Olympique Lyonnais Groupe SA
PAR:OLG
Income Statement
Earnings Waterfall
Olympique Lyonnais Groupe SA
Revenue
|
185.2m
EUR
|
Cost of Revenue
|
-116.6m
EUR
|
Gross Profit
|
68.6m
EUR
|
Operating Expenses
|
-250.1m
EUR
|
Operating Income
|
-181.5m
EUR
|
Other Expenses
|
83.3m
EUR
|
Net Income
|
-98.3m
EUR
|
Income Statement
Olympique Lyonnais Groupe SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
156
N/A
|
149
-4%
|
140
-7%
|
129
-8%
|
146
+13%
|
151
+3%
|
133
-12%
|
128
-4%
|
132
+3%
|
111
-16%
|
102
-9%
|
97
-5%
|
104
+8%
|
103
-1%
|
96
-7%
|
129
+34%
|
160
+24%
|
189
+18%
|
198
+5%
|
236
+19%
|
289
+23%
|
310
+7%
|
221
-29%
|
250
+13%
|
181
-28%
|
251
+39%
|
118
-53%
|
123
+4%
|
160
+30%
|
177
+10%
|
199
+13%
|
185
-7%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(38)
|
(39)
|
(36)
|
(32)
|
(34)
|
(35)
|
(31)
|
(31)
|
(33)
|
(31)
|
(29)
|
(31)
|
(32)
|
(31)
|
(30)
|
(33)
|
(56)
|
(77)
|
(80)
|
(78)
|
(79)
|
(80)
|
(82)
|
(88)
|
(77)
|
(106)
|
(55)
|
(68)
|
(91)
|
(105)
|
(113)
|
(117)
|
|
Gross Profit |
118
N/A
|
110
-6%
|
104
-6%
|
97
-7%
|
112
+15%
|
116
+4%
|
102
-12%
|
97
-5%
|
99
+2%
|
81
-19%
|
72
-10%
|
66
-9%
|
72
+9%
|
72
N/A
|
66
-8%
|
96
+46%
|
104
+8%
|
112
+7%
|
119
+6%
|
158
+33%
|
211
+33%
|
230
+9%
|
139
-40%
|
161
+16%
|
104
-35%
|
144
+39%
|
63
-56%
|
55
-13%
|
69
+26%
|
72
+3%
|
86
+20%
|
69
-20%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(137)
|
(146)
|
(138)
|
(137)
|
(168)
|
(168)
|
(149)
|
(145)
|
(144)
|
(134)
|
(113)
|
(104)
|
(102)
|
(95)
|
(91)
|
(105)
|
(130)
|
(134)
|
(137)
|
(161)
|
(171)
|
(179)
|
(194)
|
(216)
|
(205)
|
(328)
|
(204)
|
(154)
|
(164)
|
(209)
|
(240)
|
(250)
|
|
Selling, General & Administrative |
(104)
|
(110)
|
(100)
|
(92)
|
(115)
|
(118)
|
(104)
|
(104)
|
(104)
|
(100)
|
(86)
|
(81)
|
(84)
|
(82)
|
(80)
|
(89)
|
(105)
|
(115)
|
(116)
|
(119)
|
(122)
|
(129)
|
(139)
|
(154)
|
(141)
|
(229)
|
(142)
|
(91)
|
(107)
|
(159)
|
(165)
|
(164)
|
|
Depreciation & Amortization |
(28)
|
(33)
|
(36)
|
(39)
|
(45)
|
(47)
|
(43)
|
(39)
|
(38)
|
(33)
|
(26)
|
(22)
|
(17)
|
(14)
|
(12)
|
(14)
|
(22)
|
(29)
|
(32)
|
(39)
|
(42)
|
(46)
|
(52)
|
(62)
|
(76)
|
(116)
|
(79)
|
(73)
|
(66)
|
(58)
|
(62)
|
(56)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(2)
|
(5)
|
(7)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(3)
|
(3)
|
10
|
11
|
(4)
|
(6)
|
(5)
|
(3)
|
(1)
|
12
|
17
|
17
|
11
|
9
|
8
|
(13)
|
(30)
|
|
Operating Income |
(19)
N/A
|
(36)
-95%
|
(35)
+4%
|
(39)
-14%
|
(56)
-42%
|
(52)
+8%
|
(47)
+9%
|
(48)
-3%
|
(46)
+6%
|
(54)
