Sunrise Communications AG
NASDAQ:SNRE
Income Statement
Earnings Waterfall
Sunrise Communications AG
Income Statement
Sunrise Communications AG
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
337
|
339
|
431
|
433
|
|
| Revenue |
3 036
N/A
|
3 035
0%
|
3 035
N/A
|
3 018
-1%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(827)
|
(820)
|
(835)
|
(830)
|
|
| Gross Profit |
2 209
N/A
|
2 216
+0%
|
2 201
-1%
|
2 188
-1%
|
|
| Operating Income | |||||
| Operating Expenses |
(2 158)
|
(2 301)
|
(2 190)
|
(2 083)
|
|
| Selling, General & Administrative |
(1 151)
|
(1 184)
|
(1 110)
|
(1 101)
|
|
| Depreciation & Amortization |
(1 126)
|
(1 174)
|
(1 120)
|
(1 048)
|
|
| Other Operating Expenses |
118
|
57
|
40
|
66
|
|
| Operating Income |
51
N/A
|
(85)
N/A
|
11
N/A
|
105
+881%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
(102)
|
118
|
(381)
|
(475)
|
|
| Non-Reccuring Items |
(83)
|
3
|
(0)
|
(4)
|
|
| Total Other Income |
3
|
(2)
|
(2)
|
(4)
|
|
| Pre-Tax Income |
(131)
N/A
|
33
N/A
|
(372)
N/A
|
(379)
-2%
|
|
| Net Income | |||||
| Tax Provision |
63
|
51
|
60
|
17
|
|
| Income from Continuing Operations |
(69)
|
84
|
(312)
|
(362)
|
|
| Income to Minority Interest |
(3)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(72)
N/A
|
81
N/A
|
(316)
N/A
|
(366)
-16%
|
|
| EPS (Diluted) |
-1.01
N/A
|
1.13
N/A
|
-4.43
N/A
|
-5.07
-14%
|
|