International Travel House Ltd
BSE:500213
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
International Travel House Ltd
BSE:500213
|
IN |
|
I
|
International Care Company SpA
MIL:ICC
|
IT |
|
P
|
P/F Bakkafrost
OSE:BAKKA
|
FO |
|
Truly International Holdings Ltd
HKEX:732
|
HK |
|
V
|
Velocity Capital Partner Bhd
KLSE:VELOCITY
|
MY |
|
Kantone Holdings Ltd
HKEX:1059
|
HK |
|
Riken Corp
TSE:6462
|
JP |
|
Peyto Exploration & Development Corp
LSE:0VCO
|
CA |
Income Statement
Earnings Waterfall
International Travel House Ltd
Income Statement
International Travel House Ltd
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
788
N/A
|
807
+2%
|
834
+3%
|
823
-1%
|
790
-4%
|
801
+1%
|
826
+3%
|
930
+13%
|
1 082
+16%
|
1 193
+10%
|
1 290
+8%
|
1 376
+7%
|
1 461
+6%
|
1 538
+5%
|
1 608
+5%
|
1 649
+3%
|
1 631
-1%
|
1 665
+2%
|
1 651
-1%
|
1 642
-1%
|
1 643
+0%
|
1 683
+2%
|
1 697
+1%
|
1 711
+1%
|
1 717
+0%
|
1 742
+1%
|
1 761
+1%
|
1 789
+2%
|
1 806
+1%
|
1 852
+3%
|
1 903
+3%
|
1 935
+2%
|
1 959
+1%
|
1 958
0%
|
1 966
+0%
|
1 982
+1%
|
2 015
+2%
|
2 024
+0%
|
2 033
+0%
|
2 032
0%
|
2 043
+1%
|
2 041
0%
|
2 052
+1%
|
2 072
+1%
|
2 081
+0%
|
2 083
+0%
|
2 123
+2%
|
2 173
+2%
|
2 092
-4%
|
1 659
-21%
|
1 253
-24%
|
847
-32%
|
594
-30%
|
621
+4%
|
714
+15%
|
875
+22%
|
942
+8%
|
1 257
+33%
|
1 475
+17%
|
1 612
+9%
|
1 840
+14%
|
1 937
+5%
|
2 013
+4%
|
2 091
+4%
|
2 173
+4%
|
2 211
+2%
|
2 290
+4%
|
2 336
+2%
|
2 356
+1%
|
2 369
+1%
|
2 353
-1%
|
2 353
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(65)
|
(168)
|
(177)
|
(178)
|
(74)
|
(210)
|
(256)
|
(325)
|
(437)
|
(485)
|
(535)
|
(588)
|
(646)
|
(683)
|
(697)
|
(725)
|
(591)
|
(703)
|
(686)
|
(647)
|
(722)
|
(618)
|
(631)
|
(646)
|
(765)
|
(676)
|
(697)
|
(718)
|
(726)
|
(757)
|
(791)
|
(815)
|
(848)
|
(863)
|
(868)
|
(871)
|
(870)
|
(870)
|
(883)
|
(900)
|
(920)
|
(934)
|
(951)
|
(977)
|
(998)
|
(1 028)
|
(1 087)
|
(1 129)
|
(1 198)
|
(876)
|
(625)
|
(394)
|
(310)
|
(264)
|
(335)
|
(417)
|
(508)
|
(606)
|
(716)
|
(789)
|
(919)
|
(961)
|
(996)
|
(1 036)
|
(1 078)
|
(1 101)
|
(1 146)
|
(1 179)
|
(1 252)
|
(1 198)
