Wave Electronics Co Ltd
KOSDAQ:095270
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wave Electronics Co Ltd
KOSDAQ:095270
|
KR |
Income Statement
Earnings Waterfall
Wave Electronics Co Ltd
Income Statement
Wave Electronics Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
250
|
348
|
512
|
551
|
560
|
534
|
418
|
0
|
0
|
144
|
515
|
0
|
0
|
24
|
489
|
0
|
0
|
20
|
307
|
318
|
0
|
0
|
299
|
181
|
227
|
279
|
192
|
181
|
242
|
362
|
506
|
0
|
593
|
685
|
1 074
|
1 269
|
0
|
1 163
|
1 353
|
1 404
|
1 500
|
1 567
|
1 164
|
1 334
|
2 272
|
2 751
|
3 387
|
3 719
|
3 335
|
2 901
|
2 836
|
2 434
|
2 518
|
2 218
|
0
|
1 050
|
478
|
455
|
1 819
|
1 828
|
1 798
|
1 702
|
515
|
526
|
546
|
559
|
515
|
495
|
0
|
0
|
|
| Revenue |
18 380
N/A
|
22 916
+25%
|
26 454
+15%
|
26 149
-1%
|
32 375
+24%
|
37 205
+15%
|
39 571
+6%
|
42 431
+7%
|
52 128
+23%
|
59 260
+14%
|
69 034
+16%
|
62 119
-10%
|
46 789
-25%
|
34 267
-27%
|
38 510
+12%
|
38 105
-1%
|
43 681
+15%
|
45 355
+4%
|
27 048
-40%
|
25 947
-4%
|
21 685
-16%
|
24 453
+13%
|
39 267
+61%
|
50 885
+30%
|
54 755
+8%
|
54 233
-1%
|
40 288
-26%
|
34 535
-14%
|
34 381
0%
|
30 357
-12%
|
30 577
+1%
|
27 243
-11%
|
31 567
+16%
|
38 019
+20%
|
44 710
+18%
|
49 447
+11%
|
53 313
+8%
|
56 560
+6%
|
55 318
-2%
|
48 739
-12%
|
46 370
-5%
|
43 605
-6%
|
48 068
+10%
|
48 839
+2%
|
42 560
-13%
|
41 681
-2%
|
37 285
-11%
|
42 494
+14%
|
43 712
+3%
|
42 543
-3%
|
39 794
-6%
|
36 641
-8%
|
37 142
+1%
|
35 468
-5%
|
47 468
+34%
|
43 746
-8%
|
42 068
-4%
|
51 036
+21%
|
59 177
+16%
|
68 980
+17%
|
75 561
+10%
|
82 118
+9%
|
77 984
-5%
|
84 487
+8%
|
85 931
+2%
|
80 974
-6%
|
78 044
-4%
|
75 881
-3%
|
76 773
+1%
|
79 641
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 185)
|
(16 790)
|
(18 883)
|
(18 530)
|
(23 224)
|
(25 331)
|
(26 593)
|
(29 049)
|
(34 136)
|
(38 119)
|
(44 970)
|
(40 246)
|
(31 016)
|
(23 239)
|
(28 106)
|
(27 282)
|
(29 139)
|
(29 620)
|
(15 050)
|
(14 848)
|
(13 974)
|
(9 884)
|
(25 916)
|
(28 781)
|
(31 701)
|
(38 255)
|
(28 045)
|
(24 672)
|
(24 980)
|
(21 767)
|
(22 991)
|
(22 769)
|
(25 741)
|
(29 905)
|
(34 602)
|
(37 028)
|
(37 446)
|
(39 737)
|
(35 364)
|
(31 331)
|
(29 674)
|
(28 669)
|
(33 030)
|
(32 723)
|
(29 727)
|
(29 401)
|
(27 467)
|
(31 738)
|
(32 072)
|
(30 871)
|
(28 154)
|
(25 928)
|
(27 076)
|
(26 196)
|
(32 686)
|
(30 074)
|
(29 427)
|
(37 598)
|
(47 739)
|
(56 061)
|
(60 331)
|
(63 400)
|
(59 327)
|
