Alarko Holding AS
IST:ALARK.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Alarko Holding AS
IST:ALARK.E
|
TR |
|
Zhejiang Natural Outdoor Goods Inc
SSE:605080
|
CN |
|
Ovintiv Inc
NYSE:OVV
|
US |
|
Gerresheimer AG
XETRA:GXI
|
DE |
|
Applied Optoelectronics Inc
NASDAQ:AAOI
|
US |
Income Statement
Earnings Waterfall
Alarko Holding AS
Income Statement
Alarko Holding AS
| 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 |
37
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
1 223
|
0
|
0
|
0
|
1 963
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 032
N/A
|
1 042
+1%
|
1 217
+17%
|
1 538
+26%
|
2 017
+31%
|
2 755
+37%
|
4 077
+48%
|
5 786
+42%
|
12 272
+112%
|
7 534
-39%
|
7 589
+1%
|
8 124
+7%
|
11 978
+47%
|
8 688
-27%
|
11 338
+31%
|
10 755
-5%
|
9 946
-8%
|
8 928
-10%
|
6 762
-24%
|
7 547
+12%
|
8 669
+15%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(642)
|
(674)
|
(895)
|
(1 177)
|
(1 986)
|
(2 532)
|
(3 517)
|
(5 083)
|
(10 616)
|
(6 598)
|
(6 958)
|
(7 430)
|
(10 991)
|
(8 244)
|
(10 532)
|
(9 547)
|
(9 521)
|
(8 595)
|
(7 057)
|
(7 882)
|
(8 494)
|
|
| Gross Profit |
390
N/A
|
368
-6%
|
322
-12%
|
361
+12%
|
30
-92%
|
223
+640%
|
561
+151%
|
703
+25%
|
1 656
+136%
|
936
-43%
|
632
-32%
|
693
+10%
|
987
+42%
|
443
-55%
|
806
+82%
|
1 208
+50%
|
425
-65%
|
333
-22%
|
(296)
N/A
|
(334)
-13%
|
175
N/A
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(137)
|
104
|
114
|
20
|
(129)
|
331
|
328
|
425
|
(815)
|
(174)
|
(539)
|
(1 063)
|
(1 442)
|
(2 503)
|
(3 896)
|
(4 524)
|
(2 271)
|
(3 918)
|
(2 013)
|
(1 824)
|
(1 279)
|
|
| Selling, General & Administrative |
(114)
|
(115)
|
(131)
|
(136)
|
(135)
|
(184)
|
(237)
|
(298)
|
(722)
|
(528)
|
(566)
|
(602)
|
(1 373)
|
(1 253)
|
(1 962)
|
(2 412)
|
(2 529)
|
(2 551)
|
(2 322)
|
(2 259)
|
(2 625)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(10)
|
(19)
|
(32)
|
(34)
|
(37)
|
(13)
|
(4)
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(110)
|
|
| Other Operating Expenses |
(21)
|
219
|
245
|
156
|
11
|
515
|
565
|
723
|
(53)
|
354
|
27
|
(461)
|
36
|
(1 248)
|
(1 923)
|
(2 093)
|
409
|
(1 333)
|
347
|
447
|
1 460
|
|
| Operating Income |
253
N/A
|
472
+86%
|
436
-8%
|
381
-13%
|
(99)
N/A
|
554
N/A
|
889
+60%
|
1 128
+27%
|
841
-25%
|
762
-9%
|
93
-88%
|
(369)
N/A
|
(455)
-23%
|
(2 060)
-353%
|
(3 089)
-50%
|
(3 316)
-7%
|
(1 847)
+44%
|
(3 585)
-94%
|
(2 308)
+36%
|
(2 158)
+6%
|
(1 104)
+49%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
656
|
519
|
530
|
734
|
1 633
|
1 914
|
3 811
|
7 549
|
17 654
|
11 644
|
13 071
|
13 279
|
14 454
|
8 524
|
6 305
|
3 829
|
6 382
|
4 920
|
2 174
|
3 717
|
147
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(26)
|
|
| Gain/Loss on Disposition of Assets |
40
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
1 185
|
0
|
0
|
0
|
(80)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(2 146)
|
0
|
0
|
0
|
(4 168)
|
(3 043)
|
(4 087)
|
(3 890)
|
(1 607)
|
(1 146)
|
350
|
194
|
33
|
|
| Pre-Tax Income |
948
N/A
|
991
+5%
|
966
-3%
|
1 115
+15%
|
1 532
+37%
|
2 469
+61%
|
4 700
+90%
|
8 677
+85%
|
16 434
+89%
|
12 406
-25%
|
13 164
+6%
|
12 910
-2%
|
9 845
-24%
|
3 420
-65%
|
(871)
N/A
|
(3 377)
-288%
|
4 056
N/A
|
189
-95%
|
215
+14%
|
1 753
+714%
|
(1 031)
N/A
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(42)
|
(41)
|
(0)
|
39
|
52
|
90
|
10
|
(37)
|
463
|
246
|
437
|
473
|
127
|
247
|
(20)
|
(46)
|
(822)
|
(583)
|
(125)
|
14
|
(538)
|
|
| Income from Continuing Operations |
906
|
950
|
966
|
1 154
|
1 584
|
2 559
|
4 710
|
8 640
|
16 896
|
12 652
|
13 601
|
13 383
|
9 972
|
3 667
|
(891)
|
(3 423)
|
3 233
|
(394)
|
91
|
1 767
|
(1 569)
|
|
| Income to Minority Interest |
(104)
|
(123)
|
(130)
|
(115)
|
(309)
|
(297)
|
(316)
|
(378)
|
(190)
|
(407)
|
(500)
|
(532)
|
(407)
|
(260)
|
(78)
|
(89)
|
(439)
|
(307)
|
(297)
|
(240)
|
346
|
|
| Net Income (Common) |
802
N/A
|
828
+3%
|
836
+1%
|
1 039
+24%
|
1 274
+23%
|
2 262
+78%
|
4 395
+94%
|
8 262
+88%
|
16 706
+102%
|
12 245
-27%
|
13 101
+7%
|
12 851
-2%
|
9 566
-26%
|
3 407
-64%
|
(969)
N/A
|
(3 512)
-262%
|
2 794
N/A
|
(701)
N/A
|
(207)
+71%
|
1 528
N/A
|
(1 223)
N/A
|
|
| EPS (Diluted) |
1.84
N/A
|
1.9
+3%
|
1.92
+1%
|
2.39
+24%
|
2.93
+23%
|
5.2
+77%
|
10.1
+94%
|
19
+88%
|
38.48
+103%
|
28.36
-26%
|
30.47
+7%
|
29.9
-2%
|
22.24
-26%
|
7.92
-64%
|
-2.26
N/A
|
-8.18
-262%
|
6.52
N/A
|
-1.71
N/A
|
-0.52
+70%
|
3.83
N/A
|
-2.94
N/A
|
|