Delticom AG
FSX:DEX.DE
2.22 (EUR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 211.97 | 278.006 | 197.687 | 289.57 | 219.725 | 336.104 | 249.27 | 303.229 | 238.032 | 341.194 | 284.561 | 355.218 | 290.506 | 370.618 | 297.094 | 331.444 | 275.142 | 309.625 | 250.167 | 275.635 | 226.066 | 293.335 | 212.207 | 173.126 | 87.915 | 109.163 | 86.175 | 176.376 | 102.223 | 114.723 | 86.688 | 164.507 | 80.126 | 104.947 | 75.748 | 107.121 | 63.046 | 89.215 | 51.877 |
Cost of Revenue
| 155.944 | 207.16 | 152.384 | 226.073 | 184.725 | 276.272 | 204.52 | 248.485 | 193.792 | 307.719 | 222.15 | 277.594 | 227.506 | 295.476 | 234.835 | 256.002 | 210.104 | 235.232 | 192.335 | 208.887 | 169.966 | 219.801 | 160.505 | 131.999 | 64.761 | 78.745 | 63.427 | 129.749 | 73.716 | 81.698 | 63.017 | 113.252 | 58.108 | 74.498 | 54.798 | 78.066 | 45.084 | 64.871 | 37.769 |
Gross Profit
| 56.026 | 70.846 | 45.303 | 63.497 | 35 | 59.832 | 44.75 | 54.744 | 44.24 | 33.475 | 62.411 | 77.624 | 63 | 75.142 | 62.259 | 75.442 | 65.038 | 74.393 | 57.832 | 66.748 | 56.1 | 73.534 | 51.702 | 41.127 | 23.154 | 30.418 | 22.748 | 46.627 | 28.507 | 33.025 | 23.671 | 51.255 | 22.018 | 30.449 | 20.95 | 29.055 | 17.962 | 24.344 | 14.108 |
Gross Profit Ratio
| 0.264 | 0.255 | 0.229 | 0.219 | 0.159 | 0.178 | 0.18 | 0.181 | 0.186 | 0.098 | 0.219 | 0.219 | 0.217 | 0.203 | 0.21 | 0.228 | 0.236 | 0.24 | 0.231 | 0.242 | 0.248 | 0.251 | 0.244 | 0.238 | 0.263 | 0.279 | 0.264 | 0.264 | 0.279 | 0.288 | 0.273 | 0.312 | 0.275 | 0.29 | 0.277 | 0.271 | 0.285 | 0.273 | 0.272 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 8.407 | 49.529 | 35.813 | 4.646 | 4.29 | 4.668 | 4.317 | 5.032 | 4.675 | 7.261 | 11.25 | 9.815 | 6.078 | 7.203 | 6.546 | 5.078 | 4.979 | 4.939 | 4.514 | 7.898 | 7.701 | 6.747 | 4.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 5.977 | 8.464 | 6.553 | 7.653 | 6.182 | 9.906 | 8.904 | 10.477 | 8.396 | 14.938 | 13.662 | 19.926 | 13.074 | 16.267 | 11.977 | 13.587 | 12.368 | 16.586 | 10.645 | 12.64 | 11.563 | 14.6 | 6.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 14.384 | 17.563 | 14.984 | 16.944 | 46.634 | 63.763 | 53.926 | 61.067 | 53.493 | 83.101 | 24.912 | 29.741 | 19.152 | 23.47 | 18.523 | 18.665 | 17.347 | 21.525 | 15.159 | 20.538 | 19.264 | 21.347 | 11.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 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 |
Operating Expenses
| 14.384 | 62.481 | 42.15 | 62.857 | 46.634 | 63.763 | 53.926 | 61.067 | 53.493 | 83.101 | 72.881 | 79.741 | 59.79 | 74.452 | 60.913 | 69.872 | 63.394 | 70.192 | 56.438 | 61.774 | 54.039 | 64.596 | 42.796 | 18.135 | 18.883 | 20.6 | 19.319 | 21.871 | 19.019 | 20.264 | 17.525 | 26.928 | 16.014 | 19.59 | 15.077 | 18.682 | 13.434 | 16.796 | 11.466 |
Operating Income
| 41.642 | 5.261 | 2.983 | -6.105 | -11.634 | -3.931 | -9.176 | -6.323 | -9.253 | -49.626 | -10.336 | -8.289 | 2.758 | 0.666 | 2.324 | 5.482 | 1.338 | 5.158 | 1.797 | 4.839 | 1.94 | 8.97 | 8.795 | 15.151 | 4.271 | 9.837 | 3.435 | 24.788 | 9.492 | 12.81 | 6.188 | 24.382 | 6.023 | 10.888 | 5.903 | 14.667 | 4.548 | 7.606 | 2.777 |
Operating Income Ratio
| 0.196 | 0.019 | 0.015 | -0.021 | -0.053 | -0.012 | -0.037 | -0.021 | -0.039 | -0.145 | -0.036 | -0.023 | 0.009 | 0.002 | 0.008 | 0.017 | 0.005 | 0.017 | 0.007 | 0.018 | 0.009 | 0.031 | 0.041 | 0.088 | 0.049 | 0.09 | 0.04 | 0.141 | 0.093 | 0.112 | 0.071 | 0.148 | 0.075 | 0.104 | 0.078 | 0.137 | 0.072 | 0.085 | 0.054 |