-18%
|
(40)
+25%
|
(38)
+7%
|
(30)
+21%
|
(23)
+24%
|
(25)
-11%
|
(9)
+65%
|
(26)
-187%
|
(23)
+11%
|
(18)
+21%
|
(3)
+83%
|
40
N/A
|
51
+28%
|
(55)
N/A
|
(55)
0%
|
(101)
-84%
|
(184)
-82%
|
(141)
+23%
|
(99)
+30%
|
(95)
+4%
|
(137)
-45%
|
(154)
-12%
|
(182)
-18%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
3
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(9)
|
(18)
|
(21)
|
(20)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(21)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(26)
|
|
Non-Reccuring Items |
46
|
28
|
42
|
39
|
3
|
2
|
11
|
17
|
12
|
19
|
24
|
14
|
5
|
4
|
7
|
30
|
53
|
27
|
48
|
41
|
(15)
|
(15)
|
77
|
78
|
83
|
122
|
45
|
26
|
54
|
64
|
77
|
124
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(2)
|
(6)
|
(12)
|
|
Pre-Tax Income |
31
N/A
|
(6)
N/A
|
9
N/A
|
(1)
N/A
|
(53)
-5 240%
|
(51)
+5%
|
(37)
+26%
|
(34)
+9%
|
(37)
-7%
|
(38)
-4%
|
(20)
+47%
|
(27)
-35%
|
(28)
-4%
|
(22)
+22%
|
(22)
+2%
|
18
N/A
|
17
-6%
|
(16)
N/A
|
7
N/A
|
19
+155%
|
11
-43%
|
21
+95%
|
8
-61%
|
8
-8%
|
(36)
N/A
|
(86)
-137%
|
(109)
-27%
|
(87)
+20%
|
(57)
+35%
|
(90)
-59%
|
(99)
-10%
|
(96)
+4%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
2
|
(3)
|
0
|
18
|
17
|
9
|
8
|
9
|
6
|
0
|
2
|
2
|
0
|
0
|
(10)
|
(7)
|
4
|
(2)
|
(6)
|
(3)
|
(5)
|
(2)
|
(1)
|
(0)
|
(1)
|
2
|
3
|
2
|
2
|
1
|
(1)
|
|
Income from Continuing Operations |
20
|
(4)
|
5
|
(1)
|
(35)
|
(33)
|
(28)
|
(26)
|
(28)
|
(32)
|
(20)
|
(25)
|
(26)
|
(22)
|
(21)
|
8
|
10
|
(12)
|
5
|
13
|
7
|
17
|
7
|
7
|
(36)
|
(87)
|
(107)
|
(84)
|
(55)
|
(88)
|
(98)
|
(97)
|
|
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
|
1
|
1
|
1
|
1
|
1
|
|
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)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
|
Net Income (Common) |
20
N/A
|
(4)
N/A
|
5
N/A
|
(1)
N/A
|
(35)
-3 109%
|
(33)
+6%
|
(28)
+16%
|
(26)
+8%
|
(28)
-8%
|
(32)
-15%
|
(20)
+39%
|
(25)
-27%
|
(26)
-5%
|
(22)
+18%
|
(21)
+1%
|
8
N/A
|
10
+27%
|
(12)
N/A
|
5
N/A
|
13
+174%
|
7
-43%
|
16
+123%
|
6
-62%
|
6
+0%
|
(36)
N/A
|
(87)
-138%
|
(107)
-23%
|
(84)
+22%
|
(54)
+35%
|
(87)
-61%
|
(98)
-12%
|
(98)
0%
|
|
EPS (Diluted) |
0.87
N/A
|
-0.18
N/A
|
0.22
N/A
|
-0.06
N/A
|
-1.57
-2 517%
|
-1.48
+6%
|
-1.25
+16%
|
-1.15
+8%
|
-1.24
-8%
|
-1.38
-11%
|
-0.87
+37%
|
-1.1
-26%
|
-1.17
-6%
|
-0.98
+16%
|
-0.47
+52%
|
0.07
N/A
|
0.1
+43%
|
-0.26
N/A
|
0.04
N/A
|
0.08
+100%
|
0.05
-38%
|
0.12
+140%
|
0.05
-58%
|
0.04
-20%
|
-0.63
N/A
|
-1.5
-138%
|
-1.84
-23%
|
-1.43
+22%
|
-0.92
+36%
|
-1.36
-48%
|
-1.09
+20%
|
-0.55
+50%
|