FORIS AG
FSX:FRS.DE
2.7 (EUR) • At close November 8, 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 15.193 | 11.57 | 11.495 | 11.218 | 10.694 | 12.226 | 8.55 | 9.698 | 7.307 | 13.144 | 9.134 | 9.235 | 11.146 | 12.417 | 8.7 | 10.716 | 7.732 | 9.745 | 10.15 | 9.535 | 7.59 | 14.54 | 8.033 | 5.643 | 3.954 | 3.954 | 3.954 | 3.954 | 4.194 | 4.194 | 4.194 | 4.194 | 4.409 | 4.409 | 4.409 | 4.409 | 4.663 | 4.663 | 4.663 | 4.663 | 6.457 | 6.457 | 6.457 | 6.457 | 7.236 | 7.236 | 7.236 | 7.236 |
Cost of Revenue
| 12.483 | 10.176 | 9.237 | 10.26 | 10.019 | 12.174 | 8.487 | 9.016 | 6.854 | 11.524 | 7.777 | 8.895 | 8.661 | 11.014 | 7.331 | 8.756 | 6.894 | 8.657 | 8.41 | 7.862 | 6.83 | 10.033 | 5.945 | 3.462 | 2.788 | 2.788 | 2.788 | 2.788 | 2.588 | 2.588 | 2.588 | 2.588 | 2.902 | 2.902 | 2.902 | 2.902 | 2.607 | 2.607 | 2.607 | 2.607 | 3.763 | 3.763 | 3.763 | 3.763 | 4.759 | 4.759 | 4.759 | 4.759 |
Gross Profit
| 2.71 | 1.394 | 2.258 | 0.958 | 0.675 | 0.052 | 0.063 | 0.682 | 0.453 | 1.62 | 1.357 | 0.34 | 2.485 | 1.403 | 1.369 | 1.96 | 0.838 | 1.089 | 1.741 | 1.673 | 0.76 | 4.507 | 2.088 | 2.182 | 1.166 | 1.166 | 1.166 | 1.166 | 1.607 | 1.607 | 1.607 | 1.607 | 1.507 | 1.507 | 1.507 | 1.507 | 2.056 | 2.056 | 2.056 | 2.056 | 2.694 | 2.694 | 2.694 | 2.694 | 2.477 | 2.477 | 2.477 | 2.477 |
Gross Profit Ratio
| 0.178 | 0.12 | 0.196 | 0.085 | 0.063 | 0.004 | 0.007 | 0.07 | 0.062 | 0.123 | 0.149 | 0.037 | 0.223 | 0.113 | 0.157 | 0.183 | 0.108 | 0.112 | 0.171 | 0.175 | 0.1 | 0.31 | 0.26 | 0.387 | 0.295 | 0.295 | 0.295 | 0.295 | 0.383 | 0.383 | 0.383 | 0.383 | 0.342 | 0.342 | 0.342 | 0.342 | 0.441 | 0.441 | 0.441 | 0.441 | 0.417 | 0.417 | 0.417 | 0.417 | 0.342 | 0.342 | 0.342 | 0.342 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 0.953 | 1.137 | 1.378 | 0.581 | 1.053 | 0.882 | 1.108 | 0.918 | 0.732 | 1.206 | 1.04 | 0.06 | 0.06 | 0.072 | 0.055 | 0.064 | 0.056 | 0.067 | 0.054 | 0.062 | 0.054 | 0.075 | 0.065 | 0.748 | 0.554 | 0.554 | 0.554 | 0.554 | 0.698 | 0.698 | 0.698 | 0.698 | 1.246 | 1.246 | 1.246 | 1.246 | 1.005 | 1.005 | 1.005 | 1.005 | 2.019 | 2.019 | 2.019 | 2.019 | 1.382 | 1.382 | 1.382 | 1.382 |
Other Expenses
| 0.534 | 0.147 | 0.146 | 0.074 | 0.193 | -0.198 | 0.33 | 0.118 | 0.014 | 0.059 | 0.056 | 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