|
(1 175)
|
(1 172)
|
|
| Gross Profit |
723
N/A
|
638
-12%
|
657
+3%
|
645
-2%
|
716
+11%
|
590
-18%
|
570
-3%
|
606
+6%
|
645
+7%
|
708
+10%
|
755
+7%
|
788
+4%
|
815
+3%
|
855
+5%
|
911
+7%
|
924
+1%
|
1 040
+13%
|
962
-8%
|
966
+0%
|
995
+3%
|
921
-7%
|
1 065
+16%
|
1 067
+0%
|
1 065
0%
|
952
-11%
|
1 066
+12%
|
1 065
0%
|
1 072
+1%
|
1 081
+1%
|
1 095
+1%
|
1 113
+2%
|
1 120
+1%
|
1 111
-1%
|
1 095
-1%
|
1 098
+0%
|
1 111
+1%
|
1 146
+3%
|
1 154
+1%
|
1 150
0%
|
1 132
-2%
|
1 124
-1%
|
1 107
-2%
|
1 101
0%
|
1 095
-1%
|
1 084
-1%
|
1 055
-3%
|
1 037
-2%
|
1 043
+1%
|
893
-14%
|
784
-12%
|
628
-20%
|
453
-28%
|
284
-37%
|
356
+25%
|
379
+6%
|
458
+21%
|
434
-5%
|
651
+50%
|
760
+17%
|
823
+8%
|
921
+12%
|
976
+6%
|
1 017
+4%
|
1 054
+4%
|
1 095
+4%
|
1 111
+1%
|
1 144
+3%
|
1 157
+1%
|
1 104
-5%
|
1 171
+6%
|
1 178
+1%
|
1 180
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(575)
|
(487)
|
(492)
|
(490)
|
(591)
|
(484)
|
(481)
|
(488)
|
(492)
|
(515)
|
(533)
|
(548)
|
(576)
|
(612)
|
(658)
|
(675)
|
(795)
|
(699)
|
(715)
|
(756)
|
(695)
|
(816)
|
(824)
|
(836)
|
(738)
|
(845)
|
(839)
|
(838)
|
(846)
|
(871)
|
(924)
|
(958)
|
(991)
|
(1 011)
|
(1 008)
|
(1 004)
|
(1 004)
|
(1 010)
|
(1 020)
|
(1 034)
|
(1 040)
|
(1 050)
|
(1 048)
|
(1 050)
|
(1 066)
|
(1 065)
|
(1 077)
|
(1 096)
|
(986)
|
(1 029)
|
(967)
|
(893)
|
(761)
|
(751)
|
(698)
|
(644)
|
(562)
|
(660)
|
(687)
|
(734)
|
(766)
|
(784)
|
(795)
|
(809)
|
(829)
|
(841)
|
(858)
|
(870)
|
(801)
|
(872)
|
(890)
|
(903)
|
|
| Selling, General & Administrative |
(217)
|
(215)
|
(218)
|
(219)
|
(226)
|
(219)
|
(216)
|
(217)
|
(222)
|
(222)
|
(233)
|
(241)
|
(269)
|
(274)
|
(284)
|
(298)
|
(484)
|
(325)
|
(337)
|
(347)
|
(348)
|
(356)
|
(363)
|
(369)
|
(631)
|
(382)
|
(391)
|
(397)
|
(779)
|
(406)
|
(430)
|
(452)
|
(468)
|
(487)
|
(486)
|
(488)
|
(486)
|
(491)
|
(498)
|
(506)
|
(513)
|
(519)
|
(521)
|
(521)
|
(948)
|
(537)
|
(544)
|
(557)
|
(858)
|
(539)
|
(507)
|
(458)
|
(650)
|
(353)
|
(325)
|
(304)
|
(408)
|
(332)
|
(354)
|
(394)
|
(424)
|
(432)
|
(436)
|
(440)
|
(450)
|
(465)
|
(482)
|
(495)
|
(591)
|
(495)
|
