S
Sama Aluminium Co Ltd
KRX:006110
Sama Aluminium Co Ltd
KRX:006110
Price:
53 000
KRW
2.32%
Market Closed
Market Cap:
₩801.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sama Aluminium Co Ltd
KRX:006110
|
KR |
|
Mitsui Matsushima Holdings Co Ltd
TSE:1518
|
JP |
|
A
|
Ageas SA
LSE:0Q99
|
BE |
|
Relaxo Footwears Ltd
NSE:RELAXO
|
IN |
|
MultiChoice Group Ltd
OTC:MCHOY
|
ZA |
|
Crescent NV
XBRU:OPTI
|
BE |
|
Aquis Exchange PLC
LSE:AQX
|
UK |
|
Coursera Inc
NYSE:COUR
|
US |
|
Zug Estates Holding AG
SIX:ZUGN
|
CH |
|
Ikena Oncology Inc
NASDAQ:IKNA
|
US |
|
Nippon Antenna Co Ltd
TSE:6930
|
JP |
|
Meta Media Holdings Ltd
HKEX:72
|
HK |
|
Sun Art Retail Group Ltd
HKEX:6808
|
CN |
|
N
|
Novo Nordisk A/S
LSE:0QIU
|
DK |
|
C
|
China Railway Hi-tech Industry Corp Ltd
SSE:600528
|
CN |
|
Isamu Paint Co Ltd
TSE:4624
|
JP |
Income Statement
Earnings Waterfall
Sama Aluminium Co Ltd
Sama Aluminium Co Ltd
Income Statement
Sama Aluminium Co Ltd
Sama Aluminium Co Ltd
Currency: KRW
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3 571
|
3 696
|
3 638
|
3 494
|
3 266
|
3 212
|
3 310
|
3 359
|
3 392
|
3 133
|
2 763
|
2 457
|
2 209
|
0
|
0
|
0
|
1 902
|
436
|
1 025
|
0
|
2 435
|
1 198
|
1 161
|
1 683
|
2 191
|
1 527
|
1 334
|
1 080
|
1 310
|
1 146
|
1 251
|
1 551
|
1 931
|
2 150
|
2 267
|
2 296
|
2 261
|
2 316
|
2 332
|
2 333
|
2 328
|
2 327
|
2 300
|
2 267
|
2 279
|
2 295
|
2 281
|
2 285
|
2 261
|
2 244
|
2 241
|
2 187
|
2 132
|
2 051
|
1 960
|
1 883
|
1 824
|
1 794
|
1 758
|
1 715
|
1 664
|
1 679
|
1 879
|
2 180
|
2 670
|
3 024
|
3 118
|
2 832
|
2 215
|
1 929
|
2 557
|
3 503
|
4 553
|
0
|
0
|
0
|
|
| Revenue |
136 120
N/A
|
136 277
+0%
|
136 925
+0%
|
136 497
0%
|
134 247
-2%
|
134 769
+0%
|
137 853
+2%
|
141 863
+3%
|
144 555
+2%
|
141 786
-2%
|
138 091
-3%
|
137 155
-1%
|
136 465
-1%
|
142 300
+4%
|
149 292
+5%
|
151 224
+1%
|
153 990
+2%
|
154 473
+0%
|
154 051
0%
|
156 279
+1%
|
158 084
+1%
|
158 548
+0%
|
158 472
0%
|
157 227
-1%
|
150 091
-5%
|
145 312
-3%
|
138 271
-5%
|
130 026
-6%
|
128 945
-1%
|
127 010
-2%
|
126 360
-1%
|
127 410
+1%
|
124 979
-2%
|
125 273
+0%
|
122 185
-2%
|
121 977
0%
|
124 283
+2%
|
126 933
+2%
|
127 912
+1%
|
129 021
+1%
|
129 274
+0%
|
127 054
-2%
|
129 575