(63 422)
|
(65 406)
|
(63 521)
|
(59 213)
|
(58 248)
|
(58 562)
|
(60 216)
|
|
| Gross Profit |
5 195
N/A
|
6 126
+18%
|
7 571
+24%
|
7 619
+1%
|
9 151
+20%
|
11 874
+30%
|
12 978
+9%
|
13 239
+2%
|
17 862
+35%
|
21 047
+18%
|
24 064
+14%
|
21 874
-9%
|
15 773
-28%
|
11 029
-30%
|
10 404
-6%
|
10 823
+4%
|
14 541
+34%
|
15 733
+8%
|
11 998
-24%
|
11 097
-8%
|
7 710
-31%
|
14 568
+89%
|
13 351
-8%
|
22 103
+66%
|
23 053
+4%
|
15 977
-31%
|
12 244
-23%
|
9 863
-19%
|
9 400
-5%
|
8 588
-9%
|
7 586
-12%
|
4 472
-41%
|
5 826
+30%
|
8 115
+39%
|
10 109
+25%
|
12 420
+23%
|
15 868
+28%
|
16 824
+6%
|
19 954
+19%
|
17 408
-13%
|
16 695
-4%
|
14 935
-11%
|
15 038
+1%
|
16 116
+7%
|
12 833
-20%
|
12 281
-4%
|
9 818
-20%
|
10 758
+10%
|
11 643
+8%
|
11 674
+0%
|
11 640
0%
|
10 714
-8%
|
10 065
-6%
|
9 271
-8%
|
14 783
+59%
|
13 671
-8%
|
12 640
-8%
|
13 437
+6%
|
11 437
-15%
|
12 919
+13%
|
15 230
+18%
|
18 718
+23%
|
18 657
0%
|
21 066
+13%
|
20 526
-3%
|
17 452
-15%
|
18 831
+8%
|
17 632
-6%
|
18 211
+3%
|
19 425
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 355)
|
(7 314)
|
(8 298)
|
(9 062)
|
(10 101)
|
(11 031)
|
(10 516)
|
(9 719)
|
(11 772)
|
(10 550)
|
(13 738)
|
(16 560)
|
(13 980)
|
(15 148)
|
(16 163)
|
(18 056)
|
(19 100)
|
(19 496)
|
(14 515)
|
(15 235)
|
(15 622)
|
(12 407)
|
(18 185)
|
(17 065)
|
(15 839)
|
(17 593)
|
(12 654)
|
(10 987)
|
(11 304)
|
(11 804)
|
(11 731)
|
(9 557)
|
(11 920)
|
(13 104)
|
(13 203)
|
(15 217)
|
(13 910)
|
(14 476)
|
(17 839)
|
(17 848)
|
(18 241)
|
(17 402)
|
(23 545)
|
(28 180)
|
(33 335)
|
(37 953)
|
(34 300)
|
(31 602)
|
(29 650)
|
(26 703)
|
(24 673)
|
(24 119)
|
(21 826)
|
(18 422)
|
(13 777)
|
(12 903)
|
(13 112)
|
(14 858)
|
(17 374)
|
(16 728)
|
(16 659)
|
(17 488)
|
(16 305)
|
(16 880)
|
(17 056)
|
(15 792)
|
(16 978)
|
(17 966)
|
(17 803)
|
(19 171)
|
|
| Selling, General & Administrative |
(5 269)
|
(5 006)
|
(5 244)
|
(5 578)
|
(5 945)
|
(6 998)
|
(7 368)
|
(7 958)
|
(8 757)
|
(9 170)
|
(9 610)
|
(14 662)
|
(14 746)
|
(14 814)
|
(10 960)
|
(16 433)
|
(17 222)
|
(16 833)
|
(10 197)
|
(12 378)
|
(12 766)
|
(10 324)
|
(13 717)
|
(13 282)
|
(11 776)
|
(14 214)
|
(9 176)
|
(7 445)
|
(6 399)
|
(5 747)
|
(5 300)
|
(4 340)
|
(6 214)
|
(7 714)
|
(8 306)
|
(9 529)
|
(9 315)
|
(9 193)
|
(11 267)
|
(11 726)
|
(11 871)
|
(11 919)
|
(12 495)
|
(13 447)
|
(14 172)
|
(14 765)
|
(14 696)
|
(14 370)
|
(14 078)
|
(13 405)
|
(13 295)
|
(13 004)
