Watchlist Manager

Watchlist

Price: 5.36 EUR 0.56% Market Closed

Market Cap: €2.8B

N	NOS SGPS SA ELI:NOS	PT
S	Sunsuria Bhd KLSE:SUNSURIA	MY
G	GSM Foils Ltd NSE:GSMFOILS	IN
	Huakai Yibai Technology Co Ltd SZSE:300592	CN
C	Cardno Ltd OTC:COLDF	AU
J	Janone Inc F:5AR1	US
N	Ningbo KBE Electrical Technology Co Ltd SZSE:300863	CN
A	Aidemy Inc TSE:5577	JP

Income Statement

Currency: EUR

	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	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	9	0	0	0	10	3	9	21	29	35	36	30	29	27	26	27	28	31	35	40	44	29	32	31	41	44	39	38	40	42	44	44	44	41	39	36	32	28	25	24	22	22	22	22	21	23	23	25	27	26	25	24	21	19	18	18	22	27	32	36	36	35	34	34	36	40	48	59	70	78	80	80	75	70	67	63	0
Revenue	743 N/A	607 -18%	623 +3%	636 +2%	629 -1%	643 +2%	649 +1%	653 +1%	667 +2%	678 +2%	693 +2%	705 +2%	716 +2%	731 +2%	742 +1%	759 +2%	777 +2%	790 +2%	800 +1%	812 +1%	823 +1%	835 +1%	852 +2%	869 +2%	872 +0%	873 +0%	868 -1%	860 -1%	855 -1%	855 +0%	823 -4%	806 -2%	859 +6%	767 -11%	779 +1%	833 +7%	990 +19%	1 133 +14%	1 288 +14%	1 384 +7%	1 384 0%	1 391 +0%	1 402 +1%	1 422 +1%	1 444 +2%	1 471 +2%	1 488 +1%	1 501 +1%	1 515 +1%	1 525 +1%	1 540 +1%	1 551 +1%	1 559 +1%	1 561 +0%	1 563 +0%	1 566 +0%	1 576 +1%	1 549 -2%	1 525 -2%	1 501 -2%	1 458 -3%	1 448 -1%	1 404 -3%	1 380 -2%	1 368 -1%	1 360 -1%	1 380 +1%	1 399 +1%	1 430 +2%	1 466 +3%	1 494 +2%	1 509 +1%	1 521 +1%	1 529 +1%	1 554 +2%	1 581 +2%	1 597 +1%	1 619 +1%	1 638 +1%	1 663 +2%	1 696 +2%	1 714 +1%	1 760 +3%	1 785 +1%	1 823 +2%
Gross Profit
Cost of Revenue	(443)	(207)	(214)	(220)	(215)	(225)	(213)	(209)	(220)	(204)	(218)	(224)	(237)	(229)	(235)	(240)	(249)	(247)	(245)	(248)	(248)	(253)	(259)	(265)	(266)	(266)	(261)	(256)	(251)	(251)	(243)	(237)	(260)	(224)	(226)	(248)	(306)	(359)	(415)	(450)	(461)	(464)	(474)	(481)	(488)	(500)	(500)	(509)	(513)	(518)	(536)	(544)	(562)	(567)	(569)	(566)	(572)	(544)	(513)	(486)	(447)	(445)	(419)	(417)	(421)	(424)	(448)	(458)	(470)	(478)	(476)	(462)	(458)	(446)	(448)	(455)	(451)	(457)	(461)	(474)	(484)	(495)	(515)	(515)	0
Gross Profit	300 N/A	400 +34%	409 +2%	415 +2%	414 0%	417 +1%	435 +4%	444 +2%	447 +1%	475 +6%	475 +0%	481 +1%	479 -1%	502 +5%	507 +1%	519 +2%	528 +2%	543 +3%	555 +2%	563 +2%	575 +2%	582 +1%	593 +2%	603 +2%	606 +0%	607 +0%	608 +0%	605 0%	604 0%	605 +0%	579 -4%	569 -2%	599 +5%	544 -9%	553 +2%	585 +6%	684 +17%	774 +13%	873 +13%	934 +7%	923 -1%	927 +0%	927 +0%	941 +1%	956 +2%	971 +2%	988 +2%	992 +0%	1 002 +1%	1 007 +1%	1 004 0%	1 007 +0%	996 -1%	995 0%	995 N/A	1 000 +1%	1 004 +0%	1 005 +0%	1 012 +1%	1 015 +0%	1 012 0%	1 003 -1%	984 -2%	963 -2%	946 -2%	936 -1%	932 0%	942 +1%	960 +2%	988 +3%	1 018 +3%	1 047 +3%	1 063 +2%	1 083 +2%	1 106 +2%	1 126 +2%	1 146 +2%	1 163 +1%	1 177 +1%	1 189 +1%	1 212 +2%	1 220 +1%	1 246 +2%	1 270 +2%	0 N/A