+2%
|
134 300
+4%
|
136 859
+2%
|
141 937
+4%
|
150 795
+6%
|
158 369
+5%
|
171 319
+8%
|
182 772
+7%
|
190 587
+4%
|
192 742
+1%
|
191 124
-1%
|
192 380
+1%
|
188 530
-2%
|
189 800
+1%
|
197 013
+4%
|
207 652
+5%
|
220 441
+6%
|
235 763
+7%
|
252 966
+7%
|
268 684
+6%
|
289 622
+8%
|
306 192
+6%
|
312 056
+2%
|
306 942
-2%
|
293 758
-4%
|
281 495
-4%
|
268 023
-5%
|
260 149
-3%
|
261 955
+1%
|
250 121
-5%
|
251 733
+1%
|
254 511
+1%
|
253 379
0%
|
264 796
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(132 886)
|
(131 351)
|
(131 730)
|
(132 112)
|
(130 605)
|
(130 586)
|
(131 460)
|
(133 162)
|
(131 202)
|
(126 491)
|
(122 835)
|
(119 631)
|
(119 720)
|
(125 963)
|
(131 555)
|
(134 288)
|
(138 085)
|
(138 702)
|
(139 656)
|
(143 400)
|
(144 635)
|
(145 105)
|
(144 664)
|
(143 086)
|
(137 271)
|
(133 547)
|
(127 925)
|
(121 461)
|
(120 399)
|
(118 463)
|
(118 188)
|
(118 481)
|
(117 254)
|
(118 676)
|
(117 299)
|
(116 459)
|
(118 421)
|
(118 681)
|
(118 211)
|
(119 794)
|
(118 217)
|
(116 125)
|
(118 442)
|
(122 783)
|
(125 706)
|
(131 075)
|
(137 943)
|
(144 162)
|
(155 516)
|
(164 995)
|
(171 806)
|
(173 494)
|
(172 669)
|
(174 136)
|
(170 439)
|
(171 877)
|
(177 372)
|
(186 205)
|
(195 981)
|
(207 139)
|
(222 437)
|
(236 669)
|
(256 299)
|
(270 822)
|
(273 483)
|
(270 861)
|
(260 505)
|
(253 553)
|
(247 572)
|
(242 255)
|
(245 841)
|
(239 367)
|
(242 413)
|
(246 381)
|
(248 753)
|
(260 182)
|
|
| Gross Profit |
3 235
N/A
|
4 926
+52%
|
5 194
+5%
|
4 384
-16%
|
3 643
-17%
|
4 183
+15%
|
6 394
+53%
|
8 702
+36%
|
13 354
+53%
|
15 294
+15%
|
15 255
0%
|
17 523
+15%
|
16 745
-4%
|
16 338
-2%
|
17 738
+9%
|
16 937
-5%
|
15 905
-6%
|
15 770
-1%
|
14 394
-9%
|
12 879
-11%
|
13 449
+4%
|
13 445
0%
|
13 810
+3%
|
14 142
+2%
|
12 820
-9%
|
11 765
-8%
|
10 345
-12%
|
8 563
-17%
|
8 546
0%
|
8 546
N/A
|
8 172
-4%
|
8 930
+9%
|
7 725
-13%
|
6 597
-15%
|
4 886
-26%
|
5 518
+13%
|
5 861
+6%
|
8 252
+41%
|
9 702
+18%
|
9 228
-5%
|
11 057
+20%
|
10 930
-1%
|
11 133
+2%
|
11 518
+3%
|
11 153
-3%
|
10 864
-3%
|
12 855
+18%
|
14 209
+11%
|
15 802
+11%
|
17 778
+13%
|
18 781
+6%
|
19 248
+2%
|
18 456
-4%
|
18 243
-1%
|
18 089
-1%
|
17 921
-1%
|
19 642
+10%
|
21 445
+9%
|
24 460
+14%
|
28 624