(498)
|
(504)
|
|
| Depreciation & Amortization |
(87)
|
(90)
|
(92)
|
(94)
|
(96)
|
(96)
|
(97)
|
(97)
|
(97)
|
(97)
|
(98)
|
(99)
|
(100)
|
(102)
|
(103)
|
(105)
|
(106)
|
(107)
|
(110)
|
(112)
|
(111)
|
(108)
|
(104)
|
(100)
|
(99)
|
(94)
|
0
|
(67)
|
(67)
|
(77)
|
(106)
|
(115)
|
(119)
|
(123)
|
(124)
|
(123)
|
(121)
|
(119)
|
(116)
|
(113)
|
(110)
|
(108)
|
(105)
|
(104)
|
(105)
|
(108)
|
(111)
|
(114)
|
(115)
|
(113)
|
(110)
|
(103)
|
(95)
|
(87)
|
(79)
|
(69)
|
(63)
|
(57)
|
(52)
|
(53)
|
(60)
|
(65)
|
(71)
|
(74)
|
(74)
|
(75)
|
(74)
|
(72)
|
(72)
|
(74)
|
(78)
|
(84)
|
|
| Other Operating Expenses |
(271)
|
(182)
|
(183)
|
(177)
|
(270)
|
(169)
|
(168)
|
(174)
|
(173)
|
(196)
|
(202)
|
(209)
|
(206)
|
(237)
|
(270)
|
(273)
|
(205)
|
(267)
|
(268)
|
(298)
|
(236)
|
(352)
|
(357)
|
(367)
|
(8)
|
(369)
|
(448)
|
(374)
|
0
|
(389)
|
(388)
|
(392)
|
(404)
|
(402)
|
(399)
|
(394)
|
(398)
|
(400)
|
(406)
|
(415)
|
(417)
|
(423)
|
(421)
|
(424)
|
(12)
|
(420)
|
(421)
|
(425)
|
(13)
|
(377)
|
(350)
|
(332)
|
(16)
|
(311)
|
(294)
|
(271)
|
(92)
|
(271)
|
(281)
|
(287)
|
(283)
|
(287)
|
(288)
|
(294)
|
(305)
|
(301)
|
(303)
|
(303)
|
(138)
|
(303)
|
(314)
|
(316)
|
|
| Operating Income |
148
N/A
|
151
+2%
|
165
+9%
|
155
-6%
|
125
-19%
|
107
-15%
|
89
-17%
|
118
+33%
|
153
+30%
|
193
+26%
|
222
+15%
|
239
+8%
|
239
0%
|
243
+2%
|
254
+4%
|
249
-2%
|
245
-2%
|
262
+7%
|
251
-4%
|
239
-5%
|
227
-5%
|
249
+10%
|
243
-2%
|
230
-6%
|
214
-7%
|
221
+3%
|
225
+2%
|
234
+4%
|
235
+0%
|
223
-5%
|
189
-16%
|
162
-14%
|
120
-26%
|
84
-30%
|
90
+8%
|
107
+18%
|
141
+32%
|
145
+2%
|
130
-10%
|
98
-24%
|
84
-15%
|
57
-32%
|
54
-7%
|
45
-15%
|
18
-60%
|
(10)
N/A
|
(40)
-304%
|
(52)
-31%
|
(93)
-77%
|
(245)
-164%
|
(339)
-38%
|
(440)
-30%
|
(476)
-8%
|
(395)
+17%
|
(319)
+19%
|
(186)
+42%
|
(127)
+32%
|
(9)
+93%
|
73
N/A
|
89
+22%
|
155
+74%
|
192
+24%
|
222
+16%
|
246
+10%
|
266
+8%
|
270
+2%
|
286
+6%
|
287
+1%
|
303
+5%
|
299
-1%
|
288
-4%
|
277
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
(9)
|
(9)
|
(8)
|
(1)
|
(7)
|
(6)
|
(5)
|
1
|
(4)
|
(3)
|
(3)
|
1
|
(2)
|
(1)
|
(1)
|
11
