Martifer SGPS SA
ELI:MAR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Martifer SGPS SA
ELI:MAR
|
PT |
|
E
|
Embpar Participacoes SA
BOVESPA:EPAR3
|
BR |
|
Tecnon Electronics Co Ltd
SZSE:300650
|
CN |
|
Rite Aid Corp
OTC:RADCQ
|
US |
|
W
|
Wuxi Online Offline Communication Information Technology Co Ltd
SZSE:300959
|
CN |
|
SICHUAN HZ-YEG MEDICAL Co Ltd
SZSE:300937
|
CN |
|
A
|
Astron Paper & Board Mill Ltd
NSE:ASTRON
|
IN |
|
PureTech Health PLC
LSE:PRTC
|
US |
|
Navneet Education Ltd
NSE:NAVNETEDUL
|
IN |
Income Statement
Earnings Waterfall
Martifer SGPS SA
Income Statement
Martifer SGPS SA
| Mar-2007 | Jun-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 | Mar-2016 | Jun-2016 | Dec-2016 | 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 |
0
|
0
|
10
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
8
|
0
|
0
|
6
|
3
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
6
|
8
|
8
|
8
|
7
|
|
| Revenue |
327
N/A
|
372
+14%
|
519
+39%
|
403
-22%
|
448
+11%
|
653
+46%
|
635
-3%
|
667
+5%
|
641
-4%
|
563
-12%
|
606
+8%
|
563
-7%
|
566
+1%
|
847
+50%
|
592
-30%
|
845
+43%
|
825
-2%
|
779
-6%
|
550
-29%
|
781
+42%
|
794
+2%
|
793
0%
|
518
-35%
|
782
+51%
|
817
+4%
|
690
-16%
|
320
-54%
|
541
+69%
|
434
-20%
|
244
-44%
|
226
-8%
|
234
+3%
|
247
+5%
|
273
+11%
|
253
-7%
|
238
-6%
|
225
-6%
|
217
-3%
|
314
+44%
|
186
-41%
|
193
+4%
|
217
+13%
|
229
+5%
|
267
+17%
|
263
-2%
|
249
-5%
|
263
+6%
|
229
-13%
|
207
-9%
|
211
+2%
|
213
+1%
|
220
+3%
|
241
+10%
|
265
+10%
|
279
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(273)
|
(313)
|
(449)
|
(342)
|
(375)
|
(549)
|
(594)
|
(624)
|
(594)
|
(522)
|
(482)
|
(434)
|
(435)
|
(645)
|
(462)
|
(660)
|
(663)
|
(613)
|
(451)
|
(588)
|
(578)
|
(537)
|
(376)
|
(511)
|
(543)
|
(436)
|
(197)
|
(317)
|
(214)
|
(120)
|
(122)
|
(122)
|
(138)
|
(166)
|
(154)
|
(149)
|
(142)
|
(149)
|
(226)
|
(132)
|
(135)
|
(151)
|
(164)
|
(180)
|
(176)
|
(172)
|
(181)
|
(154)
|
(126)
|
(125)
|
(128)
|
(152)
|
(167)
|
(176)
|
(191)
|
|
| Gross Profit |
53
N/A
|
59
+10%
|
69
+18%
|
61
-12%
|
73
+19%
|
105
+44%
|
41
-61%
|
43
+5%
|
47
+9%
|
42
-12%
|
124
+199%
|
130
+4%
|
131
+1%
|
202
+54%
|
130
-36%
|
186
+43%
|
162
-13%
|
166
+2%
|
100
-40%
|
193
+94%
|
216
+12%
|
257
+19%
|
141
-45%
|
271
+92%
|
274
+1%
|
254
-7%
|
123
-51%
|
224
+82%
|
220
-2%
|
124
-44%
|
104
-16%
|
112
+8%
|
109
-3%
|
107
-1%
|
99
-8%
|
89
-10%
|
83
-7%
|
68
-17%
|
88
+28%
|
53
-39%
|
58
+10%
|
66
+13%
|
65
-2%
|
87
+34%
|
86
-1%
|
77
-10%
|
83
+7%
|
75
-9%
|
81
+8%
|
86
+7%
|
85
-2%
|
68
-19%
|
74
+8%
|
88
+20%
|
88
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(36)
|
(40)
|
(48)
|
(42)
|
(48)
|
(66)
|
(1)
|
(3)
|
(47)
|
(48)
|
(84)
|
(156)
|
(124)
|
(196)
|
(110)
|
(191)
|
(179)
|
(207)
|
(112)
|
(213)
|
(224)
|
(252)
|
(154)
|
(282)
|
(291)
|
(277)
|
(118)
|
(233)
|
(227)
|
(150)
|