+17%
|
30 529
+7%
|
32 015
+5%
|
33 323
+4%
|
35 370
+6%
|
38 573
+9%
|
36 081
-6%
|
33 253
-8%
|
27 942
-16%
|
20 452
-27%
|
17 895
-13%
|
16 114
-10%
|
10 754
-33%
|
9 321
-13%
|
8 129
-13%
|
4 626
-43%
|
4 614
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 494)
|
(7 370)
|
(7 283)
|
(7 174)
|
(6 991)
|
(6 908)
|
(6 801)
|
(6 819)
|
(6 769)
|
(6 779)
|
(6 717)
|
(6 782)
|
(7 134)
|
(7 008)
|
(6 961)
|
(7 455)
|
(7 097)
|
(7 599)
|
(8 184)
|
(7 208)
|
(7 226)
|
(7 251)
|
(7 171)
|
(7 865)
|
(7 788)
|
(7 588)
|
(7 597)
|
(7 405)
|
(7 383)
|
(7 400)
|
(7 219)
|
(7 339)
|
(7 532)
|
(7 677)
|
(8 050)
|
(8 046)
|
(7 644)
|
(7 469)
|
(7 575)
|
(7 520)
|
(7 466)
|
(7 750)
|
(7 651)
|
(8 045)
|
(7 694)
|
(7 799)
|
(8 481)
|
(9 052)
|
(10 273)
|
(12 708)
|
(13 599)
|
(13 704)
|
(12 014)
|
(12 037)
|
(11 483)
|
(11 929)
|
(12 261)
|
(13 378)
|
(14 305)
|
(14 913)
|
(15 082)
|
(15 439)
|
(15 514)
|
(15 473)
|
(16 002)
|
(16 129)
|
(16 739)
|
(17 141)
|
(16 681)
|
(18 128)
|
(18 024)
|
(18 146)
|
(18 911)
|
(18 589)
|
(18 756)
|
(18 809)
|
|
| Selling, General & Administrative |
(7 418)
|
(7 295)
|
(7 210)
|
(7 106)
|
(6 938)
|
(6 858)
|
(6 751)
|
(6 775)
|
(6 716)
|
(6 724)
|
(6 667)
|
(6 729)
|
(7 087)
|
(7 630)
|
(8 049)
|
(8 173)
|
(7 008)
|
(6 787)
|
(6 574)
|
(6 767)
|
(7 103)
|
(7 457)
|
(7 705)
|
(7 596)
|
(7 707)
|
(7 724)
|
(7 651)
|
(7 426)
|
(7 107)
|
(7 068)
|
(6 916)
|
(7 007)
|
(7 215)
|
(7 279)
|
(7 284)
|
(7 272)
|
(7 251)
|
(7 175)
|
(7 199)
|
(7 188)
|
(7 230)
|
(7 340)
|
(7 434)
|
(7 565)
|
(7 511)
|
(7 645)
|
(8 340)
|
(8 915)
|
(10 021)
|
(10 790)
|
(11 498)
|
(11 464)
|
(11 293)
|
(11 021)
|
(10 390)
|
(10 722)
|
(11 005)
|
(11 790)
|
(12 718)
|
(13 323)
|
(13 895)
|
(13 894)
|
(14 160)
|
(14 301)
|
(15 440)
|
(15 684)
|
(15 818)
|
(15 720)
|
(14 723)
|
(14 960)
|
(14 801)
|
(14 908)
|
(16 368)
|
(16 044)
|
(16 386)
|
(16 612)
|
|
| Research & Development |
(30)
|
(28)
|
(27)
|
(28)
|
(20)
|
(22)
|
(24)
|
(19)
|
(16)
|
(13)
|
(7)
|
(8)
|
(9)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(76)
|
(20)
|
(20)
|
0
|
(20)
|
0
|
(79)
|
(113)
|
(170)
|
(219)
|
(180)
|
(197)
|
(204)
|
(281)
|
(290)
|
(295)
|
(268)
|
(168)
|
(147)
|
(103)
|
(108)
|
(109)
|
(88)
