Vita 34 AG
XETRA:V3V
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Vita 34 AG
XETRA:V3V
|
DE |
Income Statement
Earnings Waterfall
Vita 34 AG
Income Statement
Vita 34 AG
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
12
N/A
|
13
+8%
|
14
+12%
|
15
+9%
|
15
+1%
|
15
+0%
|
15
-2%
|
15
+0%
|
15
-2%
|
15
-1%
|
15
+0%
|
15
0%
|
15
+2%
|
15
+1%
|
16
+3%
|
16
+2%
|
17
+6%
|
17
+1%
|
17
0%
|
17
0%
|
16
-6%
|
15
-4%
|
15
-4%
|
14
-6%
|
14
-3%
|
14
+0%
|
13
-1%
|
13
-1%
|
14
+1%
|
14
+0%
|
13
-3%
|
14
+4%
|
14
+0%
|
14
-1%
|
14
+3%
|
14
-1%
|
14
+1%
|
15
+5%
|
16
+6%
|
16
+1%
|
16
+2%
|
17
+2%
|
16
-1%
|
18
+10%
|
19
+7%
|
20
+5%
|
21
+5%
|
21
-1%
|
20
-3%
|
20
-1%
|
20
-1%
|
20
0%
|
20
0%
|
20
-1%
|
20
0%
|
20
+0%
|
20
0%
|
21
+4%
|
21
+2%
|
21
+1%
|
28
+34%
|
38
+34%
|
65
+70%
|
78
+20%
|
69
-12%
|
87
+26%
|
73
-16%
|
75
+2%
|
77
+3%
|
78
+1%
|
79
+1%
|
81
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(16)
|
(26)
|
(48)
|
(59)
|
(51)
|
(78)
|
(65)
|
(64)
|
(49)
|
(48)
|
(49)
|
(51)
|
|
| Gross Profit |
8
N/A
|
8
+7%
|
10
+14%
|
11
+12%
|
10
-4%
|
10
N/A
|
10
-4%
|
10
-2%
|
10
+0%
|
10
-1%
|
10
0%
|
10
-1%
|
10
+6%
|
10
0%
|
10
+3%
|
11
+4%
|
11
0%
|
11
0%
|
11
-2%
|
10
-4%
|
9
-6%
|
9
-3%
|
9
-2%
|
8
-5%
|
8
-5%
|
8
0%
|
8
-5%
|
8
-2%
|
8
+7%
|
8
0%
|
8
-2%
|
8
+3%
|
8
-3%
|
8
-1%
|
8
+4%
|
8
-2%
|
6
-18%
|
7
+2%
|
7
+3%
|
7
+2%
|
9
+23%
|
9
+7%
|
9
0%
|
10
+8%
|
11
+9%
|
11
+4%
|
12
+6%
|
12
+2%
|
12
-2%
|
12
0%
|
12
+2%
|
12
+2%
|
12
-5%
|
11
-2%
|
11
-3%
|
11
-2%
|
11
+3%
|
12
+3%
|
12
+2%
|
12
+2%
|
12
+4%
|
12
+0%
|
17
+36%
|
19
+15%
|
18
-8%
|
8
-53%
|
8
-8%
|
11
+38%
|
28
+166%
|
30
+4%
|
30
+1%
|
30
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(5)
|
(6)
|
(5)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(16)
|
(19)
|
(31)
|
(35)
|
(30)
|
(38)
|
(31)
|
(33)
|
(31)
|
(31)
|
(32)
|
(30)
|
|
| Selling, General & Administrative |
(5)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(18)
|
(30)
|
(35)
|
(26)
|
(39)
|
(33)
|
(34)
|
(26)
|
(32)
|
(32)
|
(33)
|
|
| Research & Development |
(2)
|
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
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
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
4
|
4
|
4
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
3
|
|
| Operating Income |
1
N/A
|
1
+52%
|
1
+88%
|
1
-12%
|
(1)
N/A
|
(1)
-73%
|
(3)
-79%
|
(3)
-25%
|
(2)
+30%
|
(2)
+7%
|
(1)
+38%
|
(0)
+63%
|
0
N/A
|
1
+231%
|
1
N/A
|
0
-11%
|
1
+57%
|
0
-77%
|
(0)
N/A
|
(0)
+71%
|
(0)
-1 600%
|
(0)
+35%
|
(0)
+14%
|
(1)
-189%
|
(1)
-35%
|
(0)
+46%
|
0
N/A
|
1
+1 200%
|
1
+183%
|
2
+17%
|
1
-16%
|
2
+12%
|
2
+4%
|
2
+1%
|
2
+15%
|
2
-14%
|
(1)
N/A
|
1
N/A
|
1
+1%
|
2
+17%
|
1
-50%
|
1
+53%
|
(0)
N/A
|
(0)
-11%
|
0
N/A
|
0
+63%
|
2
+730%
|
2
+17%
|
3
+18%
|
3
+5%
|
3
+19%
|
4
+11%
|
2
-33%
|
2
-12%
|
2
-10%
|
2
-8%
|
2
+11%
|
2
-18%
|
1
-41%
|
1
-15%
|
(3)
N/A
|
(7)
-126%
|
(14)
-99%
|
(16)
-14%
|
(12)