Total Other Income Expenses Net
| -39.979 | 7.017 | 14.015 | 5.057 | 15.865 | 7.336 | 10.718 | 16.302 | 1.864 | 16.937 | -0.355 | 28.193 | -40.885 | 8.048 | 40.259 | -51.572 | 0.061 | -4.331 | 0.834 | -4.086 | -0.163 | -3.601 | 2.532 | -0.018 | -0.078 | -0.048 | -0.043 | -0.005 | -0.077 | -0.01 | -0.003 | 0.048 | -0.008 | -0.394 | -0.004 | -0.002 | -0.015 | -0.011 | -0.002 |
Income Before Tax
| 1.663 | 7.819 | 2.324 | -1.048 | 4.231 | 3.405 | 1.542 | 9.979 | -7.389 | -32.689 | -10.825 | -2.537 | 2.963 | 0.486 | 1.171 | 5.205 | 1.399 | 3.996 | 1.191 | 4.633 | 1.635 | 8.817 | 8.898 | 15.133 | 4.193 | 9.77 | 3.392 | 24.751 | 9.415 | 12.8 | 6.185 | 24.375 | 6.015 | 10.875 | 5.899 | 14.665 | 4.533 | 7.595 | 2.775 |
Income Before Tax Ratio
| 0.008 | 0.028 | 0.012 | -0.004 | 0.019 | 0.01 | 0.006 | 0.033 | -0.031 | -0.096 | -0.038 | -0.007 | 0.01 | 0.001 | 0.004 | 0.016 | 0.005 | 0.013 | 0.005 | 0.017 | 0.007 | 0.03 | 0.042 | 0.087 | 0.048 | 0.089 | 0.039 | 0.14 | 0.092 | 0.112 | 0.071 | 0.148 | 0.075 | 0.104 | 0.078 | 0.137 | 0.072 | 0.085 | 0.053 |
Income Tax Expense
| 1.602 | 1.336 | 0.781 | 1.022 | 1.392 | -2.368 | 0.502 | -2.747 | -1.533 | 0.13 | 2.864 | 1.138 | 0.964 | 0.168 | 0.371 | 1.669 | 0.48 | 1.358 | 0.464 | 1.598 | 1.813 | 3.27 | 2.89 | 4.683 | 1.276 | 3.297 | 1.073 | 7.727 | 3.156 | 4.11 | 1.989 | 7.374 | 2.131 | 3.516 | 1.895 | 4.478 | 1.505 | 2.484 | 0.873 |
Net Income
| 0.061 | 6.483 | 1.543 | -0.026 | 2.839 | 5.764 | 0.986 | 12.668 | -5.934 | -32.581 | -7.858 | -3.566 | 2.111 | 0.552 | 0.908 | 3.795 | 0.938 | 2.564 | 0.792 | 3.079 | -0.178 | 5.547 | 6.008 | 10.45 | 2.917 | 6.472 | 2.319 | 17.024 | 6.259 | 8.69 | 4.196 | 17.002 | 3.885 | 7.36 | 4.005 | 10.187 | 3.029 | 5.111 | 1.901 |
Net Income Ratio
| 0 | 0.023 | 0.008 | -0 | 0.013 | 0.017 | 0.004 | 0.042 | -0.025 | -0.095 | -0.028 | -0.01 | 0.007 | 0.001 | 0.003 | 0.011 | 0.003 | 0.008 | 0.003 | 0.011 | -0.001 | 0.019 | 0.028 | 0.06 | 0.033 | 0.059 | 0.027 | 0.097 | 0.061 | 0.076 | 0.048 | 0.103 | 0.048 | 0.07 | 0.053 | 0.095 | 0.048 | 0.057 | 0.037 |
EPS
| 0.004 | 0.44 | 0.1 | -0.002 | 0.19 | 0.39 | 0.078 | 1.01 | -0.47 | -2.6 | -0.63 | -0.29 | 0.17 | 0.044 | 0.073 | 0.31 | 0.07 | 0.21 | 0.066 | 0.26 | -0.02 | 0.47 | 0.5 | 0.87 | 0.24 | 0.54 | 0.2 | 1.43 | 0.53 | 0.73 | 0.34 | 1.45 | 0.34 | 0.65 | 0.34 | 0.85 | 0.3 | 0.43 | 0.16 |
EPS Diluted
| 0.004 | 0.44 | 0.1 | -0.002 | 0.19 | 0.39 | 0.078 | 1.01 | -0.47 | -2.6 | -0.63 | -0.29 | 0.17 | 0.044 | 0.073 | 0.31 | 0.075 | 0.21 | 0.066 | 0.26 | -0.015 | 0.46 | 0.5 | 0.86 | 0.24 | 0.54 | 0.19 | 1.42 | 0.53 | 0.73 | 0.34 | 1.44 | 0.34 | 0.64 | 0.34 | 0.85 | 0.3 | 0.43 | 0.16 |
EBITDA
| 7.87 | 3.882 | 6.607 | -9.067 | 8.865 | 9.177 | 10.559 | 16.57 | -0.99 | -2.89 | -3.541 | -7.078 | 6.373 | 1.776 | 5.957 | 5.908 | 5.825 | 6.155 | 6.985 | 8.074 | 6.063 | 11.589 | 10.14 | 15.83 | 4.949 | 10.497 | 4.107 | 25.455 | 10.112 | 13.257 | 6.555 | 24.728 | 6.363 | 11.613 | 6.198 | 15.124 | 4.774 | 7.811 | 2.926 |
EBITDA Ratio
| 0.037 | 0.014 | 0.033 | -0.031 | -0.032 | 0.002 | -0.016 | -0.004 | -0.019 | -0.062 | -0.012 | -0.02 | 0.022 | 0.005 | 0.02 | 0.018 | 0.021 | 0.02 | 0.028 | 0.029 | 0.027 | 0.04 | 0.048 | 0.091 | 0.056 | 0.096 | 0.048 | 0.144 | 0.099 | 0.116 | 0.076 | 0.15 | 0.079 | 0.107 | 0.082 | 0.141 | 0.076 | 0.088 | 0.056 |