|
(94)
|
(52)
|
0
|
(28)
|
(25)
|
(41)
|
(47)
|
(51)
|
(71)
|
(80)
|
(197)
|
(195)
|
(178)
|
(178)
|
(61)
|
(59)
|
(59)
|
(45)
|
(42)
|
(35)
|
(33)
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(46)
|
(47)
|
(44)
|
(38)
|
(34)
|
(27)
|
(26)
|
(26)
|
(37)
|
(43)
|
(45)
|
(46)
|
(38)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(47)
|
(11)
|
(24)
|
(41)
|
(60)
|
(46)
|
(49)
|
(48)
|
(105)
|
(114)
|
(124)
|
(136)
|
(113)
|
(116)
|
(119)
|
(122)
|
(125)
|
(125)
|
(126)
|
(127)
|
(128)
|
(129)
|
(130)
|
(131)
|
(132)
|
(130)
|
(128)
|
(127)
|
(211)
|
(324)
|
(502)
|
(621)
|
(641)
|
(783)
|
(863)
|
(994)
|
(1 078)
|
(1 135)
|
(1 135)
|
(1 139)
|
(1 142)
|
(1 058)
|
(874)
|
(694)
|
(515)
|
(401)
|
(881)
|
(1 397)
|
(1 958)
|
(2 506)
|
(2 562)
|
(2 577)
|
(2 543)
|
(2 545)
|
(2 370)
|
(2 196)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
622
|
1 088
|
718
|
(34)
|
(811)
|
(1 609)
|
(440)
|
0
|
237
|
578
|
(228)
|
0
|
182
|
182
|
182
|
0
|
0
|
0
|
0
|
0
|
0
|
(357)
|
(357)
|
0
|
0
|
(103)
|
(102)
|
0
|
(172)
|
0
|
(255)
|
0
|
(24)
|
15
|
15
|
0
|
(1 547)
|
(1 548)
|
(1 548)
|
0
|
(36)
|
(35)
|
(35)
|
0
|
(392)
|
(392)
|
(392)
|
0
|
(445)
|
(445)
|
(445)
|
0
|
(44)
|
(40)
|
(25)
|
0
|
(661)
|
(661)
|
(661)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(4 259)
N/A
|
(2 444)
+43%
|
(2 088)
+15%
|
(2 789)
-34%
|
(3 349)
-20%
|
(2 725)
+19%
|
(408)
+85%
|
1 882
N/A
|
6 584
+250%
|
8 516
+29%
|
8 538
+0%
|
10 741
+26%
|
9 612
-11%
|
9 329
-3%
|
10 777
+16%
|
9 482
-12%
|
8 808
-7%
|
8 171
-7%
|
6 210
-24%
|
5 670
-9%
|
6 223
+10%
|
6 192
0%
|
6 637
+7%
|
6 276
-5%
|
5 033
-20%
|
4 177
-17%
|
2 749
-34%
|
1 160
-58%
|
1 164
+0%
|
1 147
-1%
|
953
-17%
|
1 589
+67%
|
194
-88%
|
(1 081)
N/A
|
(3 165)
-193%
|
(2 528)
+20%
|
(1 782)
+30%
|
783
N/A
|
2 127
+172%
|
1 708
-20%
|
3 590
+110%
|
3 180
-11%
|
3 482
+9%
|
3 472
0%
|
3 459
0%
|
3 064
-11%
|
4 372
+43%
|
5 156
+18%
|
5 530
+7%
|
5 069
-8%
|
5 182
+2%
|
5 544
+7%
|
6 441
+16%
|
6 206
-4%
|
6 606
+6%
|
5 992
-9%
|
7 380
+23%
|
8 067
+9%
|
10 155
+26%
|
13 711
+35%
|
15 447
+13%
|
16 576
+7%
|
17 809
+7%
|
19 898
+12%
|
22 571
+13%
|
19 952
-12%
|
16 514
-17%
|
10 801
-35%
|
3 771
-65%
|
(233)
N/A
|
(1 910)
-720%
|