|
(1)
|
(1)
|
(0)
|
15
|
(0)
|
(0)
|
(0)
|
32
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
12
|
(1)
|
(2)
|
(4)
|
1
|
(4)
|
(4)
|
(2)
|
22
|
(2)
|
(2)
|
(1)
|
20
|
(1)
|
(0)
|
(0)
|
22
|
(0)
|
(0)
|
(0)
|
35
|
(1)
|
(1)
|
(1)
|
63
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
|
| Gain/Loss on Disposition of Assets |
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
16
|
30
|
30
|
31
|
6
|
20
|
16
|
22
|
5
|
17
|
20
|
9
|
5
|
24
|
23
|
33
|
13
|
19
|
17
|
20
|
0
|
17
|
23
|
20
|
0
|
44
|
42
|
38
|
13
|
34
|
35
|
36
|
41
|
42
|
45
|
46
|
29
|
42
|
39
|
40
|
20
|
36
|
32
|
27
|
(0)
|
27
|
21
|
17
|
(0)
|
9
|
12
|
20
|
(0)
|
27
|
31
|
27
|
2
|
20
|
20
|
26
|
0
|
31
|
32
|
31
|
0
|
47
|
55
|
60
|
0
|
73
|
71
|
69
|
|
| Pre-Tax Income |
171
N/A
|
172
+1%
|
186
+8%
|
178
-4%
|
135
-24%
|
119
-11%
|
99
-17%
|
135
+37%
|
170
+26%
|
206
+21%
|
239
+16%
|
246
+3%
|
254
+3%
|
265
+5%
|
275
+4%
|
281
+2%
|
278
-1%
|
281
+1%
|
268
-5%
|
258
-4%
|
259
+0%
|
265
+2%
|
266
+0%
|
249
-6%
|
261
+5%
|
265
+1%
|
267
+1%
|
272
+2%
|
262
-3%
|
256
-2%
|
222
-13%
|
197
-11%
|
161
-18%
|
125
-22%
|
135
+8%
|
152
+12%
|
183
+20%
|
186
+1%
|
168
-10%
|
137
-18%
|
115
-16%
|
91
-21%
|
83
-8%
|
71
-15%
|
42
-40%
|
16
-63%
|
(21)
N/A
|
(40)
-89%
|
(84)
-110%
|
(241)
-186%
|
(332)
-38%
|
(422)
-27%
|
(451)
-7%
|
(370)
+18%
|
(290)
+22%
|
(161)
+45%
|
(107)
+33%
|
11
N/A
|
93
+768%
|
114
+24%
|
183
+60%
|
223
+22%
|
254
+14%
|
277
+9%
|
304
+10%
|
316
+4%
|
339
+7%
|
346
+2%
|
368
+6%
|
370
+1%
|
358
-3%
|
285
-20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(66)
|
(67)
|
(71)
|
(69)
|
(53)
|
(47)
|
(37)
|
(46)
|
(57)
|
(67)
|
(81)
|
(83)
|
(86)
|
(90)
|
(90)
|
(91)
|
(87)
|
(87)
|
(84)
|
(80)
|
(80)
|
(82)
|
(82)
|
(76)
|
(80)
|
(82)
|
(84)
|
(88)
|
(78)
|
(77)
|
(72)
|
(66)
|
(65)
|
(55)
|
(57)
|
(62)
|
(71)
|
(71)
|
(63)
|
(51)
|
(46)
|
(35)
|
(32)
|
(29)
|
(16)
|
(7)
|
2
|
9
|
10
|
8
|
4
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
80
|
60
|
43
|
(79)
|
(82)
|
(87)
|
(89)
|
(96)
|
(97)
|
(95)
|
(77)
|
|
| Income from Continuing Operations |
105
|
106
|
115
|
109
