Iktinos Hellas Greek Marble Industry SA
ATHEX:IKTIN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Iktinos Hellas Greek Marble Industry SA
ATHEX:IKTIN
|
GR |
|
Balrampur Chini Mills Ltd
NSE:BALRAMCHIN
|
IN |
Income Statement
Earnings Waterfall
Iktinos Hellas Greek Marble Industry SA
Income Statement
Iktinos Hellas Greek Marble Industry SA
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | 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 |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
3
|
0
|
|
| Revenue |
10
N/A
|
11
+4%
|
11
+2%
|
11
+2%
|
12
+4%
|
12
+1%
|
12
+3%
|
12
0%
|
13
+5%
|
14
+9%
|
15
+9%
|
16
+1%
|
16
+3%
|
16
-4%
|
14
-8%
|
15
+5%
|
15
-3%
|
14
-2%
|
15
+7%
|
15
0%
|
16
+2%
|
16
+5%
|
17
+2%
|
17
+5%
|
19
+7%
|
19
+1%
|
19
+2%
|
20
+4%
|
20
+3%
|
19
-5%
|
19
-4%
|
18
-5%
|
17
-6%
|
17
+5%
|
19
+8%
|
20
+4%
|
23
+18%
|
25
+7%
|
28
+12%
|
30
+7%
|
29
-1%
|
29
-1%
|
28
-3%
|
28
-2%
|
27
-4%
|
27
+1%
|
29
+6%
|
31
+9%
|
34
+11%
|
35
+2%
|
34
-3%
|
32
-6%
|
29
-10%
|
29
-1%
|
30
+6%
|
34
+13%
|
36
+5%
|
21
-41%
|
52
+143%
|
63
+21%
|
60
-3%
|
52
-15%
|
44
-14%
|
37
-16%
|
35
-6%
|
39
+10%
|
35
-10%
|
32
-8%
|
33
+2%
|
30
-9%
|
25
-17%
|
27
+7%
|
31
+17%
|
31
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(21)
|
(22)
|
(23)
|
(11)
|
(24)
|
(27)
|
(28)
|
(27)
|
(25)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(21)
|
(19)
|
(20)
|
(22)
|
(23)
|
|
| Gross Profit |
4
N/A
|
4
-1%
|
4
+4%
|
4
-2%
|
4
+7%
|
4
-1%
|
4
+1%
|
4
-3%
|
4
+8%
|
5
+12%
|
6
+14%
|
6
-1%
|
5
-7%
|
5
-7%
|
4
-16%
|
5
+15%
|
5
-3%
|
5
+3%
|
5
+12%
|
5
-7%
|
5
-1%
|
5
+3%
|
5
+5%
|
6
+14%
|
7
+12%
|
7
+6%
|
7
+4%
|
8
+4%
|
8
+9%
|
8
-6%
|
8
-4%
|
7
-2%
|
7
-4%
|
7
-6%
|
7
+5%
|
7
+6%
|
9
+14%
|
9
+7%
|
11
+18%
|
12
+8%
|
12
0%
|
12
-1%
|
11
-5%
|
11
-2%
|
10
-7%
|
10
+3%
|
11
+3%
|
12
+14%
|
14
+17%
|
15
+3%
|
14
-1%
|
12
-16%
|
10
-19%
|
9
-7%
|
10
+4%
|
12
+26%
|
13
+8%
|
10
-23%
|
28
+181%
|
35
+24%
|
32
-8%
|
25
-23%
|
19
-21%
|
16
-16%
|
14
-11%
|
17
+15%
|
13
-24%
|
9
-27%
|
10
+12%
|
9
-14%
|
6
-35%
|
7
+20%
|
9
+32%
|
9
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(4)
|
(10)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(4)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(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)
|
0
|
(1)
|
0
|
(0)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
|
| Operating Income |
2
N/A
|
2
-3%
|
2
+3%
|
2
-4%
|
2
+8%
|
2
N/A
|
2
0%
|
2
-6%
|
2
+17%
|
2
-7%
|
2
+12%
|
2
+5%
|
2
-6%
|
1
-44%
|
1
-10%
|
1
+14%
|
2
+58%
|
2
N/A
|
2
+6%
|
2
-20%
|
1
-27%
|
1
-2%
|
2
+21%
|
2
+53%
|
3
+8%