(7 392)
-287%
|
(9 591)
-30%
|
(10 459)
-9%
|
(14 130)
-35%
|
(14 195)
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 715)
|
(3 645)
|
(3 522)
|
(3 308)
|
(2 992)
|
(3 019)
|
(3 147)
|
(2 531)
|
(2 486)
|
(1 592)
|
(1 502)
|
(1 864)
|
(1 734)
|
(1 868)
|
(2 290)
|
(1 290)
|
(1 109)
|
(971)
|
(237)
|
(2 528)
|
(2 583)
|
(2 788)
|
(2 616)
|
(1 099)
|
(677)
|
(847)
|
(673)
|
(977)
|
(876)
|
(860)
|
(1 432)
|
(1 027)
|
(1 375)
|
(1 776)
|
(1 710)
|
(1 558)
|
(1 801)
|
(2 161)
|
(2 292)
|
(3 461)
|
(2 271)
|
(2 864)
|
(2 561)
|
(1 825)
|
(3 765)
|
(3 040)
|
(2 898)
|
(2 866)
|
(1 768)
|
(1 467)
|
(1 568)
|
(1 312)
|
(1 611)
|
(1 474)
|
(1 759)
|
(2 231)
|
(2 688)
|
(2 414)
|
(2 169)
|
(1 064)
|
(192)
|
(366)
|
483
|
1 178
|
(1 465)
|
(1 439)
|
(1 860)
|
(2 028)
|
394
|
1 460
|
1 253
|
(1 837)
|
(986)
|
(3 339)
|
(3 709)
|
(2 812)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(231)
|
(355)
|
0
|
0
|
(124)
|
(103)
|
0
|
0
|
(275)
|
0
|
(255)
|
0
|
(83)
|
(68)
|
0
|
0
|
(1 548)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(392)
|
0
|
0
|
0
|
(445)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(661)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
(6)
|
6
|
7
|
325
|
325
|
0
|
316
|
12 467
|
12 471
|
12 471
|
12 472
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
122
|
130
|
400
|
0
|
345
|
0
|
2 161
|
0
|
2 172
|
2 169
|
175
|
175
|
113
|
0
|
224
|
0
|
0
|
207
|
63
|
0
|
63
|
63
|
2
|
4
|
12
|
37
|
36
|
0
|
0
|
0
|
4
|
0
|
9
|
(47)
|
(43)
|
(34)
|
(426)
|
(622)
|
(583)
|
(595)
|
(253)
|
0
|
(2 761)
|
(2 756)
|
(2 707)
|
(2 706)
|
10
|
10
|
0
|
4
|
|
| Total Other Income |
25
|
180
|
(129)
|
(240)
|
222
|
80
|
411
|
192
|
(212)
|
(582)
|
(715)
|
(860)
|
(841)
|
(476)
|
(440)
|
(300)
|
0
|
0
|
1
|
0
|
(154)
|
(287)
|
(111)
|
(106)
|
(608)
|
(179)
|
(358)
|
(239)
|
227
|
687
|
367
|
638
|
254
|
2 257
|
175
|
(358)
|
(1 195)
|
(1 059)
|
(1 186)
|
(583)
|
166
|
438
|
457
|
391
|
592
|
600
|
592
|
157
|
1 338
|
1 345
|
1 959
|
2 276
|
1 581
|
1 604
|
910
|
870
|
63
|
83
|
0
|
164
|
212
|
230
|
728
|
575
|
524
|
503
|
136
|
242
|
449
|
465
|
425
|
335
|
239
|
246
|
278
|
154
|
|
| Pre-Tax Income |
(7 951)
N/A
|
(5 916)
+26%
|
(5 734)
+3%
|
(6 331)
-10%
|
(5 793)