|
(12 469)
|
(11 562)
|
(11 321)
|
(9 654)
|
(9 588)
|
(11 235)
|
(15 653)
|
(13 003)
|
(13 310)
|
(12 639)
|
(14 181)
|
(11 766)
|
(11 867)
|
(11 317)
|
(14 763)
|
(12 814)
|
(12 720)
|
(13 259)
|
|
| Research & Development |
(1 558)
|
(1 800)
|
(2 573)
|
(3 003)
|
(3 680)
|
(3 552)
|
(2 483)
|
0
|
0
|
0
|
(3 711)
|
0
|
0
|
0
|
(4 282)
|
0
|
0
|
(658)
|
(3 717)
|
0
|
0
|
0
|
(3 903)
|
(2 181)
|
(2 437)
|
(2 947)
|
(3 078)
|
(3 228)
|
(4 284)
|
(5 279)
|
(5 548)
|
0
|
(4 896)
|
(4 362)
|
(3 887)
|
(4 246)
|
(3 495)
|
(4 147)
|
(5 299)
|
(4 968)
|
(5 286)
|
(4 479)
|
(5 115)
|
(6 105)
|
(7 041)
|
(8 631)
|
(8 419)
|
(7 457)
|
(7 085)
|
(6 225)
|
(5 746)
|
(6 549)
|
(5 722)
|
(4 292)
|
(3 928)
|
(6 277)
|
(6 303)
|
(6 359)
|
(593)
|
(2 237)
|
(1 910)
|
(3 411)
|
(654)
|
(966)
|
(982)
|
(242)
|
(677)
|
(3 110)
|
(3 579)
|
(3 858)
|
|
| Depreciation & Amortization |
(528)
|
(507)
|
(481)
|
(481)
|
(475)
|
(482)
|
(664)
|
0
|
0
|
0
|
(698)
|
0
|
0
|
0
|
(921)
|
0
|
0
|
(117)
|
(600)
|
0
|
0
|
(133)
|
(566)
|
(352)
|
(375)
|
(432)
|
(401)
|
(313)
|
(620)
|
(1 034)
|
(882)
|
0
|
(810)
|
(664)
|
(1 010)
|
(1 077)
|
(1 100)
|
(1 136)
|
(1 274)
|
(1 154)
|
(1 083)
|
(1 003)
|
(5 936)
|
(8 455)
|
(10 954)
|
(13 391)
|
(11 184)
|
(9 978)
|
(8 691)
|
(7 275)
|
(5 631)
|
(4 567)
|
(3 633)
|
(2 567)
|
(1 491)
|
(1 053)
|
(897)
|
(995)
|
(1 129)
|
(1 322)
|
(1 273)
|
(1 271)
|
(1 470)
|
(1 547)
|
(1 606)
|
(1 633)
|
(1 538)
|
(1 519)
|
(1 504)
|
(1 532)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 761)
|
(3 015)
|
(1 380)
|
281
|
(1 898)
|
767
|
(333)
|
0
|
(1 623)
|
(1 878)
|
(1 888)
|
0
|
(2 857)
|
(2 856)
|
(1 950)
|
0
|
(1 250)
|
(1 251)
|
0
|
0
|
0
|
0
|
256
|
0
|
(5 217)
|
0
|
(364)
|
0
|
(365)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(173)
|
(1 168)
|
(1 166)
|
0
|
203
|
204
|
202
|
0
|
0
|
0
|
0
|
2 964
|
4 081
|
3 676
|
3 730
|
0
|
(166)
|
(166)
|
(166)
|
0
|
(2 601)
|
(2 601)
|
(2 601)
|
0
|
(523)
|
0
|
(522)
|
|
| Operating Income |
(2 159)
N/A
|
(1 188)
+45%
|
(727)
+39%
|
(1 444)
-99%
|
(951)
+34%
|
842
N/A
|
2 463
+193%
|
3 663
+49%
|
6 220
+70%
|
10 591
+70%
|
10 326
-3%
|
5 313
-49%
|
1 793
-66%
|
(4 119)
N/A
|
(5 759)
-40%
|
(7 232)
-26%
|
(4 558)
+37%
|
(3 763)
+17%
|
(2 517)
+33%
|
(4 139)
-64%
|
(7 914)
-91%
|
2 160
N/A
|
(4 834)
N/A
|
5 037
N/A
|
7 213
+43%
|
(1 617)
N/A
|
(410)
+75%
|
(1 125)
-174%
|
(1 903)
-69%
|
(3 214)
-69%
|
(4 145)
-29%
|