(134)
|
(139)
|
(133)
|
(105)
|
(92)
|
(83)
|
(72)
|
(66)
|
(86)
|
(57)
|
(57)
|
(57)
|
(56)
|
(54)
|
(56)
|
(66)
|
(67)
|
(52)
|
(51)
|
(52)
|
(54)
|
(52)
|
(52)
|
(54)
|
(62)
|
|
| Selling, General & Administrative |
(28)
|
(31)
|
(36)
|
(29)
|
(33)
|
(47)
|
(53)
|
(61)
|
(67)
|
(71)
|
(71)
|
(73)
|
(74)
|
(112)
|
(76)
|
(115)
|
(115)
|
(116)
|
(94)
|
(119)
|
(121)
|
(127)
|
(135)
|
(133)
|
(139)
|
(127)
|
(95)
|
(115)
|
(106)
|
(68)
|
(81)
|
(75)
|
(77)
|
(80)
|
(68)
|
(67)
|
(58)
|
(45)
|
(77)
|
(36)
|
(36)
|
(37)
|
(38)
|
(37)
|
(36)
|
(37)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(43)
|
(45)
|
(48)
|
(53)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(10)
|
(9)
|
(11)
|
(15)
|
(16)
|
(18)
|
(20)
|
(22)
|
(24)
|
(25)
|
(26)
|
(38)
|
(25)
|
(35)
|
(34)
|
(28)
|
(18)
|
(27)
|
(27)
|
(27)
|
(17)
|
(26)
|
(26)
|
(23)
|
(14)
|
(22)
|
(22)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(5)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
68
|
75
|
39
|
45
|
11
|
(59)
|
(25)
|
(46)
|
(9)
|
(42)
|
(31)
|
(63)
|
1
|
(67)
|
(76)
|
(98)
|
(1)
|
(122)
|
(126)
|
(127)
|
(8)
|
(96)
|
(99)
|
(66)
|
(39)
|
(50)
|
(43)
|
(11)
|
(12)
|
(5)
|
(3)
|
(10)
|
(4)
|
(10)
|
(11)
|
(12)
|
(9)
|
(8)
|
(13)
|
(23)
|
(21)
|
(8)
|
(6)
|
(7)
|
(7)
|
(4)
|
(1)
|
0
|
(1)
|
|
| Operating Income |
18
N/A
|
19
+7%
|
22
+14%
|
19
-11%
|
25
+28%
|
39
+55%
|
40
+3%
|
40
+1%
|
0
-100%
|
(7)
N/A
|
40
N/A
|
(26)
N/A
|
7
N/A
|
6
-14%
|
20
+222%
|
(6)
N/A
|
(17)
-193%
|
(41)
-142%
|
(12)
+70%
|
(19)
-57%
|
(9)
+55%
|
4
N/A
|
(12)
N/A
|
(11)
+11%
|
(17)
-56%
|
(23)
-37%
|
5
N/A
|
(9)
N/A
|
(8)
+14%
|
(26)
-245%
|
(31)
-17%
|
(27)
+11%
|
(25)
+9%
|
2
N/A
|
7
+181%
|
6
-16%
|
11
+100%
|
2
-79%
|
2
-9%
|
(4)
N/A
|
2
N/A
|
9
+469%
|
9
-1%
|
32
+270%
|
30
-6%
|
11
-63%
|
16
+41%
|
23
+47%
|
30
+29%
|
35
+16%
|
31
-11%
|
16
-48%
|
22
+37%
|
34
+55%
|
26
-23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
16
|
21
|
21
|
21
|
(17)
|
(6)
|
(6)
|
(6)
|
(19)
|
1
|
(1)
|
(3)
|
(21)
|
(5)
|
(11)
|
(12)
|
(21)
|
(17)
|
(11)
|
(34)
|
(36)
|
(50)
|
(55)
|
(46)
|
(34)
|
(48)
|
(46)
|
(31)
|
(22)
|
(21)
|
(21)
|
(21)
|
(5)
|
(13)
|
(11)
|
(36)
|
(27)
|
20
|
0
|
(0)
|
4
|
7
|
2
|
(4)
|
(3)
|
(2)
|
(1)
|
(4)
|
(3)
|
(5)
|
(8)
|
(7)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
(1)
|
(42)
|
(12)
|
(13)
|
(12)
|
(7)
|
(4)
|
(4)
|
(5)
|
(3)
|
(5)
|
(22)
|
(39)
|
(28)
|
(42)
|
(27)
|
(10)
|
(14)
|
(14)
|
(11)
|
(9)
|
(3)
|
(2)
|
(6)
|
(13)
|
(24)
|
(10)
|
1
|
(1)
|
(1)
|
(14)
|
(12)
|
3
|
2
|
(5)
|
(9)
|
(14)
|
(12)
|
12
|
13
|
0
|
2
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(3)
|
12
|
(7)
|
(11)
|
(23)
|
(58)
|
(9)
|
(19)
|
136
|
165
|
(8)
|
153
|
(5)
|
4
|
(12)
|
(19)
|
(18)
|
(36)
|
(6)
|
(27)
|
(28)
|
(13)
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
4
|
15
|
16
|
(2)
|
6
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
