5N Plus Inc
SWB:EMB

Watchlist Manager
5N Plus Inc Logo
5N Plus Inc
SWB:EMB
Watchlist
Price: 4.715 EUR 0.11% Market Closed
Market Cap: 419.2m EUR
Have any thoughts about
5N Plus Inc?
Write Note

Income Statement

Earnings Waterfall
5N Plus Inc

Revenue
283.5m USD
Cost of Revenue
-210m USD
Gross Profit
73.5m USD
Operating Expenses
-41.1m USD
Operating Income
32.4m USD
Other Expenses
-16.4m USD
Net Income
16m USD

Income Statement
5N Plus Inc

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
513
N/A
508
-1%
462
-9%
412
-11%
367
-11%
311
-15%
279
-10%
249
-11%
236
-5%
232
-2%
229
-1%
227
-1%
222
-2%
220
-1%
218
-1%
220
+1%
223
+1%
218
-2%
211
-3%
203
-4%
199
-2%
196
-2%
195
-1%
185
-5%
176
-5%
177
+1%
174
-2%
181
+4%
192
+6%
210
+10%
228
+8%
252
+11%
268
+6%
264
-1%
255
-3%
242
-5%
238
-1%
242
+2%
252
+4%
268
+6%
283
+6%
Gross Profit
Cost of Revenue
(442)
(446)
(413)
(382)
(372)
(347)
(311)
(271)
(227)
(190)
(185)
(180)
(174)
(171)
(168)
(171)
(172)
(169)
(166)
(162)
(162)
(161)
(159)
(149)
(139)
(141)
(138)
(145)
(157)
(171)
(188)
(210)
(221)
(216)
(203)
(186)
(183)
(185)
(191)
(202)
(210)
Gross Profit
71
N/A
63
-12%
49
-22%
30
-39%
(6)
N/A
(36)
-510%
(32)
+12%
(22)
+31%
9
N/A
42
+341%
43
+5%
47
+9%
48
+2%
49
+3%
50
+1%
49
-2%
51
+3%
49
-3%
45
-8%
41
-9%
37
-9%
35
-6%
36
+2%
36
+2%
37
+1%
36
-1%
36
N/A
36
-1%
34
-4%
39
+13%
40
+2%
42
+7%
47
+11%
49
+3%
52
+6%
56
+8%
55
-1%
58
+4%
61
+7%
65
+6%
74
+13%
Operating Income
Operating Expenses
(46)
(46)
(41)
(50)
(51)
(52)
(53)
(42)
(43)
(38)
(33)
(34)
(29)
(31)
(33)
(32)
(32)
(29)
(29)
(28)
(27)
(27)
(25)
(25)
(23)
(23)
(24)
(24)
(25)
(26)
(28)
(33)
(35)
(49)
(48)
(48)
(47)
(37)
(38)
(38)
(41)
Selling, General & Administrative
(37)
(37)
(34)
(31)
(30)
(29)
(28)
(28)
(27)
(26)
(27)
(26)
(26)
(26)
(26)
(26)
(26)
(24)
(23)
(21)
(21)
(21)
(21)
(20)
(19)
(20)
(20)
(21)
(21)
(22)
(24)
(27)
(28)
(62)
(28)
(29)
(29)
(31)
(32)
(32)
(34)
Research & Development
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
(1)
(2)
0
(3)
(3)
(3)
(4)
Depreciation & Amortization
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
(1)
(2)
(2)
(3)
(3)
(3)
(3)
Other Operating Expenses
(9)
(9)
(7)
(19)
(21)
(23)
(25)
(14)
(16)
(12)
(6)
(8)
(3)
(4)
(7)
(6)
(6)
(5)
(6)
(6)
(6)
(5)
(5)
(5)
(4)
(3)
(4)
(3)
(5)
(4)
(4)
(6)
(6)
13
(19)