| 0.534 | 0.99 | 1.232 | 0.507 | 0.86 | 1.08 | 0.778 | 0.8 | 0.717 | 1.147 | 0.984 | 2.187 | 1.935 | 0.501 | 0.929 | 0.867 | 0.89 | 0.946 | 0.759 | 1.569 | 0.712 | 1.757 | 1.109 | 0.748 | 0.554 | 0.554 | 0.554 | 0.554 | 0.698 | 0.698 | 0.698 | 0.698 | 1.246 | 1.246 | 1.246 | 1.246 | 1.005 | 1.005 | 1.005 | 1.005 | 2.019 | 2.019 | 2.019 | 2.019 | 1.382 | 1.382 | 1.382 | 1.382 |
Operating Income
| 2.176 | 0.404 | 1.026 | 0.451 | -0.185 | -1.028 | -0.715 | -0.118 | -0.264 | 0.473 | 0.373 | -0.492 | 0.528 | 0.749 | 0.424 | 1.091 | -0.083 | 0.141 | 0.956 | 0.074 | -0.189 | 2.716 | 0.978 | 0.974 | 0.091 | 0.091 | 0.091 | 0.091 | 0.513 | 0.513 | 0.513 | 0.513 | -0.467 | -0.467 | -0.467 | -0.467 | 0.445 | 0.445 | 0.445 | 0.445 | 0.541 | 0.541 | 0.541 | 0.541 | 0.677 | 0.677 | 0.677 | 0.677 |
Operating Income Ratio
| 0.143 | 0.035 | 0.089 | 0.04 | -0.017 | -0.084 | -0.084 | -0.012 | -0.036 | 0.036 | 0.041 | -0.053 | 0.047 | 0.06 | 0.049 | 0.102 | -0.011 | 0.014 | 0.094 | 0.008 | -0.025 | 0.187 | 0.122 | 0.173 | 0.023 | 0.023 | 0.023 | 0.023 | 0.122 | 0.122 | 0.122 | 0.122 | -0.106 | -0.106 | -0.106 | -0.106 | 0.095 | 0.095 | 0.095 | 0.095 | 0.084 | 0.084 | 0.084 | 0.084 | 0.094 | 0.094 | 0.094 | 0.094 |
Total Other Income Expenses Net
| -0.148 | -0.187 | -0.153 | -0.071 | -0.04 | -0.025 | -0.012 | -0.982 | -0.046 | 0.108 | 0.043 | -1.356 | 0.023 | 0.192 | 0.025 | 0.077 | -0.103 | 0.023 | 0.034 | 0.05 | 0.33 | 0.117 | 0.086 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.036 | -0.036 | -0.036 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 2.028 | 0.217 | 0.873 | 0.38 | -0.225 | -1.053 | -0.727 | -1.1 | -0.31 | 0.581 | 0.416 | -1.848 | 0.551 | 0.941 | 0.449 | 1.168 | -0.186 | 0.164 | 0.99 | 0.123 | 0.142 | 2.833 | 1.065 | 0.974 | 0.091 | 0.091 | 0.091 | 0.091 | 0.513 | 0.513 | 0.513 | 0.513 | -0.503 | -0.503 | -0.503 | -0.503 | 0.415 | 0.415 | 0.415 | 0.415 | 0.541 | 0.541 | 0.541 | 0.541 | 0.677 | 0.677 | 0.677 | 0.677 |
Income Before Tax Ratio
| 0.133 | 0.019 | 0.076 | 0.034 | -0.021 | -0.086 | -0.085 | -0.113 | -0.042 | 0.044 | 0.046 | -0.2 | 0.049 | 0.076 | 0.052 | 0.109 | -0.024 | 0.017 | 0.098 | 0.013 | 0.019 | 0.195 | 0.133 | 0.173 | 0.023 | 0.023 | 0.023 | 0.023 | 0.122 | 0.122 | 0.122 | 0.122 | -0.114 | -0.114 | -0.114 | -0.114 | 0.089 | 0.089 | 0.089 | 0.089 | 0.084 | 0.084 | 0.084 | 0.084 | 0.094 | 0.094 | 0.094 | 0.094 |
Income Tax Expense
| 0 | 0.002 | 0 | 0.003 | 0 | 0.002 | 0 | 0.001 | 0 | 0.002 | 0.001 | 1.241 | 0 | 0.023 | 0.107 | 0.898 | 1.216 | 0.111 | 0.005 | 0.234 | 0 | 0.249 | 0.017 | 0.067 | -0.075 | -0.075 | -0.075 | -0.075 | -0.03 | -0.03 | -0.03 | -0.03 | -0.036 | -0.036 | -0.036 | -0.036 | -0.011 | -0.011 | -0.011 | -0.011 | -0.014 | -0.014 | -0.014 | -0.014 | 0.056 | 0.056 | 0.056 | 0.056 |