15
N/A
|
31
+103%
|
31
0%
|
29
-7%
|
23
-21%
|
1
-96%
|
19
+1 731%
|
15
-17%
|
130
+741%
|
152
+17%
|
125
-18%
|
128
+2%
|
1
-100%
|
6
+892%
|
(42)
N/A
|
(41)
+1%
|
(59)
-43%
|
(100)
-70%
|
(46)
+54%
|
(68)
-47%
|
(52)
+22%
|
(47)
+10%
|
(52)
-10%
|
(70)
-34%
|
(99)
-42%
|
(113)
-15%
|
(61)
+46%
|
(102)
-67%
|
(82)
+20%
|
(68)
+16%
|
(67)
+3%
|
(61)
+9%
|
(55)
+9%
|
(28)
+50%
|
3
N/A
|
5
+85%
|
10
+114%
|
(49)
N/A
|
(43)
+12%
|
3
N/A
|
(2)
N/A
|
3
N/A
|
9
+175%
|
22
+151%
|
19
-17%
|
8
-56%
|
13
+64%
|
14
+9%
|
17
+20%
|
15
-11%
|
15
-6%
|
22
+48%
|
26
+19%
|
25
-3%
|
20
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(10)
|
(3)
|
(0)
|
6
|
7
|
(8)
|
(3)
|
(6)
|
(11)
|
(10)
|
(11)
|
(8)
|
(1)
|
(1)
|
0
|
(4)
|
(9)
|
(2)
|
(4)
|
(4)
|
(7)
|
(4)
|
(5)
|
(6)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
1
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
11
|
27
|
26
|
24
|
15
|
(9)
|
16
|
15
|
136
|
160
|
117
|
125
|
(5)
|
(5)
|
(52)
|
(52)
|
(68)
|
(101)
|
(47)
|
(67)
|
(56)
|
(56)
|
(54)
|
(74)
|
(103)
|
(120)
|
(65)
|
(108)
|
(87)
|
(69)
|
(72)
|
(66)
|
(59)
|
(31)
|
2
|
4
|
9
|
(50)
|
(46)
|
4
|
(1)
|
2
|
7
|
21
|
18
|
7
|
11
|
13
|
17
|
14
|
14
|
21
|
22
|
23
|
19
|
|
| Income to Minority Interest |
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(0)
|
0
|
5
|
6
|
8
|
8
|
2
|
(0)
|
(3)
|
(4)
|
(2)
|
1
|
(2)
|
(2)
|
(5)
|
(6)
|
(1)
|
(4)
|
(3)
|
(2)
|
2
|
3
|
10
|
22
|
43
|
41
|
37
|
26
|
(2)
|
0
|
0
|
16
|
17
|
3
|
2
|
(0)
|
(1)
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
11
N/A
|
26
+143%
|
26
+1%
|
22
-17%
|
13
-42%
|
(15)
N/A
|
7
N/A
|
7
-6%
|
122
+1 637%
|
147
+21%
|
108
-27%
|
117
+9%
|
(8)
N/A
|
(10)
-18%
|
(55)
-458%
|
(57)
-3%
|
(70)
-23%
|
(100)
-44%
|
(49)
+52%
|
(69)
-42%
|
(61)
+12%
|
(62)
-2%
|
(56)
+10%
|
(78)
-39%
|
(106)
-36%
|
(121)
-14%
|
(69)
+43%
|
(115)
-67%
|
(99)
+14%
|
(79)
+21%
|
(94)
-18%
|
(86)
+8%
|
(72)
+17%
|
(47)
+34%
|
(0)
+99%
|
2
N/A
|
5
+206%
|
(44)
N/A
|
(38)
+13%
|
7
N/A
|
1
-81%
|
1
+6%
|
6
+388%
|
24
+269%
|
20
-17%
|
6
-68%
|
11
+67%
|
11
+7%
|
15
+36%
|
13
-13%
|
13
-5%
|
20
+56%
|
22
+12%
|
23
+4%
|
19
-15%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.34
+143%
|
0.3
-12%
|
0.21
-30%
|
0.14
-33%
|
-0.14
N/A
|
0.07
N/A
|
0.07
N/A
|
1.21
+1 629%
|
1.47
+21%
|
1.07
-27%
|
1.16
+8%
|
-0.08
N/A
|
-0.09
-12%
|
-0.55
-511%
|
-0.57
-4%
|
-0.7
-23%
|
-1.01
-44%
|
-0.49
+51%
|
-0.7
-43%
|
-0.62
+11%
|
-0.64
-3%
|
-0.57
+11%
|
-0.8
-40%
|
-1.09
-36%
|
-1.23
-13%
|
-0.7
+43%
|
-1.17
-67%
|
-1.01
+14%
|
-0.8
+21%
|
-0.95
-19%
|
-0.87
+8%
|
-0.73
+16%
|
-0.48
+34%
|
0
N/A
|
0.01
N/A
|
0.04
+300%
|
-0.44
N/A
|
-0.38
+14%
|
0.07
N/A
|
0.01
-86%
|
0.01
N/A
|
0.07
+600%
|
0.24
+243%
|
0.21
-13%
|
0.06
-71%
|
0.11
+83%
|
0.12
+9%
|
0.16
+33%
|
0.14
-12%
|
0.13
-7%
|
0.2
+54%
|
0.23
+15%
|
0.24
+4%
|
0.2
-17%
|
|