COM:EXOR
Exor NV
- Stock
Last Close
61.68
26/09 15:35
Volume Today
744.47K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 113.81B - | 122.26B 7.42% | 136.38B 11.55% | 140.10B 2.72% | 143.44B 2.39% | 143.30B 0.10% | 143.76B 0.32% | 119.52B 16.86% | 33.62B 71.87% | 41.84B 24.47% | 2.63B 93.72% | |
cost of revenue | 96.36B - | 104.42B 8.37% | 118.40B 13.39% | 117.77B 0.53% | 119.56B 1.52% | 121.28B 1.44% | 121.02B 0.22% | 103.34B 14.61% | 25.98B 74.86% | 32.34B 24.48% | 35.55M 99.89% | |
gross profit | 17.45B - | 17.83B 2.19% | 17.98B 0.82% | 22.32B 24.17% | 23.88B 6.97% | 22.01B 7.82% | 22.74B 3.30% | 16.18B 28.84% | 7.64B 52.80% | 9.51B 24.44% | 2.59B 72.75% | |
selling and marketing expenses | ||||||||||||
general and administrative expenses | 9.12B - | 9.35B 2.51% | 9.96B 6.51% | 10.85B 8.92% | 10.39B 4.21% | 10.22B 1.68% | 9.41B 7.88% | 8.21B 12.78% | 2.67B 67.45% | 3.31B 23.83% | 3.52B 6.19% | |
selling general and administrative expenses | 9.12B - | 9.35B 2.51% | 9.96B 6.51% | 10.85B 8.92% | 10.39B 4.21% | 10.22B 1.68% | 9.41B 7.88% | 8.21B 12.78% | 2.67B 67.45% | 3.31B 23.83% | 3.52B 6.19% | |
research and development expenses | 2.83B - | 3.20B 12.95% | 3.87B 20.91% | 4.81B 24.30% | 4.86B 1.10% | 4.64B 4.63% | 5.29B 14.02% | 4.68B 11.52% | 1.82B 61.03% | 2.09B 14.54% | 2.47B 18.44% | |
other expenses | 1M - | -108M - | -1.96M 98.19% | |||||||||
cost and expenses | 108.32B - | 116.98B 8.00% | 132.23B 13.04% | 133.43B 0.91% | 134.82B 1.04% | 136.14B 0.98% | 135.72B 0.31% | 116.23B 14.36% | 30.48B 73.78% | 37.74B 23.83% | 37.51M 99.90% | |
operating expenses | 11.96B - | 12.55B 4.98% | 13.83B 10.18% | 15.66B 13.22% | 15.26B 2.58% | 14.86B 2.62% | 14.70B 1.04% | 12.89B 12.33% | 4.50B 65.12% | 5.40B 20.06% | 1.96M 99.96% | |
interest expense | 2.54B - | 2.58B 1.66% | 2.88B 11.83% | 2.47B 14.49% | 2.00B 18.78% | 1.35B - | 169M 87.52% | 620M 266.86% | ||||
ebitda | 9.72B - | 9.77B 0.47% | 11.50B 17.75% | 12.84B 11.62% | 14.01B 9.17% | 9.59B 31.56% | 12.01B 25.20% | 9.53B 20.62% | 4.92B 48.42% | 8.42B 71.22% | 2.59B 69.24% | |
operating income | 5.49B - | 5.28B 3.88% | 4.15B 21.44% | 6.67B 60.68% | 8.62B 29.39% | 7.16B 17.01% | 8.04B 12.31% | 3.29B 59.03% | 3.19B 3.19% | 6.56B 105.90% | 2.59B 60.57% | |
depreciation and amortization | 5.42B - | 5.86B 8.09% | 7.16B 22.12% | 7.83B 9.30% | 7.50B 4.17% | 7.00B 6.63% | 7.12B 1.66% | 6.87B 3.48% | 1.73B 74.85% | 228.49K 99.99% | 167.90K 26.52% | |
total other income expenses net | -1.39B - | -3.00B 115.73% | -3.09B 3.03% | -2.40B 22.53% | -861M 64.08% | -803M 6.74% | -1.22B 51.68% | -1.96B 60.59% | 1.47B 174.90% | -668M 145.60% | -289.64M 56.64% | |
income before tax | 4.10B - | 2.28B 44.48% | 1.05B 53.71% | 4.27B 304.93% | 7.76B 81.89% | 6.35B 18.15% | 6.82B 7.33% | 1.34B 80.40% | 4.65B 248.02% | 5.90B 26.71% | 2.30B 61.01% | |
income tax expense | -326M - | 1.00B 407.06% | 711M 28.97% | 1.95B 174.82% | 3.12B 59.52% | 1.24B 60.22% | 1.83B 47.98% | 1.34B 27.19% | 1.30B 2.54% | 1.06B 18.59% | 1.09B 3.30% | |
net income | 2.08B - | 323M 84.51% | 744M 130.34% | 589M 20.83% | 1.39B 136.33% | 1.35B 3.23% | 3.05B 126.65% | -30M 100.98% | 3.35B 11,270% | 4.23B 26.14% | 2.30B 45.61% | |
weighted average shs out | 223.17M - | 222.35M 0.37% | 223.85M 0.67% | 234.37M 4.70% | 234.67M 0.13% | 235.17M 0.21% | 231.96M 1.36% | 226.75M 2.25% | 226.75M 0% | 227.87M 0.49% | 215.97M 5.22% | |
weighted average shs out dil | 223.47M - | 224.31M 0.37% | 224.10M 0.09% | 234.37M 4.58% | 237.26M 1.23% | 237.57M 0.13% | 231.96M 2.36% | 226.75M 2.25% | 226.75M 0% | 227.87M 0.49% | 215.97M 5.22% | |
eps | 9.34 - | 1.45 84.48% | 3.32 128.97% | 2.51 24.40% | 5.93 136.25% | 5.73 3.37% | 13.16 129.67% | -0.13 100.99% | 14.78 11,469.23% | 1.78 87.96% | 10.64 497.75% | |
epsdiluted | 9.33 - | 1.44 84.57% | 3.32 130.56% | 2.51 24.40% | 5.87 133.86% | 5.67 3.41% | 13.16 132.10% | -0.13 100.99% | 14.78 11,469.23% | 1.78 87.96% | 10.64 497.75% |
All numbers in EUR (except ratios and percentages)