Oxurion NV
XBRU:OXUR
Income Statement
Earnings Waterfall
Oxurion NV
Income Statement
Oxurion NV
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
3
-14%
|
2
-39%
|
1
-45%
|
1
-2%
|
1
-6%
|
1
-44%
|
1
-13%
|
0
-49%
|
0
-68%
|
0
-96%
|
0
-33%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
2
N/A
|
2
+21%
|
2
-25%
|
1
-56%
|
1
-22%
|
1
+4%
|
0
-85%
|
0
-5%
|
0
+33%
|
(0)
N/A
|
(0)
-90%
|
(0)
+68%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(37)
|
(34)
|
(30)
|
(31)
|
(28)
|
(26)
|
(22)
|
(16)
|
(12)
|
(7)
|
0
|
1
|
|
| Selling, General & Administrative |
(13)
|
(11)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Research & Development |
(23)
|
(23)
|
(21)
|
(24)
|
(20)
|
(19)
|
(16)
|
(12)
|
(10)
|
(6)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(3)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Other Operating Expenses |
2
|
(0)
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
4
|
4
|
|
| Operating Income |
(35)
N/A
|
(32)
+9%
|
(28)
+11%
|
(30)
-7%
|
(27)
+10%
|
(26)
+6%
|
(22)
+14%
|
(16)
+29%
|
(12)
+23%
|
(7)
+39%
|
0
N/A
|
1
+136%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(7)
|
(12)
|
(5)
|
(4)
|
(0)
|
1
|
|
| Non-Reccuring Items |
(17)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(52)
N/A
|
(32)
+38%
|
(29)
+11%
|
(31)
-10%
|
(30)
+6%
|
(28)
+6%
|
(32)
-14%
|
(28)
+12%
|
(19)
+32%
|
(11)
+40%
|
0
N/A
|
2
+1 507%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(52)
|
(32)
|
(29)
|
(31)
|
(30)
|
(28)
|
(32)
|
(28)
|
(19)
|
(11)
|
0
|
2
|
|
| Income to Minority Interest |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(52)
N/A
|
(32)
+39%
|
(28)
+11%
|
(31)
-10%
|
(29)
+5%
|
(28)
+5%
|
(32)
-14%
|
(28)
+12%
|
(19)
+32%
|
(11)
+40%
|
0
N/A
|
2
+1 546%
|
|
| EPS (Diluted) |
-1.32
N/A
|
-0.82
+38%
|
-0.71
+13%
|
-0.81
-14%
|
-7 593.22
-937 335%
|
-0.61
+100%
|
-3 727.64
-610 989%
|
-523.79
+86%
|
-114.82
+78%
|
-9.26
+92%
|
0.04
N/A
|
0.61
+1 425%
|
|