Comet Holding AG
SIX:COTN
Income Statement
Earnings Waterfall
Comet Holding AG
Revenue
|
379.7m
CHF
|
Cost of Revenue
|
-222.1m
CHF
|
Gross Profit
|
157.7m
CHF
|
Operating Expenses
|
-134.7m
CHF
|
Operating Income
|
23m
CHF
|
Other Expenses
|
-5.5m
CHF
|
Net Income
|
17.5m
CHF
|
Income Statement
Comet Holding AG
Dec-2004 | Jun-2005 | 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 |
81
N/A
|
88
+9%
|
91
+3%
|
94
+3%
|
96
+3%
|
109
+13%
|
171
+57%
|
222
+30%
|
223
+0%
|
184
-17%
|
151
-18%
|
178
+18%
|
217
+22%
|
237
+9%
|
217
-8%
|
204
-6%
|
214
+5%
|
216
+1%
|
250
+15%
|
276
+11%
|
288
+4%
|
285
-1%
|
282
-1%
|
302
+7%
|
332
+10%
|
405
+22%
|
443
+9%
|
453
+2%
|
436
-4%
|
381
-13%
|
372
-2%
|
377
+1%
|
396
+5%
|
462
+17%
|
514
+11%
|
533
+4%
|
586
+10%
|
526
-10%
|
397
-24%
|
380
-4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(47)
|
(54)
|
(55)
|
(56)
|
(57)
|
(65)
|
(113)
|
(147)
|
(140)
|
(120)
|
(102)
|
(113)
|
(136)
|
(150)
|
(137)
|
(128)
|
(131)
|
(132)
|
(152)
|
(171)
|
(176)
|
(175)
|
(175)
|
(183)
|
(197)
|
(241)
|
(262)
|
(267)
|
(265)
|
(239)
|
(229)
|
(230)
|
(238)
|
(267)
|
(291)
|
(306)
|
(325)
|
(294)
|
(235)
|
(222)
|
|
Gross Profit |
33
N/A
|
35
+4%
|
36
+2%
|
38
+6%
|
39
+3%
|
44
+13%
|
58
+32%
|
75
+30%
|
83
+10%
|
64
-23%
|
49
-24%
|
65
+34%
|
82
+26%
|
88
+7%
|
80
-8%
|
77
-4%
|
83
+8%
|
84
+1%
|
98
+16%
|
105
+7%
|
111
+6%
|
111
0%
|
108
-3%
|
119
+10%
|
135
+14%
|
164
+22%
|
181
+10%
|
186
+3%
|
171
-8%
|
142
-17%
|
143
+1%
|
147
+3%
|
158
+7%
|
195
+24%
|
223
+14%
|
227
+2%
|
262
+15%
|
232
-11%
|
163
-30%
|
158
-3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(28)
|
(30)
|
(26)
|
(30)
|
(36)
|
(39)
|
(49)
|
(66)
|
(72)
|
(64)
|
(55)
|
(59)
|
(65)
|
(68)
|
(66)
|
(67)
|
(71)
|
(72)
|
(73)
|
(79)
|
(82)
|
(79)
|
(82)
|
(90)
|
(99)
|
(111)
|
(130)
|
(146)
|
(146)
|
(142)
|
(123)
|
(117)
|
(122)
|
(130)
|
(139)
|
(150)
|
(163)
|
(156)
|
(138)
|
(135)
|
|
Selling, General & Administrative |
(22)
|
(24)
|
(23)
|
(26)
|
(29)
|
(31)
|
(38)
|
(49)
|
(52)
|
(47)
|
(41)
|
(43)
|
(48)
|
(49)
|
(46)
|
(45)
|
(48)
|
(49)
|
(52)
|
(56)
|
(57)
|
(57)
|
(59)
|
(63)
|
(67)
|
(74)
|
(87)
|
(99)
|
(96)
|
(87)
|
(79)
|
(73)
|
(74)
|
(83)
|
(87)
|
(97)
|
(104)
|
(97)
|
(85)
|
(82)
|
|
Research & Development |
(7)
|
(8)
|
(8)
|
(9)
|
(11)
|
(13)
|
(17)
|
(22)
|
(24)
|
(21)
|
(18)
|
(19)
|
(21)
|
(21)
|
(23)
|
(26)
|
(27)
|
(26)
|
(26)
|
(27)
|
(29)
|
(28)
|
(29)
|
(32)
|
(37)
|
(42)
|
(47)
|
(52)
|
(54)
|
(52)
|
(49)
|
(50)
|
(53)
|
(56)
|
(55)
|
(58)
|
(64)
|
(65)
|
(61)
|
(59)
|
|
Other Operating Expenses |
2
|
2
|
5
|
5
|
4
|
5
|
6
|
6
|
5
|
4
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