+8%
|
(5 340)
+8%
|
(3 144)
+41%
|
(142)
+95%
|
16 354
N/A
|
18 811
+15%
|
18 790
0%
|
20 488
+9%
|
7 042
-66%
|
6 985
-1%
|
8 047
+15%
|
7 892
-2%
|
7 705
-2%
|
7 200
-7%
|
5 974
-17%
|
3 142
-47%
|
3 487
+11%
|
3 117
-11%
|
3 906
+25%
|
5 071
+30%
|
3 747
-26%
|
3 151
-16%
|
1 840
-42%
|
73
-96%
|
915
+1 153%
|
974
+6%
|
231
-76%
|
1 200
+419%
|
1 002
-17%
|
(955)
N/A
|
(2 526)
-165%
|
(2 273)
+10%
|
(4 728)
-108%
|
(2 364)
+50%
|
(1 238)
+48%
|
(2 336)
-89%
|
1 435
N/A
|
754
-47%
|
1 123
+49%
|
2 245
+100%
|
265
-88%
|
556
+110%
|
2 129
+283%
|
2 510
+18%
|
3 554
+42%
|
4 951
+39%
|
5 585
+13%
|
6 546
+17%
|
6 413
-2%
|
6 336
-1%
|
5 757
-9%
|
4 631
-20%
|
4 368
-6%
|
5 739
+31%
|
7 995
+39%
|
12 762
+60%
|
14 979
+17%
|
16 406
+10%
|
18 593
+13%
|
21 028
+13%
|
21 047
+0%
|
18 421
-12%
|
14 537
-21%
|
9 015
-38%
|
1 192
-87%
|
(1 064)
N/A
|
(2 940)
-176%
|
(11 600)
-295%
|
(10 327)
+11%
|
(13 541)
-31%
|
(17 560)
-30%
|
(16 848)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
3 428
|
3 428
|
3 428
|
(690)
|
(4 016)
|
(4 339)
|
(5 289)
|
(1 634)
|
(2 140)
|
(2 453)
|
(2 145)
|
(1 766)
|
(1 615)
|
(1 216)
|
(510)
|
(884)
|
(794)
|
(933)
|
(1 199)
|
(984)
|
(837)
|
(619)
|
(593)
|
(540)
|
(547)
|
(396)
|
(248)
|
(118)
|
(50)
|
637
|
572
|
1 396
|
1 265
|
668
|
804
|
(424)
|
(350)
|
(437)
|
(581)
|
(141)
|
(176)
|
(539)
|
(626)
|
(786)
|
(1 174)
|
(1 290)
|
(1 516)
|
(1 461)
|
(1 343)
|
(1 176)
|
(847)
|
(856)
|
(983)
|
(1 477)
|
(2 571)
|
(2 826)
|
(3 313)
|
(3 616)
|
(4 030)
|
(3 840)
|
(3 854)
|
(2 895)
|
(1 697)
|
2 214
|
3 271
|
3 329
|
4 046
|
972
|
761
|
928
|
635
|
|
| Income from Continuing Operations |
(7 951)
|
(5 916)
|
(5 734)
|
(6 331)
|
(5 793)
|
(1 912)
|
284
|
3 286
|
15 664
|
14 796
|
14 451
|
15 199
|
5 408
|
4 844
|
5 594
|
5 746
|
5 939
|
5 584
|
4 757
|
2 632
|
2 602
|
2 323
|
2 973
|
3 872
|
2 763
|
2 314
|
1 220
|
(521)
|
375
|
427
|
(164)
|
953
|
884
|
(1 005)
|
(1 889)
|
(1 701)
|
(3 332)
|
(1 098)
|
(569)
|
(1 532)
|
1 011
|
403
|
684
|
1 663
|
124
|
379
|
1 591
|
1 885
|
2 768
|
3 778
|
4 295
|
5 030
|
4 952
|
4 994
|
4 582
|
3 785
|
3 512
|
4 756
|
6 517
|
10 191
|
12 153
|
13 094
|
14 978
|
16 999
|
17 207
|
14 567
|
11 642
|
7 318
|
3 406
|