(5 083)
-23%
|
(6 094)
-20%
|
(4 990)
+18%
|
(3 095)
+38%
|
(2 799)
+10%
|
1 956
N/A
|
2 346
+20%
|
2 115
-10%
|
(441)
N/A
|
(1 546)
-251%
|
(2 468)
-60%
|
(8 508)
-245%
|
(12 065)
-42%
|
(20 503)
-70%
|
(25 673)
-25%
|
(24 482)
+5%
|
(20 846)
+15%
|
(18 010)
+14%
|
(15 031)
+17%
|
(13 033)
+13%
|
(13 406)
-3%
|
(11 760)
+12%
|
(9 151)
+22%
|
1 006
N/A
|
768
-24%
|
(472)
N/A
|
(1 421)
-201%
|
(5 937)
-318%
|
(3 809)
+36%
|
(1 429)
+62%
|
1 230
N/A
|
2 352
+91%
|
4 186
+78%
|
3 470
-17%
|
1 660
-52%
|
1 853
+12%
|
(334)
N/A
|
408
N/A
|
253
-38%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(88)
|
(219)
|
1 914
|
1 790
|
2 330
|
430
|
(1 501)
|
(1 392)
|
(1 231)
|
778
|
(4 379)
|
(2 909)
|
(3 142)
|
(3 348)
|
(3 655)
|
(2 039)
|
(675)
|
(1 152)
|
941
|
927
|
(584)
|
363
|
3
|
(103)
|
182
|
(304)
|
(498)
|
(591)
|
(704)
|
(1 085)
|
(1 171)
|
(1 327)
|
(1 575)
|
(1 779)
|
(1 945)
|
(1 898)
|
(2 420)
|
(2 774)
|
(1 710)
|
(1 939)
|
(941)
|
(456)
|
(1 109)
|
(1 588)
|
(1 498)
|
(1 840)
|
(5 430)
|
(5 349)
|
(6 673)
|
(6 348)
|
(3 460)
|
(2 490)
|
(2 007)
|
(1 728)
|
(2 524)
|
(2 381)
|
(1 187)
|
(1 615)
|
(2 096)
|
(1 253)
|
(2 605)
|
(2 033)
|
(1 975)
|
(1 640)
|
(592)
|
(1 070)
|
(6 324)
|
(6 679)
|
(6 780)
|
(6 300)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(887)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 691)
|
0
|
0
|
(1 633)
|
(109)
|
(109)
|
(124)
|
0
|
(15)
|
0
|
(365)
|
0
|
(365)
|
0
|
0
|
0
|
410
|
2 370
|
3 366
|
3 366
|
1 526
|
0
|
0
|
0
|
(13 969)
|
(13 963)
|
(13 656)
|
(13 507)
|
(7 832)
|
(7 617)
|
(7 519)
|
(7 722)
|
2 567
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(523)
|
0
|
(522)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(28)
|
0
|
556
|
572
|
584
|
584
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
75
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(28)
|
(27)
|
(27)
|
0
|
16
|
0
|
15
|
17
|
(1)
|
(17)
|
2
|
0
|
0
|
0
|
5
|
(8)
|
(21)
|
(14)
|
0
|
(6)
|
4
|
(3)
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(228)
|
(235)
|
0
|
(233)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
10
|
10
|
(4)
|
24
|
15
|
11
|
25
|
|
| Total Other Income |
153
|
430
|
244
|
(76)
|
89
|
(127)
|
(19)
|
290
|
(40)
|
(29)
|
106
|
0
|
0
|
(1)
|
1 084
|
1 036
|
1 195
|
714
|
562
|
(6)
|
(659)
|
(371)
|
(1 166)
|
(1 443)
|
(943)
|
(801)
|
30
|
(486)
|
(491)
|
(341)
|
(465)
|
26
|
144
|
(69)
|
583
|
562
|
527
|
638
|
(335)