(16)
(14)
0
0
0
0
Operating Income
25
N/A
17
-33%
7
-57%
(20)
N/A
(57)
-181%
(88)
-54%
(85)
+4%
(63)
+25%
(33)
+47%
3
N/A
10
+206%
13
+27%
19
+47%
19
-4%
17
-10%
17
+4%
19
+10%
20
+7%
16
-22%
13
-17%
10
-24%
8
-19%
11
+29%
12
+11%
14
+19%
14
-4%
12
-10%
12
N/A
9
-26%
13
+43%
11
-12%
10
-16%
12
+28%
(1)
N/A
4
N/A
7
+109%
8
+10%
21
+159%
23
+13%
27
+14%
32
+21%
Pre-Tax Income
Interest Income Expense
(3)
1
4
1
(0)
(3)
(7)
(4)
(7)
(7)
(6)
(7)
(7)
(6)
(6)
(7)
(7)
(7)
(7)
(5)
(4)
(4)
(4)
(5)
(6)
(6)
(5)
(5)
(4)
(4)
(6)
(6)
(7)
(5)
(6)
(6)
(7)
(9)
(8)
(8)
(8)
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
0
0
0
0
0
0
0
(5)
(5)
(13)
(13)
(7)
0
7
7
7
(1)
(2)
Gain/Loss on Disposition of Assets
1
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
24
N/A
20
-17%
11
-44%
(19)
N/A
(57)
-195%
(91)
-60%
(92)
-1%
(67)
+27%
(40)
+40%
(4)
+90%
4
N/A
6
+46%
13
+112%
13
-2%
11
-14%
11
-3%
12
+17%
14
+13%
9
-32%
9
-9%
6
-30%
4
-37%
6
+68%
7
+13%
8
+15%
7
-13%
7
+1%
8
+4%
5
-30%
9
+64%
0
-99%
(2)
N/A
(8)
-230%
(18)
-141%
(10)
+48%
2
N/A
9
+487%
19
+112%
22
+17%
18
-19%
22
+23%
Net Income
Tax Provision
(9)
(9)
(7)
(1)
(0)
(6)
(6)
(9)
(9)
(2)
(4)
(3)
(3)
(1)
0
1
(0)
0
0
(1)
(0)
(2)
(3)
(4)
(3)
(5)
(5)
(5)
(6)
(6)
(4)
(5)
(6)
(5)
(6)
(5)
(4)
(3)
(5)
(7)
(6)
Income from Continuing Operations
15
11
4
(21)
(57)
(97)
(97)
(77)
(49)
(6)
0
4
10
12
11
11
12
14
10
8
6
2
4
3
5
2
2
3
(1)
3
(3)
(8)
(14)
(23)
(16)
(4)
5
15
16
11
16
Income to Minority Interest
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
15
N/A
11
-29%
4
-61%
(21)
N/A
(57)
-176%
(97)
-70%
(97)
N/A
(77)
+21%
(49)
+37%
(6)
+88%
0
N/A
4
+1 100%
10
+178%
12
+20%
11
-9%
11
N/A
12
+12%
14
+15%
10
-30%
8
-16%
6
-30%
2
-68%
4
+94%
3
-3%
5
+50%
2
-57%
2
+5%
3
+22%
(1)
N/A
3
N/A
(3)
N/A
(8)
-126%
(14)
-81%
(23)
-65%
(16)
+32%
(4)
+78%
5
N/A
15
+208%
16
+6%
11
-32%
16
+44%
EPS (Diluted)
0.17
N/A
0.12
-29%
0.04
-67%
-0.25
N/A
-0.67
-168%
-1.16
-73%
-1.15
+1%
-0.91
+21%
-0.58
+36%
-0.07
+88%
0
N/A
0.04
N/A
0.12
+200%
0.14
+17%
0.14
N/A
0.14
N/A
0.15
+7%
0.16
+7%
0.12
-25%
0.1
-17%
0.07
-30%
0.02
-71%
0.04
+100%
0.04
N/A
0.06
+50%
0.03
-50%
0.02
-33%
0.03
+50%
-0.01
N/A
0.04
N/A
-0.04
N/A
-0.09
-125%
-0.16
-78%
-0.26
-63%
-0.17
+35%
-0.04
+76%
0.06
N/A
0.17
+183%
0.18
+6%
0.13
-28%
0.18
+38%

See Also

Discover More