Aryzta AG
SIX:ARYN
Aryzta AG
SIX:ARYN
Price:
60.9
CHF
-1.06%
Market Cap:
CHf1.5B
Income Statement
Earnings Waterfall
Aryzta AG
Aryzta AG
Income Statement
Aryzta AG
Aryzta AG
Currency: EUR
| Aug-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
43
|
0
|
36
|
0
|
18
|
0
|
0
|
54
|
0
|
56
|
0
|
0
|
|
| Revenue |
1 669
N/A
|
1 469
-12%
|
1 525
+4%
|
1 608
+5%
|
1 756
+9%
|
1 958
+11%
|
2 123
+8%
|
3 046
+43%
|
4 101
+35%
|
2 195
-46%
|
2 226
+1%
|
2 223
0%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(1 138)
|
(1 025)
|
(1 047)
|
(1 101)
|
(1 203)
|
(1 353)
|
(1 463)
|
(2 069)
|
(2 761)
|
(1 444)
|
(1 479)
|
(1 495)
|
|
| Gross Profit |
531
N/A
|
445
-16%
|
478
+7%
|
507
+6%
|
553
+9%
|
605
+9%
|
660
+9%
|
977
+48%
|
1 340
+37%
|
751
-44%
|
746
-1%
|
728
-2%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(503)
|
(452)
|
(432)
|
(431)
|
(458)
|
(487)
|
(517)
|
(757)
|
(1 035)
|
(561)
|
(564)
|
(555)
|
|
| Selling, General & Administrative |
(455)
|
(423)
|
(415)
|
(414)
|
(442)
|
(479)
|
(517)
|
(757)
|
(1 035)
|
(561)
|
(560)
|
(555)
|
|
| Depreciation & Amortization |
(48)
|
(30)
|
(18)
|
(17)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
|
| Operating Income |
28
N/A
|
(8)
N/A
|
46
N/A
|
76
+65%
|
95
+26%
|
118
+24%
|
144
+22%
|
220
+53%
|
305
+39%
|
190
-38%
|
183
-4%
|
174
-5%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(22)
|
(26)
|
(24)
|
(25)
|
(17)
|
(17)
|
(22)
|
(36)
|
(52)
|
(32)
|
(34)
|
(35)
|
|
| Non-Reccuring Items |
(438)
|
(108)
|
(58)
|
(59)
|
(55)
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(8)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
(432)
N/A
|
(142)
+67%
|
(37)
+74%
|
(17)
+55%
|
23
N/A
|
98
+333%
|
121
+24%
|
184
+51%
|
253
+38%
|
154
-39%
|
148
-4%
|
139
-7%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(11)
|
(15)
|
(14)
|
(26)
|
(21)
|
(4)
|
(9)
|
(23)
|
(35)
|
(25)
|
(28)
|
(26)
|
|
| Income from Continuing Operations |
(443)
|
(157)
|
(50)
|
(42)
|
2
|
94
|
112
|
161
|
219
|
130
|
121
|
112
|
|
| Net Income (Common) |
(1 138)
N/A
|
(157)
+86%
|
(282)
-80%
|
(196)
+31%
|
(44)
+77%
|
45
N/A
|
65
+44%
|
96
+49%
|
137
+42%
|
100
-27%
|
105
+5%
|
106
+0%
|
|
| EPS (Diluted) |
-45.92
N/A
|
-6.33
+86%
|
-11.37
-80%
|
-7.88
+31%
|
-1.78
+77%
|
0.05
N/A
|
2.59
+5 080%
|
3.86
+49%
|
5.49
+42%
|
4.02
-27%
|
4.22
+5%
|
4.25
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