Operating Income
Operating Expenses	(200)	(350)	(350)	(358)	(279)	(287)	(304)	(318)	(334)	(361)	(368)	(371)	(392)	(400)	(404)	(415)	(426)	(452)	(472)	(487)	(489)	(493)	(508)	(517)	(523)	(523)	(518)	(517)	(511)	(510)	(482)	(470)	(499)	(442)	(450)	(482)	(587)	(656)	(738)	(779)	(760)	(771)	(770)	(775)	(792)	(801)	(817)	(827)	(843)	(849)	(843)	(848)	(841)	(839)	(826)	(813)	(813)	(782)	(784)	(776)	(795)	(793)	(785)	(782)	(751)	(743)	(744)	(748)	(757)	(787)	(815)	(854)	(891)	(907)	(919)	(915)	(906)	(912)	(926)	(935)	(943)	(944)	(953)	(971)	(1 515)
Selling, General & Administrative	(94)	(197)	(207)	(206)	(209)	(165)	(135)	(109)	(222)	(143)	(137)	(140)	(246)	(150)	(188)	(229)	(269)	(278)	(285)	(288)	(289)	(287)	(293)	(294)	(296)	(298)	(294)	(290)	(286)	(282)	(263)	(255)	(276)	(226)	(230)	(242)	(295)	(342)	(384)	(417)	(418)	(421)	(419)	(418)	(422)	(427)	(436)	(439)	(447)	(443)	(440)	(437)	(422)	(406)	(392)	(381)	(379)	(384)	(382)	(380)	(369)	(366)	(363)	(353)	(345)	(334)	(332)	(331)	(337)	(357)	(376)	(399)	(414)	(421)	(428)	(425)	(422)	(426)	(431)	(435)	(433)	(434)	(438)	(449)	0
Depreciation & Amortization	(86)	(54)	(55)	(58)	(62)	(73)	(85)	(94)	(103)	(105)	(106)	(108)	(115)	(123)	(124)	(132)	(139)	(156)	(169)	(180)	(180)	(186)	(201)	(209)	(219)	(224)	(222)	(223)	(218)	(217)	(207)	(205)	(212)	(204)	(208)	(214)	(243)	(272)	(311)	(332)	(339)	(343)	(348)	(355)	(366)	(374)	(382)	(391)	(392)	(396)	(401)	(407)	(315)	(381)	(354)	(327)	(318)	(282)	(284)	(279)	(319)	(323)	(320)	(327)	(311)	(312)	(315)	(319)	(321)	(330)	(338)	(354)	(383)	(393)	(399)	(397)	(385)	(387)	(395)	(401)	(400)	(401)	(398)	(402)	(506)
Other Operating Expenses	(20)	(99)	(88)	(94)	(8)	(49)	(84)	(115)	(9)	(113)	(124)	(121)	(30)	(128)	(93)	(55)	(18)	(18)	(18)	(20)	(19)	(19)	(14)	(15)	(8)	(1)	(3)	(4)	(7)	(11)	(12)	(10)	(10)	(12)	(12)	(27)	(49)	(42)	(44)	(31)	(3)	(7)	(4)	(2)	(4)	0	1	4	(5)	(9)	(1)	(4)	(103)	(51)	(80)	(106)	(116)	(116)	(118)	(117)	(106)	(104)	(102)	(102)	(96)	(97)	(98)	(98)	(100)	(100)	(101)	(101)	(94)	(94)	(93)	(93)	(98)	(99)	(100)	(100)	(109)	(109)	(117)	(119)	(1 010)
