Bioter SA
ATHEX:BIOT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bioter SA
ATHEX:BIOT
|
GR |
|
A
|
Arafura Rare Earths Ltd
DUS:REB
|
AU |
|
B
|
Booster Co Ltd
KOSDAQ:008470
|
KR |
Income Statement
Earnings Waterfall
Bioter SA
Income Statement
Bioter SA
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | 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 |
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
3
|
11
|
11
|
7
|
7
|
5
|
7
|
10
|
8
|
9
|
9
|
10
|
9
|
10
|
11
|
0
|
0
|
|
| Revenue |
56
N/A
|
65
+16%
|
75
+15%
|
76
+2%
|
88
+15%
|
91
+4%
|
107
+17%
|
93
-13%
|
79
-15%
|
111
+40%
|
89
-20%
|
85
-4%
|
76
-11%
|
67
-11%
|
73
+9%
|
79
+7%
|
78
-1%
|
81
+4%
|
79
-2%
|
78
-2%
|
73
-7%
|
72
0%
|
73
+0%
|
76
+4%
|
67
-11%
|
65
-4%
|
63
-3%
|
54
-15%
|
58
+8%
|
57
-2%
|
45
-20%
|
48
+5%
|
38
-21%
|
29
-24%
|
29
+1%
|
17
-41%
|
19
+9%
|
18
-5%
|
14
-20%
|
13
-8%
|
6
-52%
|
7
+11%
|
6
-21%
|
4
-23%
|
5
+12%
|
3
-42%
|
3
-1%
|
4
+29%
|
5
+40%
|
5
0%
|
4
-12%
|
3
-37%
|
1
-55%
|
0
-99%
|
0
+1 100%
|
0
+29%
|
0
-24%
|
0
+14%
|
0
+24%
|
0
-24%
|
0
+21%
|
0
+28%
|
0
-16%
|
0
-2%
|
0
+5%
|
0
+87%
|
0
+6%
|
0
-44%
|
1
+348%
|
1
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41)
|
(48)
|
(58)
|
(62)
|
(74)
|
(78)
|
(90)
|
(77)
|
(64)
|
(91)
|
(72)
|
(69)
|
(62)
|
(54)
|
(60)
|
(66)
|
(65)
|
(68)
|
(66)
|
(66)
|
(63)
|
(63)
|
(64)
|
(64)
|
(63)
|
(62)
|
(60)
|
(54)
|
(50)
|
(49)
|
(47)
|
(55)
|
(51)
|
(46)
|
(41)
|
(26)
|
(23)
|
(23)
|
(22)
|
(22)
|
(34)
|
(31)
|
(29)
|
(26)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(3)
|
(0)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
15
N/A
|
17
+12%
|
17
+0%
|
15
-14%
|
14
-6%
|
13
-3%
|
17
+24%
|
16
-3%
|
15
-6%
|
20
+31%
|
17
-15%
|
16
-3%
|
14
-15%
|
13
-5%
|
13
+0%
|
13
-1%
|
13
-4%
|
13
+3%
|
13
+2%
|
12
-10%
|
9
-23%
|
10
+6%
|
9
-4%
|
12
+30%
|
5
-63%
|
3
-45%
|
3
+8%
|
0
-89%
|
8
+2 521%
|
8
-1%
|
(1)
N/A
|
(7)
-401%
|
(13)
-81%
|
(17)
-31%
|
(12)
+32%
|
(9)
+22%
|
(5)
+50%
|
(6)
-21%
|
(7)
-32%
|
(9)
-24%
|
(28)
-207%
|
(24)
+14%
|
(23)
+2%
|
(21)
+9%
|
(7)
+66%
|
(8)
-13%
|
(7)
+15%
|
(5)
+22%
|
(4)
+25%
|
(4)
+5%
|
(4)
-4%
|
(5)
-28%
|
(2)
+56%
|
(0)
+80%
|
(6)
-1 328%
|
(6)
+2%
|
(5)
+21%
|
(5)
+6%
|
(4)
+20%
|
(4)
-1%
|
(1)
+62%
|
(2)
-47%
|
(1)
+56%
|
(1)
-17%
|
(0)
+99%
|
1
N/A
|
(0)
N/A
|
(0)
-13%
|
1
N/A
|
1
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(10)
|
(10)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(8)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
3
|
2
|
2
|
2
|
(5)
|
(5)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(6)
|
(5)
|
(3)
|
