LED iBond International AS
CSE:LEDIBOND
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
LED iBond International AS
CSE:LEDIBOND
|
DK |
|
R
|
RXO Inc
NYSE:RXO
|
US |
|
Elementis PLC
LSE:ELM
|
UK |
|
P
|
Philip Morris CR as
XBER:TBK
|
CZ |
|
P
|
PACS Group Inc
NYSE:PACS
|
US |
|
Kabra Extrusion Technik Ltd
NSE:KABRAEXTRU
|
IN |
|
Bank of Ningbo Co Ltd
SZSE:002142
|
CN |
|
I
|
Intelicanna Ltd
TASE:INTL
|
IL |
|
C
|
Coal India Ltd
BSE:533278
|
IN |
Income Statement
Earnings Waterfall
LED iBond International AS
Income Statement
LED iBond International AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
5
N/A
|
3
-44%
|
3
-7%
|
3
+10%
|
4
+28%
|
4
+2%
|
4
-11%
|
3
-18%
|
3
-12%
|
3
+23%
|
5
+46%
|
6
+27%
|
7
+22%
|
8
+13%
|
7
-18%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
3
|
6
|
8
|
9
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
|
| Gross Profit |
8
N/A
|
9
+12%
|
11
+17%
|
12
+10%
|
1
-90%
|
0
-68%
|
(1)
N/A
|
(1)
-103%
|
3
N/A
|
2
-12%
|
3
+2%
|
3
+3%
|
4
+38%
|
3
-8%
|
2
-38%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(34)
|
(37)
|
(38)
|
(41)
|
(24)
|
(31)
|
(27)
|
(25)
|
(22)
|
(20)
|
(19)
|
(21)
|
(19)
|
(17)
|
(14)
|
|
| Selling, General & Administrative |
(16)
|
(18)
|
(20)
|
(22)
|
(13)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
(12)
|
(11)
|
(10)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
(6)
|
(7)
|
(8)
|
(9)
|
(4)
|
(12)
|
(11)
|
(10)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
|
| Operating Income |
(26)
N/A
|
(27)
-5%
|
(27)
+1%
|
(29)
-6%
|
(23)
+20%
|
(30)
-32%
|
(28)
+6%
|
(27)
+5%
|
(19)
+28%
|
(18)
+7%
|
(17)
+6%
|
(18)
-9%
|
(15)
+18%
|
(13)
+12%
|
(12)
+7%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
1
|
0
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(28)
N/A
|
(29)
-4%
|
(29)
+1%
|
(31)
-6%
|
(33)
-9%
|
(32)
+5%
|
(30)
+6%
|
(28)
+6%
|
(22)
+19%
|
(22)
+2%
|
(20)
+8%
|
(22)
-8%
|
(14)
+35%
|
(13)
+9%
|
(13)
0%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
7
|
7
|
7
|
7
|
(14)
|
(15)
|
(17)
|
(18)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(21)
|
(22)
|
(22)
|
(23)
|
(47)
|
(47)
|
(46)
|
(46)
|
(22)
|
(21)
|
(20)
|
(21)
|
(14)
|
(13)
|
(13)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(21)
N/A
|
(22)
-4%
|
(22)
+1%
|
(23)
-6%
|
(47)
-105%
|
(47)
+1%
|
(46)
+1%
|
(46)
+1%
|
(22)
+52%
|
(21)
+2%
|
(20)
+8%
|
(21)
-9%
|
(14)
+35%
|
(13)
+9%
|
(13)
0%
|
|
| EPS (Diluted) |
-1.42
N/A
|
-1.19
+16%
|
-1.19
N/A
|
-1.26
-6%
|
-0.73
+42%
|
-1.81
-148%
|
-1.79
+1%
|
-1.77
+1%
|
-0.24
+86%
|
-0.55
-129%
|
-0.16
+71%
|
-0.17
-6%
|
-0.11
+35%
|
-0.1
+9%
|
-0.1
N/A
|
|