
(24)
(24)
(23)
(22)
(22)
(21)
(21)
(27)
(32)
(32)
(32)
(32)
(31)
(30)
(30)
(30)
(30)
(30)
Other Operating Expenses
(101)
(103)
(110)
(110)
(20)
(42)
(8)
(4)
(21)
(13)
(31)
(24)
(17)
(30)
(31)
(33)
(27)
(24)
(28)
(20)
(14)
(14)
(14)
(22)
(22)
(16)
(19)
(26)
(25)
(28)
(29)
(27)
(22)
(20)
(17)
(110)
(24)
(128)
(134)
(136)
(136)
Operating Income
90
N/A
95
+5%
100
+6%
104
+3%
50
-52%
82
+64%
92
+13%
68
-27%
24
-64%
30
+25%
24
-22%
29
+22%
37
+28%
47
+27%
56
+18%
63
+12%
62
-1%
63
+2%
54
-14%
57
+4%
54
-5%
50
-7%
49
-2%
29
-42%
25
-14%
29
+18%
27
-6%
27
+0%
36
+32%
32
-10%
24
-24%
28
+16%
5
-83%
3
-31%
24
+638%
36
+48%
49
+36%
45
-8%
42
-8%
49
+17%
54
+12%
Pre-Tax Income
Interest Income Expense
(0)
3
(0)
2
2
4
5
6
6
5
3
1
0
1
2
3
3
1
1
(1)
(1)
1
2
2
(1)
(1)
1
(0)
(0)
1
0
2
44
41
0
0
0
1
5
11
13
Non-Reccuring Items
3
1
(2)
0
0
0
0
0
0
(11)
(13)
(8)
(7)
(1)
(1)
0
0
(1)
(2)
(5)
(6)
(37)
(36)
(0)
14
14
(1)
0
0
0
(0)
(0)
1
(0)
(1)
0
(0)
(0)
(0)
0
0
Total Other Income
(0)
(0)
(0)
(0)
0
0
0
(0)
0
0
0
(0)
(0)
0
(1)
(0)
1
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
93
N/A
99
+6%
98
0%
105
+7%
52
-51%
86
+66%
98
+14%
73
-25%
30
-59%
25
-19%
14
-43%
22
+52%
30
+41%
47
+54%
56
+20%
65
+16%
65
-1%
63
-3%
54
-15%
51
-5%
47
-7%
14
-69%
15
+7%
30
+95%
38
+25%
42
+11%
27
-35%
27
-1%
36
+33%
33
-7%
24
-27%
30
+25%
50
+64%
44
-11%
24
-47%
36
+54%
49
+36%
46
-6%
47
+1%
59
+27%
67
+13%
Net Income
Tax Provision
(40)
(40)
(28)
(29)
(19)
(33)
(27)
(20)
(24)
(21)
(10)
(12)
(15)
(13)
(17)
(19)
(19)
(25)
(22)
(32)
(31)
(6)
(4)
(9)
(12)
(7)
(3)
(9)
(12)
(13)
(11)
(11)
(5)
(4)
(7)
(11)
(15)
(13)
(13)
(15)
(18)
Income from Continuing Operations
53
58
71
77
32
53
71
53
7
4
4
9
16
34
39
46
46
38
32
19
17
8
11
21
26
34
24
18
24
21
13
20
45
40
17
26
34
33
34
44
49
Income to Minority Interest
0
0
0
0
0
(0)
(2)
(1)
(1)
(1)
(1)
(1)
0
0
(0)
(0)
(0)
(1)
(1)
(0)
0
(0)
(0)
(0)
0
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Equity Earnings Affiliates
(1)
(1)
(0)
(0)
0
1
1
(0)
(1)
(8)
(7)
(1)
(2)
(1)
(0)
(0)
0
(0)
(0)
1
1
1
1
1
2
(1)
(0)
2
1
2
2
2
1
0
1
2
2
2
2
2
1
Net Income (Common)
52
N/A
58
+11%
71
+22%
77
+8%
33
-58%
53
+63%
70
+32%
52
-26%
5
-91%
(5)
N/A
(4)
+9%
7
N/A
14
+100%
32
+134%
39
+19%
46
+18%
46
+2%
37
-20%
31
-18%
20
-35%
18
-8%
9
-49%
12
+23%
23
+97%
28
+23%
34
+21%
24
-30%
20
-16%
25
+26%
22
-12%
15
-34%
22
+49%
45
+105%
40
-10%
5
-87%
28
+447%
36
+30%
35
-4%
36
+5%
45
+24%
50
+11%
EPS (Diluted)
0.61
N/A
0.67
+10%
0.82
+22%
0.89
+9%
0.38
-57%
0.62
+63%
0.82
+32%
0.6
-27%
0.05
-92%
-0.06
N/A
-0.05
+17%
0.09
N/A
0.17
+89%
0.39
+129%
0.47
+21%
0.57
+21%
0.58
+2%
0.47
-19%
0.39
-17%
0.25
-36%
0.23
-8%
0.12
-48%
0.15
+25%
0.29
+93%
0.36
+24%
0.43
+19%
0.3
-30%
0.26
-13%
0.33
+27%
0.28
-15%
0.19
-32%
0.28
+47%
0.58
+107%
0.52
-10%
0.06
-88%
0.36
+500%
0.47
+31%
0.45
-4%
0.47
+4%
0.58
+23%
0.64
+10%