(5)
|
1
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
18
|
19
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(13)
|
(14)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(9)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(6)
|
(6)
|
(4)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(13)
|
(14)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(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
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
0
|
3
|
3
|
3
|
3
|
10
|
10
|
10
|
10
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
1
|
0
|
1
|
2
|
0
|
0
|
0
|
2
|
18
|
20
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Operating Income |
7
N/A
|
7
+12%
|
7
-7%
|
9
+24%
|
7
-14%
|
7
-8%
|
10
+55%
|
11
+6%
|
9
-22%
|
14
+58%
|
11
-20%
|
10
-11%
|
5
-45%
|
5
-11%
|
5
+4%
|
5
+11%
|
8
+53%
|
9
+3%
|
9
+7%
|
8
-14%
|
8
-2%
|
9
+15%
|
8
-9%
|
10
+27%
|
7
-28%
|
5
-34%
|
4
-9%
|
2
-58%
|
3
+39%
|
3
+10%
|
(5)
N/A
|
(12)
-142%
|
(19)
-58%
|
(21)
-14%
|
(16)
+24%
|
(11)
+30%
|
(8)
+33%
|
(8)
-4%
|
(10)
-33%
|
(11)
-4%
|
(34)
-209%
|
(29)
+14%
|
(27)
+8%
|
(26)
+2%
|
(7)
+75%
|
(8)
-28%
|
(7)
+12%
|
(5)
+32%
|
(4)
+29%
|
(4)
-24%
|
(5)
-5%
|
(5)
-7%
|
(2)
+59%
|
(1)
+68%
|
(7)
-912%
|
(5)
+25%
|
(6)
-17%
|
(6)
+2%
|
(4)
+24%
|
(2)
+43%
|
16
N/A
|
17
+4%
|
(1)
N/A
|
(0)
+74%
|
(1)
-422%
|
(1)
+33%
|
(2)
-125%
|
(1)
+65%
|
(12)
-1 490%
|
(13)
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(6)
|
(6)
|
(6)
|
1
|
(3)
|
(3)
|
(3)
|
(0)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(7)
|
(6)
|
(8)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(0)
|
0
|
(0)
|
(4)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(3)
|
(11)
|
(11)
|
(7)
|
(7)
|
(3)
|
(7)
|
(10)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(6)
|
|
| Non-Reccuring Items |
1
|
1
|
1
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
(0)
|
56
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
5
|
5
|
4
|
(0)
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
7
N/A
|
7
+10%
|
7
-7%
|
7
+9%
|
7
-9%
|
6
-2%
|
9
+42%
|
9
-1%
|
7
-23%
|
10
+40%
|
7
-24%
|
6
-20%
|
2
-75%
|
1
-36%
|
1
-33%
|
0
-48%
|
4
+967%
|
4
+1%
|
4
+1%
|
4
+1%
|
3
-12%
|
3
+3%
|
3
-13%
|
3
+4%
|
2
-48%
|
(0)
N/A
|
(1)
-102%
|
(3)
-188%
|
(2)
+27%
|
(2)
+10%
|
(9)
-443%
|
(13)
-39%
|
(17)
-35%
|
(23)
-30%
|
(18)
+21%
|
(17)
+8%
|
(14)
+13%
|
(14)
0%
|
(17)
-17%
|
(17)
N/A
|
(38)
-126%
|
(33)
+14%
|
(31)
+7%
|
(30)
+1%
|
(15)
+52%
|
(16)
-12%
|
(14)
+14%
|
(12)
+12%
|
(12)
+3%
|
(12)
+4%
|
(13)
-14%
|
(14)
-6%
|
(9)
+38%
|
(4)
+55%
|
(18)
-351%
|
(18)
+1%
|
(13)
+26%
|
(13)