|
3
+15%
|
3
+0%
|
3
-1%
|
4
+26%
|
4
-2%
|
4
-1%
|
3
-9%
|
3
-19%
|
3
-3%
|
3
+2%
|
3
+20%
|
4
+13%
|
4
+13%
|
6
+41%
|
6
+9%
|
6
+2%
|
6
+2%
|
6
-9%
|
6
+7%
|
5
-23%
|
5
+7%
|
5
+6%
|
7
+22%
|
7
+13%
|
7
-5%
|
7
-3%
|
5
-29%
|
4
-11%
|
4
-6%
|
4
-8%
|
6
+49%
|
6
+2%
|
6
-1%
|
18
+215%
|
23
+31%
|
20
-12%
|
13
-35%
|
8
-43%
|
5
-30%
|
4
-20%
|
7
+65%
|
4
-40%
|
1
-72%
|
2
+31%
|
(0)
N/A
|
(5)
-2 577%
|
(4)
+18%
|
(1)
+67%
|
(2)
-69%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
3
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
1
+2%
|
1
-1%
|
1
N/A
|
1
+10%
|
1
+1%
|
1
-6%
|
1
-15%
|
1
+29%
|
1
-5%
|
2
+12%
|
2
+5%
|
2
-3%
|
0
-72%
|
0
-25%
|
0
+15%
|
1
+200%
|
1
-6%
|
1
+11%
|
1
-34%
|
4
+355%
|
4
+3%
|
4
+10%
|
5
+28%
|
2
-53%
|
3
+12%
|
3
+8%
|
3
-13%
|
2
-20%
|
2
-21%
|
1
-67%
|
0
-63%
|
1
+220%
|
1
+2%
|
1
+80%
|
2
+47%
|
2
-8%
|
2
+38%
|
4
+62%
|
4
+1%
|
3
-21%
|
3
N/A
|
2
-16%
|
3
+31%
|
2
-22%
|
3
+17%
|
3
+22%
|
5
+35%
|
6
+23%
|
5
-5%
|
5
-5%
|
3
-37%
|
3
-16%
|
2
-14%
|
2
-11%
|
4
+93%
|
4
+9%
|
5
+12%
|
15
+198%
|
24
+61%
|
22
-6%
|
11
-48%
|
6
-48%
|
4
-40%
|
3
-25%
|
5
+90%
|
3
-49%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(8)
-213%
|
(7)
+3%
|
(5)
+37%
|
(5)
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(6)
|
(7)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
9
|
17
|
17
|
8
|
4
|
2
|
1
|
4
|
2
|
(0)
|
(0)
|
(3)
|
(8)
|
(7)
|
(4)
|
(5)
|
|
| 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
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+1%
|
1
-1%
|
1
N/A
|
1
+10%
|
1
+1%
|
1
-6%
|
1
-15%
|
1
+29%
|
1
-17%
|
1
+10%
|
1
-2%
|
2
+24%
|
0
-75%
|
0
-48%
|
0
-24%
|
1
+406%
|
1
-16%
|
1
+18%
|
0
-39%
|
2
+373%
|
2
-1%
|
3
+14%
|
4
+39%
|
2
-55%
|
2
+20%
|
2
+8%
|
2
-17%
|
1
-22%
|
1
-29%
|
0
-97%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+114%
|
1
+53%
|
1
-19%
|
1
+79%
|
2
+104%
|
2
+4%
|
2
-32%
|
2
+7%
|
1
-9%
|
2
+22%
|
2
-8%
|
2
+14%
|
2
+22%
|
3
+50%
|
4
+15%
|
4
-4%
|
3
-14%
|
2
-41%
|
1
-40%
|
1
-36%
|
1
-4%
|
1
+69%
|
2
+66%
|
3
+50%
|
9
+197%
|
17
+84%
|
17
+1%
|
8
-51%
|
4
-53%
|
2
-50%
|
1
-39%
|
4
+243%
|
2
-39%
|
(0)
N/A
|
(0)
+34%
|
(3)
-732%
|
(8)
-198%
|
(7)
+6%
|
(4)
+39%
|
(5)
-11%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.08
+700%
|
0.02
-75%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.01
-67%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.08
+167%
|
0.15
+87%
|
0.15
N/A
|
0.07
-53%
|
0.03
-57%
|
0.02
-33%
|
0.01
-50%
|
0.03
+200%
|
0.02
-33%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.07
-250%
|
-0.06
+14%
|
-0.04
+33%
|
-0.04
N/A
|
|