Operating Income	100 N/A	50 -50%	59 +18%	57 -2%	135 +135%	131 -3%	132 +1%	127 -4%	113 -11%	114 +1%	107 -6%	111 +3%	87 -22%	102 +18%	102 +0%	104 +1%	102 -1%	91 -11%	83 -9%	76 -8%	86 +13%	89 +4%	85 -5%	86 +1%	83 -3%	84 +1%	89 +6%	88 -2%	93 +6%	94 +1%	97 +4%	99 +2%	101 +2%	101 +1%	103 +2%	103 +0%	98 -5%	118 +21%	135 +14%	155 +15%	163 +6%	156 -5%	157 +1%	166 +6%	164 -1%	170 +4%	171 +1%	165 -4%	158 -4%	158 0%	161 +2%	159 -1%	156 -2%	156 +0%	168 +8%	187 +11%	190 +2%	224 +18%	228 +2%	239 +5%	217 -9%	211 -3%	199 -6%	181 -9%	195 +8%	193 -1%	187 -3%	194 +3%	203 +5%	201 -1%	202 +0%	192 -5%	172 -11%	176 +2%	186 +6%	211 +13%	241 +14%	251 +4%	251 +0%	254 +1%	270 +6%	276 +2%	294 +6%	300 +2%	308 +3%
Pre-Tax Income
Interest Income Expense	(4)	(6)	(4)	(6)	(3)	(3)	(4)	(3)	(8)	(8)	(5)	(7)	(3)	(4)	(8)	(11)	(22)	(7)	(11)	(9)	(9)	(24)	(24)	(27)	(30)	(33)	(34)	(33)	(35)	(32)	(27)	(27)	(28)	(25)	(28)	(30)	(29)	(28)	(27)	(22)	(22)	(17)	(19)	(22)	(22)	(29)	(30)	(24)	(20)	(11)	(5)	(1)	3	(9)	(13)	(19)	(31)	(22)	(21)	(20)	(22)	(28)	(29)	(28)	(29)	(22)	(25)	(27)	(28)	(25)	(19)	(14)	(9)	(15)	(27)	(42)	(58)	(63)	(65)	(64)	(54)	(45)	(42)	(37)	(12)
Non-Reccuring Items	(60)	2	2	2	(0)	(0)	(0)	0	(2)	(2)	0	0	(13)	(0)	(1)	(2)	(2)	(3)	(2)	(6)	(9)	(11)	(8)	(6)	(1)	2	(2)	(0)	0	(2)	(4)	0	(3)	2	6	(13)	(23)	(28)	(41)	(36)	(30)	(31)	(25)	(18)	(17)	(17)	(14)	(16)	(16)	(17)	(19)	(15)	(16)	0	0	(0)	12	(17)	(17)	(21)	(16)	(63)	(63)	(60)	(58)	(16)	(14)	(11)	(14)	(7)	(6)	70	98	95	95	20	23	54	95	100	110	84	35	34	(7)
Total Other Income	(5)	0	1	3	3	3	1	(1)	(0)	1	(1)	(8)	(0)	(25)	(22)	(21)	(4)	(8)	(10)	(7)	(6)	(8)	(7)	(7)	(6)	(6)	(7)	(7)	(8)	(9)	(12)	(14)	(15)	(18)	(17)	(18)	(18)	(19)	(20)	(21)	(18)	(18)	(16)	(12)	(11)	(10)	(10)	(10)	(10)	(10)	(7)	(6)	(4)	(5)	(8)	(7)	(6)	(7)	(5)	(6)	(4)	(7)	(7)	(6)	(7)	(6)	(5)	(5)	(5)	(5)	(6)	(6)	(4)	(5)	(5)	(6)	(6)	(8)	(9)	(9)	(10)	(8)	(7)	(9)	(33)
Pre-Tax Income	31 N/A	46 +49%	58 +25%	57 -2%	134 +138%	131 -3%	129 -2%	123 -5%	103 -16%	105 +2%	101 -4%	96 -5%	70 -27%	73 +5%	72 -3%	70 -3%	74 +6%	72 -3%	59 -18%	55 -6%	62 +12%	47 -24%	46 -2%	46 -1%	46 +1%	48 +4%	46 -4%	47 +0%	50 +7%	51 +3%	55 +7%	58 +6%	55 -5%	61 +12%	63 +3%	42 -33%	28 -35%	44 +57%	48 +9%	75 +57%	92 +23%	89 -3%	98 +10%	115 +17%	115 +0%	113 -1%	118 +4%	114 -3%	112 -2%	121 +8%	131 +8%	137 +5%	139 +1%	142 +2%	148 +4%	160 +9%	165 +3%	177 +8%	185 +4%	193 +4%	175 -9%	114 -35%	101 -11%	86 -14%	102 +18%	150 +47%	143 -4%	151 +5%	156 +3%	164 +5%	171 +5%	242 +42%	257 +6%	251 -2%	250 -1%	183 -27%	200 +9%	233 +17%	273 +17%	281 +3%	316 +12%	306 -3%	279 -9%	287 +3%	256 -11%
Net Income
Tax Provision	81	76	75	76	(35)	(34)	(32)	(30)	(29)	(29)	(30)	(30)	(18)	(19)	(18)	(18)	(23)	(22)	(20)	(15)	(16)	(12)	(7)	(10)	(9)	(11)	(14)	(14)	(15)	(16)	(17)	(20)	(18)	(19)	(19)	(10)	(16)	(19)	(18)	(25)	(17)	(16)	(20)	(29)	(32)	(30)	(31)	(27)	(22)	(23)	(19)	(20)	(17)	(18)	(19)	(19)	(27)	(33)	(38)	(43)	(33)	(24)	(20)	(8)	(16)	(23)	(13)	(18)	(12)	(9)	(16)	(27)	(33)	(33)	(30)	(24)	(19)	(19)	(23)	(25)	(42)	(43)	(38)	(32)	(10)