-1%
|
(8)
+39%
|
(10)
-25%
|
7
N/A
|
9
+27%
|
(9)
N/A
|
(10)
-13%
|
(9)
+5%
|
(11)
-11%
|
(12)
-14%
|
(11)
+6%
|
(22)
-96%
|
37
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
0
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
3
|
3
|
1
|
1
|
(2)
|
(5)
|
(4)
|
(5)
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
1
|
1
|
|
| Income from Continuing Operations |
7
|
7
|
7
|
7
|
7
|
5
|
7
|
7
|
7
|
5
|
4
|
3
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(3)
|
(5)
|
(3)
|
(2)
|
(8)
|
(11)
|
(15)
|
(20)
|
(17)
|
(16)
|
(17)
|
(19)
|
(21)
|
(21)
|
(36)
|
(31)
|
(29)
|
(28)
|
(14)
|
(15)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(10)
|
(4)
|
(18)
|
(18)
|
(13)
|
(13)
|
(9)
|
(11)
|
6
|
8
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(21)
|
38
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(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
|
0
|
(0)
|
1
|
1
|
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)
|
|
| Net Income (Common) |
5
N/A
|
6
+10%
|
6
-5%
|
6
+10%
|
6
+6%
|
5
-16%
|
7
+26%
|
6
-5%
|
7
+7%
|
5
-25%
|
4
-19%
|
3
-26%
|
0
-92%
|
0
-12%
|
(0)
N/A
|
(1)
-125%
|
1
N/A
|
1
+23%
|
1
-17%
|
2
+26%
|
2
-3%
|
1
-40%
|
2
+71%
|
2
+8%
|
0
-73%
|
(1)
N/A
|
(3)
-193%
|
(5)
-60%
|
(3)
+38%
|
(2)
+26%
|
(8)
-234%
|
(11)
-40%
|
(14)
-36%
|
(20)
-38%
|
(16)
+18%
|
(16)
+4%
|
(16)
-4%
|
(19)
-14%
|
(21)
-12%
|
(21)
-1%
|
(36)
-67%
|
(31)
+14%
|
(29)
+7%
|
(28)
+3%
|
(14)
+51%
|
(15)
-10%
|
(13)
+12%
|
(11)
+13%
|
(14)
-18%
|
(13)
+4%
|
(14)
-10%
|
(14)
+0%
|
(10)
+29%
|
(4)
+65%
|
(18)
-391%
|
(18)
-1%
|
(13)
+28%
|
(13)
-1%
|
(9)
+31%
|
(11)
-22%
|
6
N/A
|
8
+35%
|
(9)
N/A
|
(10)
-16%
|
(10)
+5%
|
(9)
+2%
|
(12)
-23%
|
(12)
-4%
|
(21)
-75%
|
38
N/A
|
|
| EPS (Diluted) |
0.33
N/A
|
0.36
+9%
|
0.34
-6%
|
0.37
+9%
|
0.4
+8%
|
0.35
-13%
|
0.46
+31%
|
0.43
-7%
|
0.42
-2%
|
0.35
-17%
|
0.28
-20%
|
0.2
-29%
|
0.02
-90%
|
0.01
-50%
|
-0.05
N/A
|
-0.08
-60%
|
0.09
N/A
|
0.1
+11%
|
0.07
-30%
|
0.09
+29%
|
0.09
N/A
|
0.07
-22%
|
0.11
+57%
|
0.11
N/A
|
0.03
-73%
|
-0.06
N/A
|
-0.18
-200%
|
-0.29
-61%
|
-0.18
+38%
|
-0.13
+28%
|
-0.45
-246%
|
-0.28
+38%
|
-0.3
-7%
|
-1.19
-297%
|
-0.24
+80%
|
-0.94
-292%
|
-0.98
-4%
|
-1.12
-14%
|
-1.26
-12%
|
-1.27
-1%
|
-2.14
-69%
|
-1.83
+14%
|
-1.7
+7%
|
-1.66
+2%
|
-0.82
+51%
|
-0.9
-10%
|
-0.79
+12%
|
-0.68
+14%
|
-0.81
-19%
|
-0.77
+5%
|
-0.85
-10%
|
-0.85
N/A
|
-0.61
+28%
|
-0.21
+66%
|
-1.05
-400%
|
-1.06
-1%
|
-0.77
+27%
|
-0.77
N/A
|
-0.53
+31%
|
-0.65
-23%
|
0.36
N/A
|
0.49
+36%
|
-0.53
N/A
|
-0.61
-15%
|
-0.58
+5%
|
-0.57
+2%
|
-0.7
-23%
|
-0.73
-4%
|
-1.27
-74%
|
2.29
N/A
|
|