Exprivia Statements
0N
Data from Exprivia`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
EUR - Euro
Last reporting period:
30 Jun, 2023
Next reporting period:
27 Dec, 2023
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Exprivia Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
94.572
5.3 %
100
5.4
5.7
89.172
1.8 %
94.3
—
0
79.25
83.8
79.715
3.8 %
84.3
9.457
-12.5 %
10
-0.8
-0.8
-0.548
-0.6
8.132
-10.8 %
8.6
2.555
2.7
5.597
-10.1 %
5.9
0.12
46.701
89.785
114.9 %
100
2.155
2.4
87.63
112.1 %
97.6
—
0
77.985
86.9
76.822
111 %
85.6
10.808
120.3 %
12
-1.075
-1.2
-0.52
-0.6
9.119
114.9 %
10.2
2.888
3.2
6.227
118.8 %
6.9
0.116
53.81
41.788
-51.6 %
100
0.466
1.1
41.322
-51.5 %
98.9
—
0
37.42
89.5
36.415
-52.5 %
87.1
4.907
-42.3 %
11.7
-0.307
-0.7
-0.329
-0.8
4.244
-43.1 %
10.2
1.41
3.4
2.846
-46.4 %
6.8
0.055
51.934
86.314
101.2 %
100
1.181
1.4
85.133
102.4 %
98.6
—
0
74.347
86.1
76.635
103.3 %
88.8
8.498
95.1 %
9.8
-0.523
-0.6
-0.502
-0.6
7.456
96.5 %
8.6
2.154
2.5
5.307
112.3 %
6.1
0.113
46.906
42.903
-54.5 %
100
0.847
2
42.056
-52 %
98
—
0
36.504
85.1
37.7
-51.5 %
87.9
4.356
-55.6 %
10.2
-0.323
-0.8
-0.225
-0.5
3.795
-55.1 %
8.8
1.305
3
2.5
-56.2 %
5.8
0.053
47.338
94.227
139.4 %
100
6.614
7
87.613
128.1 %
93
—
0
76.144
80.8
77.793
126.5 %
82.6
9.82
141.6 %
10.4
-0.649
-0.7
-0.672
-0.7
8.452
140.5 %
9
2.773
2.9
5.707
126.7 %
6.1
0.121
47.338
39.359
-52.1 %
100
0.955
2.4
38.404
-52.7 %
97.6
—
0
33.29
84.6
34.339
-52.9 %
87.2
4.065
-51.4 %
10.3
-0.417
-1.06
-0.162
-0.4
3.515
-47.6 %
8.9
1.021
2.6
2.517
-43.6 %
6.4
0.053
47.312
82.249
107.3 %
100
0.975
1.2
81.274
106.6 %
98.8
—
0
71.102
86.4
72.916
101.2 %
88.7
8.358
170 %
10.2
-1.021
-1.2
-0.651
-0.8
6.703
186.6 %
8.1
2.244
2.7
4.463
170.2 %
5.4
0.094
47.338
39.67
-84.9 %
100
0.336
0.8
39.334
-72.5 %
99.2
—
0
34.806
87.7
36.238
-76 %
91.3
3.096
137.1 %
7.8
-0.46
-1.2
-0.289
-0.7
2.339
101.3 %
5.9
0.692
1.7
1.652
101 %
4.2
0.035
47.338
262.29
10.3 %
100
119.41
45.5
142.88
-15.5 %
54.5
—
0
145.6
55.5
151.21
-12.3 %
57.7
-8.335
-153.4 %
-3.2
-5.019
-1.9
-2.832
-1.08
-174.89
-1749.2 %
-66.7
53.233
20.3
-169.49
-5051.7 %
-64.6
-3.519
48.16
237.85
135.1 %
100
68.77
28.9
169.08
109.4 %
71.1
—
0
166.77
70.1
172.37
88.7 %
72.5
-3.289
68.9 %
-1.4
-3.255
-1.4
-2.755
-1.2
-9.458
28.4 %
-4
1.565
0.7
-3.29
6.9 %
-1.4
-0.068
48.236
101.17
-68.3 %
100
20.415
20.2
80.758
-59.7 %
79.8
—
0
87.676
86.7
91.328
-48.4 %
90.3
-10.57
-145.2 %
-10.4
-1.233
-1.2
-1.382
-1.4
-13.208
-189.2 %
-13.05
0.086
0.09
-3.535
-147.5 %
-3.5
-0.073
48.236
319.17
129.3 %
100
118.9
37.3
200.27
115.5 %
62.7
—
0
181.3
56.8
176.86
94.7 %
55.4
23.403
999.8 %
7.3
-4.068
-1.3
-3.608
-1.1
14.811
670.8 %
4.6
2.346
0.7
7.438
567.7 %
2.3
0.154
48.331
139.2
30 %
100
46.255
33.2
92.948
10.1 %
66.8
—
0
90.056
64.7
90.82
-2.9 %
65.2
2.128
123.6 %