Income from Continuing Operations	112	122	133	132	99	97	96	93	74	76	71	66	52	55	53	52	52	50	38	40	46	35	39	36	37	38	33	33	35	35	37	38	37	42	44	33	11	24	30	50	75	73	78	86	82	84	86	87	90	98	112	117	122	124	129	141	137	145	147	150	142	90	81	78	85	127	131	133	144	154	155	215	224	218	220	160	181	214	249	257	273	265	242	254	246
Income to Minority Interest	(2)	(2)	(2)	(3)	(1)	(2)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(4)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	(0)	(0)	0	1	1	0	0	0	0	0	1	1	1	0	(0)	(0)	(0)	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	0
Net Income (Common)	110 N/A	123 +12%	130 +5%	161 +24%	112 -31%	110 -1%	112 +1%	77 -31%	71 -7%	73 +2%	68 -6%	63 -8%	49 -22%	52 +6%	50 -3%	48 -4%	48 0%	47 -3%	36 -23%	38 +6%	44 +15%	34 -23%	38 +12%	35 -9%	35 +3%	36 +3%	32 -12%	32 +2%	34 +6%	34 +0%	36 +5%	37 +3%	36 -3%	42 +15%	44 +5%	32 -26%	11 -66%	24 +120%	29 +23%	49 +69%	75 +51%	73 -3%	78 +8%	86 +9%	83 -4%	84 +1%	86 +3%	88 +2%	90 +3%	99 +9%	112 +13%	117 +5%	122 +4%	124 +2%	130 +4%	142 +10%	138 -3%	145 +5%	148 +2%	151 +2%	143 -5%	91 -37%	88 -3%	85 -4%	92 +9%	133 +44%	131 -2%	133 +2%	144 +8%	155 +7%	156 +1%	215 +38%	225 +4%	218 -3%	220 +1%	160 -27%	181 +13%	214 +18%	249 +16%	256 +3%	272 +6%	264 -3%	241 -9%	253 +5%	246 -3%
EPS (Diluted)	0.35 N/A	0.39 +11%	0.43 +10%	0.51 +19%	0.36 -29%	0.35 -3%	0.35 N/A	0.24 -31%	0.23 -4%	0.23 N/A	0.21 -9%	0.2 -5%	0.16 -20%	0.17 +6%	0.17 N/A	0.16 -6%	0.16 N/A	0.16 N/A	0.12 -25%	0.13 +8%	0.15 +15%	0.11 -27%	0.12 +9%	0.11 -8%	0.12 +9%	0.11 -8%	0.1 -9%	0.1 N/A	0.11 +10%	0.11 N/A	0.12 +9%	0.12 N/A	0.12 N/A	0.14 +17%	0.14 N/A	0.08 -43%	0.03 -63%	0.06 +100%	0.06 N/A	0.1 +67%	0.15 +50%	0.15 N/A	0.16 +7%	0.17 +6%	0.16 -6%	0.17 +6%	0.17 N/A	0.17 N/A	0.18 +6%	0.18 N/A	0.21 +17%	0.22 +5%	0.24 +9%	0.24 N/A	0.25 +4%	0.28 +12%	0.27 -4%	0.28 +4%	0.29 +4%	0.29 N/A	0.28 -3%	0.18 -36%	0.16 -11%	0.15 -6%	0.17 +13%	0.25 +47%	0.25 N/A	0.26 +4%	0.28 +8%	0.3 +7%	0.3 N/A	0.42 +40%	0.44 +5%	0.42 -5%	0.43 +2%	0.31 -28%	0.35 +13%	0.42 +20%	0.49 +17%	0.5 +2%	0.54 +8%	0.51 -6%	0.47 -8%	0.5 +6%	0.48 -4%

Income Statement Balance Sheet Cash Flow Statement

NOS SGPS SA
ELI:NOS

Income Statement

Earnings Waterfall
NOS SGPS SA

Income Statement
NOS SGPS SA

See Also

Company

Help

Tools

Stocks

NOS SGPS SA ELI:NOS

Income Statement

Earnings Waterfall NOS SGPS SA

Income Statement NOS SGPS SA

See Also

Company

Help

Tools

Stocks

NOS SGPS SA
ELI:NOS

Earnings Waterfall
NOS SGPS SA

Income Statement
NOS SGPS SA