Ion Beam Applications SA
XBRU:IBAB
Income Statement
Earnings Waterfall
Ion Beam Applications SA
Income Statement
Ion Beam Applications SA
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
3
|
0
|
3
|
0
|
3
|
0
|
2
|
0
|
1
|
0
|
2
|
1
|
|
| Revenue |
295
N/A
|
283
-4%
|
289
+2%
|
312
+8%
|
339
+9%
|
313
-8%
|
336
+7%
|
361
+8%
|
371
+3%
|
467
+26%
|
515
+10%
|
498
-3%
|
597
+20%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(187)
|
(189)
|
(190)
|
(176)
|
(193)
|
(205)
|
(211)
|
(235)
|
(261)
|
(332)
|
(354)
|
(332)
|
(410)
|
|
| Gross Profit |
108
N/A
|
93
-14%
|
99
+6%
|
136
+37%
|
146
+7%
|
108
-26%
|
125
+16%
|
127
+1%
|
109
-14%
|
134
+23%
|
160
+19%
|
166
+4%
|
186
+12%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(98)
|
(91)
|
(89)
|
(96)
|
(95)
|
(94)
|
(110)
|
(117)
|
(127)
|
(127)
|
(132)
|
(138)
|
(147)
|
|
| Selling, General & Administrative |
(64)
|
(60)
|
(67)
|
(63)
|
(63)
|
(60)
|
(69)
|
(75)
|
(78)
|
(81)
|
(82)
|
(91)
|
(97)
|
|
| Research & Development |
(34)
|
(31)
|
(35)
|
(33)
|
(33)
|
(34)
|
(39)
|
(42)
|
(46)
|
(48)
|
(51)
|
(58)
|
(62)
|
|
| Other Operating Expenses |
0
|
(0)
|
13
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
2
|
2
|
12
|
12
|
|
| Operating Income |
10
N/A
|
2
-77%
|
10
+351%
|
40
+298%
|
51
+26%
|
14
-73%
|
15
+12%
|
10
-34%
|
(18)
N/A
|
8
N/A
|
28
+267%
|
28
+1%
|
39
+38%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(5)
|
(5)
|
(2)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(2)
|
(7)
|
(0)
|
(5)
|
|
| Non-Reccuring Items |
(1)
|
12
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(5)
|
0
|
(3)
|
(5)
|
(8)
|
(9)
|
|
| Total Other Income |
0
|
1
|
(3)
|
0
|
0
|
1
|
0
|
1
|
0
|
(3)
|
0
|
(4)
|
(1)
|
|
| Pre-Tax Income |
3
N/A
|
11
+213%
|
5
-53%
|
33
+549%
|
44
+33%
|
8
-81%
|
9
+14%
|
(0)
N/A
|
(24)
-5 418%
|
(0)
+99%
|
15
N/A
|
15
-2%
|
23
+54%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
6
|
4
|
(9)
|
(8)
|
(6)
|
(6)
|
|
| Income from Continuing Operations |
(2)
|
8
|
3
|
32
|
42
|
4
|
4
|
6
|
(19)
|
(9)
|
8
|
9
|
17
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
8
N/A
|
1
-88%
|
32
+3 511%
|
42
+32%
|
4
-91%
|
4
+6%
|
6
+48%
|
(19)
N/A
|
(9)
+53%
|
8
N/A
|
9
+20%
|
17
+84%
|
|
| EPS (Diluted) |
-0.09
N/A
|
0.26
N/A
|
0.02
-92%
|
1.07
+5 250%
|
1.41
+32%
|
0.13
-91%
|
0.14
+8%
|
0.21
+50%
|
-0.68
N/A
|
-0.31
+54%
|
0.27
N/A
|
0.31
+15%
|
0.57
+84%
|
|