1.5
-3.462
-2.5
-1.261
-0.9
-2.595
80.3 %
-1.9
0.569
0.4
1.114
110.2 %
0.8
0.023
48.375
107.1
184.1 %
100
22.6
21.1
84.4
135.1 %
78.8
—
0
91.3
85.2
93.5
158.3 %
87.3
-9
-2900 %
-8.4
-3
-2.8
-1.2
-1.1
-13.2
-780 %
-12.3
0.3
0.3
-10.9
-808.3 %
-10.2
-0.23
48.4
37.7
5 %
100
1.9
5
35.9
1.4 %
95.2
—
0
32.6
86.5
36.2
10.7 %
96
-0.3
-111.5 %
-0.8
-0.5
-1.3
-0.7
-1.9
-1.5
-165.2 %
-4
-0.3
-0.8
-1.2
-170.6 %
-3.2
-0.02
48.4
35.9
9.1 %
100
0.5
1.4
35.4
14.6 %
98.6
—
0
32.3
90
32.7
17.2 %
91.1
2.6
-16.1 %
7.2
-0.2
-0.6
-0.1
-0.3
2.3
—
6.4
0.6
1.7
1.7
13.3 %
4.7
0.03
48.4
32.9
3.8 %
100
1.9
5.8
30.9
5.1 %
93.9
—
0
27.3
83
27.9
-2.4 %
84.8
3.1
287.5 %
9.4
-0.5
-1.5
-0.2
-0.6
2.3
—
7
0.8
2.4
1.5
600 %
4.6
0.03
48.6
31.7
-14.3 %
100
2.3
7.3
29.4
-13.3 %
92.7
—
0
28
88.3
28.6
-3.4 %
90.2
0.8
-81.4 %
2.5
-0.5
-1.6
-0.1
-0.3
—
-100 %
0
0.3
0.9
-0.3
-111.5 %
-0.9
-0.01
49.4
37
16.7 %
100
3.1
8.4
33.9
14.1 %
91.6
—
0
29.2
78.9
29.6
6.5 %
80
4.3
138.9 %
11.6
-0.7
-1.9
0.2
0.5
3.6
140 %
9.7
0.9
2.4
2.6
333.3 %
7
0.05
49.9
31.7
-14.1 %
100
2.1
6.6
29.7
-13.2 %
93.7
—
0
26.9
84.9
27.8
-7.6 %
87.7
1.8
-56.1 %
5.7
-0.4
-1.3
-0.2
-0.6
1.5
-34.8 %
4.7
0.7
2.2
0.6
-60 %
1.9
0.01
50.2
36.9
10.1 %
100
2.8
7.6
34.2
7.9 %
92.7
—
0
30.4
82.4
30.1
-2.3 %
81.6
4.1
355.6 %
11.1
-0.3
-0.8
-0.3
-0.8
2.3
666.7 %
6.2
1
2.7
1.5
850 %
4.1
0.03
48.9
33.5
-21.2 %
100
1.8
5.4
31.7
-14.3 %
94.6
—
0
30
89.6
30.8
-4.6 %
91.9
0.9
-80.4 %
2.7
-0.4
-1.2
-0.2
-0.6
0.3
-90.3 %
0.9
0.5
1.5
-0.2
-110.5 %
-0.6
—
50.9
42.5
26.1 %
100
5.5
12.9
37
16.4 %
87.1
—
0
31.9
75.1
32.3
12.5 %
76
4.6
48.4 %
10.8
-0.2
-0.5
-0.8
-1.9
3.1
24 %
7.3
1.5
3.5
1.9
46.2 %
4.5
0.04
51.8
33.7
-4.8 %
100
1.9
5.6
31.8
-5.4 %
94.4
—
0
28.3
84
28.7
-9.7 %
85.2
3.1
72.2 %
9.2
-0.5
-1.5
-0.2
-0.6
2.5
108.3 %
7.4
1.3
3.9
1.3
62.5 %
3.9
0.02
50.8
35.4
16.4 %
100
1.8
5.1
33.6
21.3 %
94.9
—
0
31.2
88.1
31.8
18.2 %
89.8
1.8
100 %
5.1
-0.3
-0.8
-0.2
-0.6
1.2
500 %
3.4
0.5
1.4
0.8
300 %
2.3
0.02
50.4
30.4
-15.8 %
100
2.6
8.6
27.7
-22 %
91.1
—
0
26.5
87.2
26.9
-16.2 %
88.5
0.9
-73.5 %
3
-0.6
-2
-0.1
-0.3
0.2
-92.9 %
0.7
0.6
2
-0.4
-128.6 %
-1.3
-0.01
50.7
36.1
16.1 %
100
0.7
1.9
35.5
28.6 %
98.3
—
0
43.4
120.2
32.1
28.4 %
88.9
3.4
36 %
9.4
-0.5
-1.4
—
0
2.8
64.7 %
7.8
1.2
3.3
1.4
75 %
3.9
0.03
49.4
31.1
1.3 %
100
3.6
11.6
27.6
-3.5 %
88.7
—
0
24.5
78.8
25
-7.7 %
80.4
2.5
66.7 %
8
-0.7
-2.3
—
0
1.7
142.9 %
5.5
0.9
2.9
0.8
300 %
2.6
0.02
51.3
30.7
8.1 %
100
2.1
6.8
28.6
-1.7 %
93.2
—
0
26.7
87
27.1
-1.1 %
88.3
1.5
-11.8 %
4.9
-0.8
-2.6
—
0
0.7
-22.2 %
2.3
0.2
0.7
0.2
—
0.7
—
50.8
28.4
-28.1 %
100
-0.7
-2.5
29.1
-11.8 %
102.5
—
0
26.7
94
27.4
-7.1 %
96.5
1.7
-51.4 %
6
-0.6
-2.1
—
0
0.9
-50 %
3.2
0.9
3.2
—
-100 %
0
—
50.9
39.5
—
100
6.5
16.5
33
—
83.5
—
0
22.7
57.5
29.5
—
74.7
3.5
—
8.9
-0.9
-2.3
—
0
1.8
—
4.6
-0.9
-2.3
2.4
—
6.1
0.05
44.7