+23%
|
(29)
-140%
|
(23)
+20%
|
(22)
+4%
|
(3)
+86%
|
(2)
+34%
|
(2)
-8%
|
(1)
+73%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
1
|
|
| Non-Reccuring Items |
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
|
3
|
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
|
(15)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
1
+64%
|
0
-65%
|
0
-7%
|
(2)
N/A
|
(3)
-24%
|
(3)
-4%
|
(4)
-28%
|
(2)
+32%
|
(2)
+2%
|
(1)
+46%
|
(0)
+84%
|
1
N/A
|
1
+65%
|
1
-11%
|
1
-32%
|
1
+2%
|
0
-93%
|
(0)
N/A
|
(0)
+18%
|
(1)
-178%
|
(0)
+24%
|
(0)
+11%
|
(1)
-100%
|
(1)
-26%
|
(0)
+43%
|
(0)
+88%
|
0
N/A
|
1
+212%
|
2
+20%
|
1
-14%
|
2
+14%
|
2
+7%
|
2
+1%
|
2
+15%
|
2
-14%
|
2
-7%
|
1
-20%
|
1
N/A
|
1
+16%
|
1
-53%
|
1
+56%
|
(1)
N/A
|
(1)
-21%
|
(0)
+76%
|
(0)
+35%
|
2
N/A
|
2
+23%
|
2
-9%
|
2
+8%
|
2
+28%
|
3
+15%
|
2
-18%
|
2
-12%
|
2
-9%
|
2
-9%
|
2
+10%
|
2
-18%
|
1
-46%
|
1
-19%
|
(3)
N/A
|
(8)
-120%
|
(15)
-99%
|
(16)
-9%
|
(28)
-72%
|
(31)
-10%
|
(25)
+21%
|
(26)
-5%
|
(4)
+83%
|
(3)
+40%
|
(3)
-4%
|
0
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
|
| Income from Continuing Operations |
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(4)
|
(7)
|
(15)
|
(15)
|
(27)
|
(30)
|
(24)
|
(25)
|
(2)
|
0
|
(0)
|
3
|
|
| Income to Minority Interest |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
1
N/A
|
0
-59%
|
0
-66%
|
(1)
N/A
|
(2)
-106%
|
(2)
+12%
|
(2)
-11%
|
(2)
+29%
|
(2)
-9%
|
(1)
+45%
|
(0)
+84%
|
1
N/A
|
1
+58%
|
1
-12%
|
1
-39%
|
0
-6%
|
(0)
N/A
|
(0)
-171%
|
1
N/A
|
1
+73%
|
1
+7%
|
1
-1%
|
0
-81%
|
(1)
N/A
|
(0)
+34%
|
(0)
+71%
|
0
N/A
|
1
+320%
|
1
+29%
|
1
-16%
|
1
+12%
|
1
+8%
|
1
+3%
|
1
+17%
|
1
-3%
|
2
+55%
|
2
-12%
|
2
-12%
|
2
+1%
|
0
-74%
|
1
+69%
|
(1)
N/A
|
(1)
-20%
|
(0)
+51%
|
(0)
+10%
|
1
N/A
|
2
+25%
|
1
-48%
|
1
+19%
|
1
+35%
|
1
-26%
|
1
-25%
|
1
-31%
|
1
+7%
|
1
+83%
|
1
+44%
|
1
-50%
|
(0)
N/A
|
(0)
-506%
|
(4)
-1 630%
|
(7)
-83%
|
(14)
-110%
|
(15)
-5%
|
(27)
-84%
|
(30)
-10%
|
(23)
+21%
|
(25)
-6%
|
(2)
+93%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
|
| EPS (Diluted) |
-1.36
N/A
|
0.28
N/A
|
0.11
-61%
|
0.04
-64%
|
-0.46
N/A
|
-0.9
-96%
|
-0.79
+12%
|
-0.88
-11%
|
-0.62
+30%
|
-0.69
-11%
|
-0.38
+45%
|
-0.06
+84%
|
0.22
N/A
|
0.35
+59%
|
0.31
-11%
|
0.19
-39%
|
0.18
-5%
|
-0.03
N/A
|
-0.07
-133%
|
0.26
N/A
|
0.46
+77%
|
0.49
+7%
|
0.48
-2%
|
0.09
-81%
|
-0.2
N/A
|
-0.13
+35%
|
-0.03
+77%
|
0.07
N/A
|
0.27
+286%
|
0.35
+30%
|
0.29
-17%
|
0.33
+14%
|
0.35
+6%
|
0.36
+3%
|
0.42
+17%
|
0.4
-5%
|
0.65
+63%
|
0.55
-15%
|
0.49
-11%
|
0.49
N/A
|
0.13
-73%
|
0.21
+62%
|
-0.19
N/A
|
-0.15
+21%
|
-0.09
+40%
|
-0.06
+33%
|
0.32
N/A
|
0.38
+19%
|
0.2
-47%
|
0.24
+20%
|
0.32
+33%
|
0.24
-25%
|
0.18
-25%
|
0.13
-28%
|
0.14
+8%
|
0.25
+79%
|
0.35
+40%
|
0.18
-49%
|
-0.01
N/A
|
-0.05
-400%
|
-0.63
-1 160%
|
-0.42
+33%
|
-1.08
-157%
|
-1.41
-31%
|
-1.71
-21%
|
-1.82
-6%
|
-1.37
+25%
|
-1.53
-12%
|
-0.12
+92%
|
0.01
N/A
|
-0.02
N/A
|
0.14
N/A
|
|