Naga Group AG
XETRA:N4G
Naga Group AG
XETRA:N4G
Price:
3.215
EUR
5.41%
Market Cap:
€74.8m
Income Statement
Earnings Waterfall
Naga Group AG
Naga Group AG
Income Statement
Naga Group AG
Naga Group AG
Currency: EUR
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
16
N/A
|
10
-40%
|
6
-36%
|
17
+181%
|
24
+39%
|
36
+47%
|
53
+47%
|
65
+22%
|
58
-11%
|
48
-17%
|
40
-17%
|
46
+16%
|
63
+37%
|
64
+1%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
2
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
6
|
3
|
2
|
(1)
|
(6)
|
(5)
|
|
| Gross Profit |
18
N/A
|
11
-37%
|
7
-37%
|
18
+161%
|
26
+44%
|
39
+47%
|
56
+44%
|
70
+26%
|
63
-9%
|
51
-19%
|
42
-18%
|
45
+8%
|
57
+27%
|
59
+3%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(20)
|
(20)
|
(16)
|
(18)
|
(23)
|
(37)
|
(57)
|
(75)
|
(62)
|
(40)
|
(31)
|
(101)
|
(55)
|
(55)
|
|
| Selling, General & Administrative |
(9)
|
(8)
|
(7)
|
(8)
|
(15)
|
(23)
|
(43)
|
(56)
|
(39)
|
(20)
|
(11)
|
(28)
|
(44)
|
(50)
|
|
| Research & Development |
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(3)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
|
| Other Operating Expenses |
(3)
|
(5)
|
(5)
|
(6)
|
(2)
|
(6)
|
(5)
|
(7)
|
(9)
|
(8)
|
(7)
|
(63)
|
2
|
6
|
|
| Operating Income |
(2)
N/A
|
(8)
-329%
|
(9)
-10%
|
1
N/A
|
4
+572%
|
1
-67%
|
(2)
N/A
|
(5)
-202%
|
1
N/A
|
11
+679%
|
11
+5%
|
(56)
N/A
|
2
N/A
|
4
+75%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(9)
|
(23)
|
(37)
|
(33)
|
(70)
|
(4)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(3)
|
(9)
|
(5)
|
(2)
|
(1)
|
(3)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(6)
|
|
| Pre-Tax Income |
(5)
N/A
|
(12)
-134%
|
(12)
-6%
|
(3)
+73%
|
0
N/A
|
(2)
N/A
|
(11)
-355%
|
(30)
-169%
|
(44)
-47%
|
(27)
+39%
|
(61)
-127%
|
(63)
-4%
|
(7)
+89%
|
(5)
+22%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(4)
|
(11)
|
(13)
|
(4)
|
0
|
(3)
|
(11)
|
(29)
|
(44)
|
(27)
|
(61)
|
(63)
|
(7)
|
(5)
|
|
| Income to Minority Interest |
0
|
0
|
1
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(4)
N/A
|
(10)
-159%
|
(12)
-14%
|
(4)
+65%
|
(1)
+86%
|
(4)
-599%
|
(10)
-143%
|
(29)
-183%
|
(44)
-54%
|
(27)
+39%
|
(61)
-128%
|
(63)
-4%
|
(7)
+89%
|
(5)
+23%
|
|
| EPS (Diluted) |
-1.09
N/A
|
-2.6
-139%
|
-2.98
-15%
|
-1.09
+63%
|
-0.14
+87%
|
-1.01
-621%
|
-2.31
-129%
|
-5.41
-134%
|
-8.16
-51%
|
-4.77
+42%
|
-11.27
-136%
|
-2.78
+75%
|
-0.28
+90%
|
-0.22
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
