CropEnergies AG
XETRA:CE2

Watchlist Manager
CropEnergies AG Logo
CropEnergies AG
XETRA:CE2
Watchlist
Price: 11.5 EUR -0.17% Market Closed
Market Cap: 1B EUR
Have any thoughts about
CropEnergies AG?
Write Note

Income Statement

Earnings Waterfall
CropEnergies AG

Revenue
1.3B EUR
Cost of Revenue
-1B EUR
Gross Profit
234.6m EUR
Operating Expenses
-158.7m EUR
Operating Income
75.8m EUR
Other Expenses
-10.2m EUR
Net Income
65.7m EUR

Income Statement
CropEnergies AG

Rotate your device to view
Income Statement
Currency: EUR
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
752
N/A
781
+4%
803
+3%
813
+1%
834
+3%
827
-1%
817
-1%
813
-1%
759
-7%
723
-5%
692
-4%
682
-2%
729
+7%
802
+10%
865
+8%
912
+5%
916
+0%
882
-4%
843
-4%
816
-3%
799
-2%
779
-3%
789
+1%
833
+6%
850
+2%
899
+6%
867
-4%
851
-2%
857
+1%
833
-3%
877
+5%
897
+2%
989
+10%
1 075
+9%
1 260
+17%
1 461
+16%
1 471
+1%
1 488
+1%
1 411
-5%
1 270
-10%
1 254
-1%
Gross Profit
Cost of Revenue
(589)
(635)
(659)
(686)
(717)
(710)
(696)
(656)
(586)
(524)
(489)
(486)
(532)
(585)
(638)
(675)
(685)
(676)
(657)
(645)
(632)
(613)
(615)
(636)
(635)
(661)
(636)
(608)
(611)
(594)
(628)
(668)
(731)
(816)
(929)
(1 055)
(1 072)
(1 097)
(1 083)
(1 016)
(1 020)
Gross Profit
162
N/A
146
-10%
143
-2%
127
-11%
118
-7%
117
0%
121
+3%
157
+30%
173
+10%
199
+15%
204
+3%
196
-4%
197
+1%
217
+10%
227
+5%
237
+4%
231
-2%
206
-11%
186
-9%
171
-8%
168
-2%
166
-1%
174
+5%
197
+13%
215
+9%
239
+11%
231
-3%
242
+5%
245
+1%
239
-3%
248
+4%
230
-7%
258
+12%
259
+1%
331
+28%
406
+23%
399
-2%
391
-2%
328
-16%
254
-22%
235
-8%
Operating Income
Operating Expenses
(114)
(119)
(126)
(127)
(126)
(157)
(156)
(161)
(156)
(129)
(128)
(123)
(126)
(123)
(126)
(131)
(132)
(135)
(134)
(132)
(126)
(123)
(121)
(124)
(131)
(132)
(134)
(131)
(131)
(122)
(133)
(135)
(136)
(142)
(132)
(137)
(131)
(156)
(150)
(149)
(159)
Selling, General & Administrative
(30)
(72)
(32)
(33)
(33)
(84)
(34)
(38)
(38)
(68)
(39)
(36)
(35)
(64)
(35)
(35)
(35)
(83)
(35)
(35)
(35)
(83)
(35)
(36)
(36)
(81)
(39)
(40)
(41)
(85)
(41)
(41)
(42)
(90)
(43)
(44)
(45)
(105)
(48)
(49)
(50)
Depreciation & Amortization
(33)
(34)
(35)
(36)
(36)
(36)
(37)
(38)
(38)
(39)
(40)
(41)
(41)
(38)
(39)
(38)
(39)
(39)
(39)
(39)
(39)
(39)
(40)
(41)
(42)
(42)
(42)
(41)
(40)
(41)
(42)
(42)
(43)
(42)
(42)
(42)
(43)
(43)
(43)
(44)
(44)
Other Operating Expenses
(51)
(12)
(58)
(58)
(58)
(37)
(85)
(86)
(80)
(22)
(50)
(46)
(49)
(21)
(52)
(58)
(59)