|
(64)
|
(84)
|
16
|
(55)
|
(53)
|
(201)
|
(214)
|
(117)
|
(186)
|
(195)
|
(239)
|
142
|
192
|
393
|
311
|
2 830
|
2 970
|
2 403
|
2 670
|
(527)
|
(666)
|
(412)
|
(339)
|
286
|
288
|
(101)
|
73
|
(1 584)
|
(1 532)
|
(1 199)
|
(1 335)
|
|
| Pre-Tax Income |
(2 122)
N/A
|
(977)
+54%
|
1 986
N/A
|
842
-58%
|
2 053
+144%
|
1 729
-16%
|
943
-45%
|
2 561
+172%
|
4 949
+93%
|
11 340
+129%
|
5 166
-54%
|
2 404
-53%
|
(1 349)
N/A
|
(7 468)
-454%
|
(8 330)
-12%
|
(8 235)
+1%
|
(4 038)
+51%
|
(4 193)
-4%
|
(939)
+78%
|
(3 218)
-243%
|
(9 157)
-185%
|
2 152
N/A
|
(7 701)
N/A
|
3 491
N/A
|
6 452
+85%
|
(4 357)
N/A
|
(1 016)
+77%
|
(2 338)
-130%
|
(3 247)
-39%
|
(4 640)
-43%
|
(5 779)
-25%
|
(6 384)
-10%
|
(7 875)
-23%
|
(6 821)
+13%
|
(4 823)
+29%
|
(4 152)
+14%
|
66
N/A
|
211
+220%
|
480
+127%
|
(74)
N/A
|
801
N/A
|
451
-44%
|
(8 166)
N/A
|
(13 719)
-68%
|
(22 202)
-62%
|
(27 733)
-25%
|
(43 995)
-59%
|
(40 347)
+8%
|
(38 535)
+4%
|
(35 126)
+9%
|
(24 184)
+31%
|
(23 320)
+4%
|
(20 894)
+10%
|
(18 292)
+12%
|
3 650
N/A
|
1 122
-69%
|
744
-34%
|
(599)
N/A
|
(8 734)
-1 359%
|
(5 733)
+34%
|
(4 451)
+22%
|
(1 147)
+74%
|
659
N/A
|
2 844
+332%
|
2 787
-2%
|
660
-76%
|
(6 555)
N/A
|
(8 529)
-30%
|
(8 083)
+5%
|
(7 356)
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
534
|
236
|
(368)
|
(282)
|
(369)
|
(396)
|
(267)
|
(332)
|
(498)
|
(1 832)
|
(1 284)
|
(1 027)
|
(594)
|
226
|
633
|
715
|
(4)
|
407
|
140
|
542
|
1 294
|
666
|
1 007
|
497
|
37
|
425
|
344
|
1 009
|
1 347
|
1 269
|
1 684
|
1 061
|
1 434
|
1 804
|
1 868
|
1 825
|
1 905
|
1 690
|
543
|
506
|
667
|
1 036
|
1 028
|
1 499
|
902
|
909
|
4 634
|
4 200
|
308
|
(68)
|
(4 285)
|
(4 284)
|
120
|
120
|
918
|
918
|
171
|
143
|
(123)
|
(123)
|
(124)
|
(96)
|
(49)
|
0
|
0
|
(60)
|
122
|
0
|
123
|
543
|
|
| Income from Continuing Operations |
(1 588)
|
(742)
|
1 619
|
558
|
1 682
|
1 332
|
675
|
2 229
|
4 451
|
9 508
|
3 882
|
1 377
|
(1 943)
|
(7 242)
|
(7 697)
|
(7 521)
|
(4 043)
|
(3 787)
|
(799)
|
(2 676)
|
(7 863)
|
2 818
|
(6 694)
|
3 988
|
6 489
|
(3 932)
|
(672)
|
(1 329)
|
(1 900)
|
(3 371)
|
(4 096)
|
(5 324)
|
(6 442)
|
(5 018)
|
(2 955)
|
(2 327)
|
1 970
|
1 900
|
1 023
|
432
|
1 469
|
1 488
|
(7 138)
|
(12 220)
|
(21 301)
|
(26 826)
|
(39 361)
|
(36 150)
|
(38 229)
|
(35 195)
|
(28 469)
|
(27 604)
|
(20 775)
|
(18 172)
|
4 568
|
2 040
|
915
|
(456)
|
(8 857)
|
(5 857)
|
(4 575)
|
(1 243)
|
610
|
2 796
|
2 739
|
600
|
(6 433)