5
|
4
|
5
|
4
|
(3)
|
5
|
6
|
5
|
8
|
4
|
4
|
5
|
6
|
8
|
7
|
|
Operating Income |
6
N/A
|
5
-16%
|
9
+100%
|
8
-11%
|
3
-62%
|
5
+58%
|
10
+94%
|
10
+3%
|
11
+12%
|
0
-99%
|
(7)
N/A
|
6
N/A
|
16
+166%
|
19
+19%
|
15
-24%
|
10
-33%
|
13
+28%
|
12
-2%
|
25
+104%
|
26
+4%
|
30
+13%
|
32
+7%
|
25
-19%
|
29
+15%
|
36
+25%
|
53
+47%
|
51
-5%
|
40
-21%
|
25
-37%
|
(0)
N/A
|
20
N/A
|
30
+52%
|
36
+18%
|
65
+83%
|
84
+29%
|
77
-9%
|
99
+29%
|
76
-23%
|
25
-67%
|
23
-8%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(3)
|
(0)
|
(0)
|
(2)
|
(1)
|
1
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(4)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(1)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(6)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
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)
|
|
Pre-Tax Income |
3
N/A
|
3
-3%
|
8
+200%
|
7
-13%
|
2
-67%
|
5
+108%
|
7
+30%
|
4
-42%
|
7
+82%
|
(8)
N/A
|
(17)
-122%
|
1
N/A
|
10
+1 900%
|
11
+11%
|
11
-5%
|
9
-14%
|
10
+11%
|
10
+3%
|
23
+125%
|
25
+5%
|
29
+17%
|
27
-6%
|
22
-19%
|
29
+31%
|
36
+24%
|
51
+42%
|
50
-3%
|
41
-18%
|
15
-63%
|
(5)
N/A
|
15
N/A
|
26
+68%
|
33
+30%
|
62
+84%
|
82
+33%
|
74
-11%
|
95
+30%
|
71
-26%
|
19
-73%
|
21
+12%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
3
|
1
|
(2)
|
5
|
2
|
(3)
|
(0)
|
(1)
|
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
(2)
|
(4)
|
(5)
|
(5)
|
(9)
|
(14)
|
(15)
|
(10)
|
(3)
|
(0)
|
(3)
|
(4)
|
(6)
|
(13)
|
(15)
|
(11)
|
(17)
|
(14)
|
(4)
|
(4)
|
|
Income from Continuing Operations |
3
|
2
|
7
|
6
|
2
|
5
|
6
|
7
|
8
|
(9)
|
(13)
|
3
|
8
|
11
|
10
|
7
|
6
|
6
|
16
|
18
|
26
|
24
|
17
|
24
|
27
|
37
|
35
|
31
|
12
|
(5)
|
12
|
22
|
28
|
49
|
67
|
63
|
78
|
57
|
15
|
18
|
|
Net Income (Common) |
3
N/A
|
2
-12%
|
7
+222%
|
6
-14%
|
2
-63%
|
5
+104%
|
6
+18%
|
7
+21%
|
8
+19%
|
(9)
N/A
|
(13)
-37%
|
3
N/A
|
8
+200%
|
11
+44%
|
10
-6%
|
7
-27%
|
6
-23%
|
6
N/A
|
16
+182%
|
18
+11%
|
26
+48%
|
24
-11%
|
17
-27%
|
24
+40%
|
27
+14%
|
37
+37%
|
35
-6%
|
31
-12%
|
12
-60%
|
(5)
N/A
|
12
N/A
|
22
+80%
|
28
+28%
|
49
+77%
|
67
+38%
|
63
-7%
|
78
+24%
|
57
-27%
|
15
-73%
|
18
+14%
|
|
EPS (Diluted) |
0.44
N/A
|
0.39
-11%
|
1.24
+218%
|
1.08
-13%
|
0.41
-62%
|
0.81
+98%
|
0.78
-4%
|
0.94
+21%
|
1.1
+17%
|
-1.24
N/A
|
-1.69
-36%
|
0.33
N/A
|
0.99
+200%
|
1.42
+43%
|
1.32
-7%
|
0.97
-27%
|
0.76
-22%
|
0.76
N/A
|
2.13
+180%
|
2.31
+8%
|
3.41
+48%
|
3.05
-11%
|
2.21
-28%
|
3.1
+40%
|
3.53
+14%
|
4.83
+37%
|
4.56
-6%
|
4.02
-12%
|
1.59
-60%
|
-0.67
N/A
|
1.55
N/A
|
2.79
+80%
|
3.56
+28%
|
6.3
+77%
|
8.68
+38%
|
8.08
-7%
|
10.05
+24%
|
7.35
-27%
|
1.98
-73%
|
2.24
+13%
|