2 208
|
389
|
(7 555)
|
(9 355)
|
(12 780)
|
(16 632)
|
(16 213)
|
|
| Net Income (Common) |
(7 951)
N/A
|
(5 916)
+26%
|
(5 734)
+3%
|
(6 331)
-10%
|
(5 793)
+8%
|
(1 912)
+67%
|
284
N/A
|
3 286
+1 057%
|
15 664
+377%
|
14 796
-6%
|
14 451
-2%
|
15 199
+5%
|
5 408
-64%
|
4 844
-10%
|
5 594
+15%
|
5 746
+3%
|
5 939
+3%
|
5 584
-6%
|
4 757
-15%
|
2 632
-45%
|
2 602
-1%
|
2 323
-11%
|
2 973
+28%
|
3 872
+30%
|
2 763
-29%
|
2 314
-16%
|
1 220
-47%
|
(521)
N/A
|
375
N/A
|
427
+14%
|
(164)
N/A
|
953
N/A
|
884
-7%
|
(1 005)
N/A
|
(1 889)
-88%
|
(1 701)
+10%
|
(3 332)
-96%
|
(1 098)
+67%
|
(569)
+48%
|
(1 532)
-169%
|
1 011
N/A
|
403
-60%
|
684
+70%
|
1 663
+143%
|
124
-93%
|
379
+206%
|
1 591
+320%
|
1 885
+18%
|
2 768
+47%
|
3 778
+36%
|
4 295
+14%
|
5 030
+17%
|
4 952
-2%
|
4 994
+1%
|
4 582
-8%
|
3 785
-17%
|
3 512
-7%
|
4 756
+35%
|
6 517
+37%
|
10 191
+56%
|
12 153
+19%
|
13 094
+8%
|
14 978
+14%
|
16 999
+13%
|
17 207
+1%
|
14 567
-15%
|
11 642
-20%
|
7 318
-37%
|
3 406
-53%
|
2 208
-35%
|
389
-82%
|
(7 555)
N/A
|
(9 355)
-24%
|
(12 780)
-37%
|
(16 632)
-30%
|
(16 213)
+3%
|
|
| EPS (Diluted) |
-993.87
N/A
|
-739.5
+26%
|
-573.4
+22%
|
-575.54
0%
|
-579.29
-1%
|
-173.81
+70%
|
25.81
N/A
|
298.72
+1 057%
|
1 424
+377%
|
1 345.09
-6%
|
1 313.72
-2%
|
1 381.72
+5%
|
491.64
-64%
|
440.36
-10%
|
508.54
+15%
|
522.36
+3%
|
539.9
+3%
|
507.63
-6%
|
432.46
-15%
|
239.27
-45%
|
236.54
-1%
|
211.17
-11%
|
270.27
+28%
|
352.01
+30%
|
251.18
-29%
|
210.36
-16%
|
110.9
-47%
|
-47.37
N/A
|
34.09
N/A
|
38.83
+14%
|
-14.9
N/A
|
79.41
N/A
|
80.37
+1%
|
-91.36
N/A
|
-171.72
-88%
|
-154.63
+10%
|
-302.91
-96%
|
-99.81
+67%
|
-51.74
+48%
|
-139.27
-169%
|
91.89
N/A
|
36.63
-60%
|
62.18
+70%
|
151.18
+143%
|
11.27
-93%
|
34.45
+206%
|
144.63
+320%
|
171.36
+18%
|
251.65
+47%
|
343.45
+36%
|
390.45
+14%
|
457.27
+17%
|
450.18
-2%
|
454
+1%
|
416.54
-8%
|
344.09
-17%
|
319.27
-7%
|
432.34
+35%
|
592.46
+37%
|
926.46
+56%
|
1 104.82
+19%
|
1 190.33
+8%
|
1 361.62
+14%
|
1 545.35
+13%
|
1 564.24
+1%
|
990.15
-37%
|
791.36
-20%
|
497.42
-37%
|
235.06
-53%
|
150.07
-36%
|
26.47
-82%
|
-513.49
N/A
|
-635.91
-24%
|
-868.71
-37%
|
-1 130.54
-30%
|
-1 102.06
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