Net Income
| 2.028 | 0.215 | 0.873 | 0.377 | -0.225 | -1.055 | -0.727 | -1.101 | -0.31 | 0.579 | 0.415 | -3.089 | 0.551 | 0.964 | 0.343 | 2.066 | -1.402 | 0.053 | 0.995 | 0.357 | 0.141 | 2.584 | 1.047 | 0.908 | 0.166 | 0.166 | 0.166 | 0.166 | 0.543 | 0.543 | 0.543 | 0.543 | -0.467 | -0.467 | -0.467 | -0.467 | 0.425 | 0.425 | 0.425 | 0.425 | 0.555 | 0.555 | 0.555 | 0.555 | 0.621 | 0.621 | 0.621 | 0.621 |
Net Income Ratio
| 0.133 | 0.019 | 0.076 | 0.034 | -0.021 | -0.086 | -0.085 | -0.114 | -0.042 | 0.044 | 0.045 | -0.334 | 0.049 | 0.078 | 0.039 | 0.193 | -0.181 | 0.005 | 0.098 | 0.037 | 0.019 | 0.178 | 0.13 | 0.161 | 0.042 | 0.042 | 0.042 | 0.042 | 0.13 | 0.13 | 0.13 | 0.13 | -0.106 | -0.106 | -0.106 | -0.106 | 0.091 | 0.091 | 0.091 | 0.091 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 |
EPS
| 0.44 | 0.046 | 0.19 | 0.081 | -0.049 | -0.23 | -0.16 | -0.24 | -0.067 | 0.12 | 0.09 | -0.66 | 0.12 | 0.2 | 0.07 | 0.42 | -0.29 | 0.008 | 0.2 | 0.07 | 0.029 | 0.47 | 0.19 | 0.17 | 0.029 | 0.029 | 0.029 | 0.029 | 0.093 | 0.093 | 0.093 | 0.093 | -0.08 | -0.08 | -0.08 | -0.08 | 0.073 | 0.073 | 0.073 | 0.073 | 0.095 | 0.095 | 0.095 | 0.095 | 0.11 | 0.11 | 0.11 | 0.11 |
EPS Diluted
| 0.44 | 0.046 | 0.19 | 0.081 | -0.049 | -0.23 | -0.16 | -0.24 | -0.067 | 0.12 | 0.09 | -0.66 | 0.12 | 0.21 | 0.07 | 0.42 | -0.29 | 0.011 | 0.2 | 0.072 | 0.029 | 0.47 | 0.19 | 0.17 | 0.029 | 0.029 | 0.029 | 0.029 | 0.093 | 0.093 | 0.093 | 0.093 | -0.08 | -0.08 | -0.08 | -0.08 | 0.073 | 0.073 | 0.073 | 0.073 | 0.095 | 0.095 | 0.095 | 0.095 | 0.11 | 0.11 | 0.11 | 0.11 |
EBITDA
| 2.264 | 0.498 | 1.114 | 0.604 | -0.106 | -0.577 | -0.614 | -0.013 | -0.16 | 0.668 | 0.51 | -0.392 | 0.641 | 0.851 | 0.523 | 1.186 | -0.001 | 0.228 | 1.039 | 0.194 | -0.096 | 2.814 | 1.073 | 1.022 | 0.14 | 0.14 | 0.14 | 0.14 | 0.553 | 0.553 | 0.553 | 0.553 | -0.415 | -0.415 | -0.415 | -0.415 | 0.489 | 0.489 | 0.489 | 0.489 | 0.578 | 0.578 | 0.578 | 0.578 | 0.704 | 0.704 | 0.704 | 0.704 |
EBITDA Ratio
| 0.149 | 0.043 | 0.097 | 0.054 | -0.01 | -0.047 | -0.072 | -0.001 | -0.022 | 0.051 | 0.056 | -0.042 | 0.058 | 0.069 | 0.06 | 0.111 | -0 | 0.023 | 0.102 | 0.02 | -0.013 | 0.194 | 0.134 | 0.181 | 0.035 | 0.035 | 0.035 | 0.035 | 0.132 | 0.132 | 0.132 | 0.132 | -0.094 | -0.094 | -0.094 | -0.094 | 0.105 | 0.105 | 0.105 | 0.105 | 0.089 | 0.089 | 0.089 | 0.089 | 0.097 | 0.097 | 0.097 | 0.097 |