|
(8 407)
|
(7 960)
|
(6 814)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
406
|
420
|
512
|
559
|
191
|
222
|
210
|
239
|
157
|
205
|
553
|
657
|
(797)
|
(400)
|
(1 917)
|
(1 804)
|
(620)
|
(817)
|
(390)
|
(204)
|
(467)
|
(238)
|
739
|
579
|
1 038
|
750
|
1 069
|
1 018
|
720
|
1 001
|
934
|
1 232
|
2 456
|
2 380
|
2 335
|
1 546
|
1 269
|
1 017
|
518
|
707
|
54
|
(48)
|
(24)
|
(16)
|
82
|
50
|
152
|
286
|
|
| Net Income (Common) |
(1 588)
N/A
|
(742)
+53%
|
1 619
N/A
|
558
-66%
|
1 682
+201%
|
1 332
-21%
|
675
-49%
|
2 229
+230%
|
4 451
+100%
|
9 508
+114%
|
2 554
-73%
|
50
-98%
|
(3 270)
N/A
|
(8 569)
-162%
|
(7 516)
+12%
|
(7 095)
+6%
|
(3 617)
+49%
|
(3 361)
+7%
|
(1 049)
+69%
|
(2 926)
-179%
|
(8 113)
-177%
|
2 568
N/A
|
(6 288)
N/A
|
4 408
N/A
|
7 001
+59%
|
(3 373)
N/A
|
(481)
+86%
|
(1 108)
-130%
|
(1 691)
-53%
|
(3 133)
-85%
|
(3 939)
-26%
|
(5 119)
-30%
|
(5 889)
-15%
|
(4 361)
+26%
|
(3 752)
+14%
|
(2 727)
+27%
|
54
N/A
|
97
+80%
|
403
+315%
|
(384)
N/A
|
1 079
N/A
|
1 284
+19%
|
(7 605)
N/A
|
(12 459)
-64%
|
(20 563)
-65%
|
(26 248)
-28%
|
(38 323)
-46%
|
(35 400)
+8%
|
(37 159)
-5%
|
(34 177)
+8%
|
(27 749)
+19%
|
(26 603)
+4%
|
(20 256)
+24%
|
40 067
N/A
|
60 478
+51%
|
59 150
-2%
|
58 393
-1%
|
(1 187)
N/A
|
(7 588)
-539%
|
(4 839)
+36%
|
(4 058)
+16%
|
(536)
+87%
|
664
N/A
|
2 747
+313%
|
2 716
-1%
|
585
-78%
|
(6 351)
N/A
|
(8 357)
-32%
|
(7 809)
+7%
|
(6 528)
+16%
|
|
| EPS (Diluted) |
-176.44
N/A
|
-82.44
+53%
|
161.9
N/A
|
62
-62%
|
186.88
+201%
|
148
-21%
|
75
-49%
|
222.9
+197%
|
494.55
+122%
|
950.8
+92%
|
255.4
-73%
|
5.55
-98%
|
-363.33
N/A
|
-952.11
-162%
|
-835.11
+12%
|
-788.33
+6%
|
-401.88
+49%
|
-373.44
+7%
|
-116.55
+69%
|
-325.11
-179%
|
-811.3
-150%
|
285.33
N/A
|
-698.66
N/A
|
440.8
N/A
|
700.1
+59%
|
-337.3
N/A
|
-48.1
+86%
|
-110.8
-130%
|
-169.1
-53%
|
-313.3
-85%
|
-393.9
-26%
|
-511.9
-30%
|
-588.9
-15%
|
-436.1
+26%
|
-375.2
+14%
|
-247.9
+34%
|
4.9
N/A
|
8.81
+80%
|
36.63
+316%
|
-34.9
N/A
|
98.09
N/A
|
116.72
+19%
|
-691.36
N/A
|
-1 132.63
-64%
|
-1 713.58
-51%
|
-2 187.33
-28%
|
-3 483.9
-59%
|
-2 950
+15%
|
-3 096.58
-5%
|
-3 107
0%
|
-2 312.41
+26%
|
-1 830.33
+21%
|
-1 404.22
+23%
|
2 735.34
N/A
|
4 114.04
+50%
|
3 997.12
-3%
|
3 945.97
-1%
|
-80.2
N/A
|
-512.7
-539%
|
-326.51
+36%
|
-284.41
+13%
|
-39.54
+86%
|
47.84
N/A
|
215.26
+350%
|
212.81
-1%
|
45.8
-78%
|
-497.68
N/A
|
-654.89
-32%
|
-611.91
+7%
|
-511.57
+16%
|
|