|
82
|
73
|
62
|
89
|
113
|
139
|
158
|
163
|
167
|
175
|
184
|
190
|
191
|
194
|
185
|
178
|
179
|
183
|
184
|
173
|
181
|
182
|
183
|
184
|
184
|
178
|
150
|
131
|
96
|
70
|
79
|
90
|
112
|
115
|
105
|
86
|
70
|
56
|
51
|
42
|
27
|
9
|
(19)
|
(31)
|
(74)
|
(233)
|
(328)
|
(423)
|
(451)
|
(370)
|
(290)
|
(161)
|
(107)
|
11
|
93
|
114
|
284
|
303
|
314
|
320
|
225
|
234
|
252
|
256
|
272
|
273
|
263
|
209
|
|
| Net Income (Common) |
105
N/A
|
106
+0%
|
115
+9%
|
109
-5%
|
82
-25%
|
73
-11%
|
62
-14%
|
89
+44%
|
113
+26%
|
139
+23%
|
158
+14%
|
163
+3%
|
167
+3%
|
175
+5%
|
184
+5%
|
190
+3%
|
191
+0%
|
194
+2%
|
185
-5%
|
178
-4%
|
179
+1%
|
183
+2%
|
184
+1%
|
173
-6%
|
181
+5%
|
182
+1%
|
183
+0%
|
184
+1%
|
184
0%
|
178
-3%
|
150
-16%
|
131
-13%
|
96
-27%
|
70
-27%
|
79
+12%
|
90
+14%
|
112
+24%
|
115
+3%
|
105
-9%
|
86
-18%
|
70
-19%
|
56
-19%
|
51
-8%
|
42
-19%
|
27
-36%
|
9
-67%
|
(19)
N/A
|
(31)
-62%
|
(74)
-138%
|
(233)
-214%
|
(328)
-41%
|
(423)
-29%
|
(451)
-7%
|
(303)
+33%
|
(223)
+26%
|
(94)
+58%
|
(107)
-14%
|
11
N/A
|
93
+768%
|
114
+24%
|
284
+148%
|
303
+7%
|
314
+4%
|
320
+2%
|
225
-30%
|
234
+4%
|
252
+8%
|
256
+2%
|
272
+6%
|
273
+1%
|
263
-4%
|
209
-21%
|
|
| EPS (Diluted) |
13.19
N/A
|
13.19
N/A
|
14.4
+9%
|
13.68
-5%
|
10.24
-25%
|
9.09
-11%
|
7.79
-14%
|
11.18
+44%
|
14.13
+26%
|
17.38
+23%
|
19.79
+14%
|
20.34
+3%
|
20.9
+3%
|
21.86
+5%
|
23.06
+5%
|
23.73
+3%
|
23.84
+0%
|
24.26
+2%
|
23.07
-5%
|
22.25
-4%
|
22.41
+1%
|
22.82
+2%
|
23
+1%
|
21.61
-6%
|
22.65
+5%
|
22.82
+1%
|
22.85
+0%
|
22.97
+1%
|
22.99
+0%
|
22.28
-3%
|
18.56
-17%
|
16.4
-12%
|
12.02
-27%
|
8.8
-27%
|
9.72
+10%
|
11.23
+16%
|
13.98
+24%
|
14.34
+3%
|
13.12
-9%
|
10.77
-18%
|
8.7
-19%
|
7.02
-19%
|
6.43
-8%
|
5.35
-17%
|
3.35
-37%
|
1.11
-67%
|
-2.4
N/A
|
-3.89
-62%
|
-9.27
-138%
|
-29.11
-214%
|
-41.06
-41%
|
-52.86
-29%
|
-56.37
-7%
|
-37.86
+33%
|
-27.87
+26%
|
-11.7
+58%
|
-13.38
-14%
|
1.32
N/A
|
11.58
+777%
|
14.31
+24%
|
35.51
+148%
|
37.96
+7%
|
39.31
+4%
|
39.96
+2%
|
28.15
-30%
|
29.27
+4%
|
31.52
+8%
|
32.11
+2%
|
33.96
+6%
|
34.16
+1%
|
32.87
-4%
|
25.77
-22%
|
|