(13)
(60)
(58)
(51)
(1)
(46)
(48)
(54)
(8)
(53)
(50)
(50)
3
(50)
(51)
(51)
(10)
(47)
(51)
(43)
(8)
(59)
(56)
(65)
Operating Income
48
N/A
27
-43%
18
-36%
0
-98%
(9)
N/A
(40)
-355%
(36)
+11%
(5)
+87%
17
N/A
69
+313%
76
+9%
73
-4%
71
-2%
94
+32%
101
+7%
106
+4%
99
-6%
71
-28%
52
-27%
38
-27%
41
+9%
43
+3%
53
+25%
72
+35%
84
+16%
107
+28%
97
-10%
112
+15%
114
+2%
116
+2%
115
-1%
95
-18%
122
+29%
118
-4%
199
+69%
268
+35%
268
0%
235
-12%
178
-24%
105
-41%
76
-28%
Pre-Tax Income
Interest Income Expense
(5)
(4)
(6)
(6)
(5)
(5)
(3)
(4)
(3)
(4)
(5)
(6)
(6)
(1)
(4)
(1)
(1)
(1)
(1)
(2)
(1)
(0)
(0)
1
(2)
(4)
0
(1)
2
(9)
(4)
(4)
(4)
8
(1)
(0)
1
18
5
7
9
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(1)
0
0
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
0
0
0
Total Other Income
(0)
0
(0)
(0)
(0)
1
0
0
0
(2)
0
0
0
(2)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
(2)
0
0
0
3
0
0
0
Pre-Tax Income
43
N/A
23
-46%
12
-48%
(6)
N/A
(14)
-149%
(43)
-215%
(39)
+10%
(8)
+79%
14
N/A
63
+360%
71
+12%
67
-5%
66
-2%
90
+37%
98
+9%
105
+7%
98
-7%
70
-29%
51
-27%
36
-29%
40
+12%
43
+5%
53
+25%
73
+37%
82
+12%
101
+23%
96
-4%
110
+15%
115
+4%
107
-6%
111
+3%
91
-18%
118
+29%
124
+5%
198
+59%
268
+36%
269
+0%
255
-5%
183
-28%
112
-39%
85
-24%
Net Income
Tax Provision
(14)
(11)
(10)
(8)
(7)
(15)
(15)
(23)
(29)
(20)
(24)
(20)
(17)
(21)
(20)
(23)
(23)
(19)
(15)
(13)
(19)
(21)
(24)
(27)
(23)
(26)
(24)
(28)
(29)
(23)
(24)
(21)
(34)
(35)
(54)
(68)
(60)
(59)
(40)
(23)
(19)
Income from Continuing Operations
29
12
2
(13)
(21)
(58)
(54)
(31)
(16)
43
47
47
49
69
77
82
75
51
36
23
21
21
29
46
59
75
72
82
86
85
87
70
84
89
144
200
210
197
143
88
66
Net Income (Common)
29
N/A
12
-59%
2
-83%
(13)
N/A
(21)
-55%
(58)
-183%
(54)
+7%
(31)
+43%
(16)
+49%
43
N/A
47
+9%
47
N/A
49
+5%
69
+41%
77
+12%
82
+6%
75
-8%
51
-32%
36
-30%
23
-35%
21
-7%
21
-1%
29
+39%
46
+56%
59
+27%
75
+27%
72
-4%
82
+14%
86
+4%
85
-1%
87
+3%
70
-19%
84
+19%
89
+7%
144
+61%
200
+39%
210
+5%
197
-6%
143
-27%
88
-38%
66
-26%
EPS (Diluted)
0.34
N/A
0.14
-59%
0.03
-79%
-0.14
N/A
-0.23
-64%
-0.67
-191%
-0.61
+9%
-0.35
+43%
-0.17
+51%
0.49
N/A
0.54
+10%
0.54
N/A
0.56
+4%
0.79
+41%
0.89
+13%
0.94
+6%
0.86
-9%
0.58
-33%
0.41
-29%
0.26
-37%
0.25
-4%
0.24
-4%
0.33
+38%
0.53
+61%
0.67
+26%
0.85
+27%
0.82
-4%
0.94
+15%
0.98
+4%
0.97
-1%
1
+3%
0.81
-19%
0.96
+19%
1.02
+6%
1.65
+62%
2.3
+39%
2.41
+5%
2.25
-7%
1.64
-27%
1.01
-38%
0.75
-26%

See Also

Discover More