Talgo SA
LSE:0R99
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Talgo SA
LSE:0R99
|
ES |
|
M
|
Mindtell Technology Ltd
HKEX:8611
|
MY |
|
Qudian Inc
NYSE:QD
|
CN |
|
D
|
DIT Group Ltd
HKEX:726
|
HK |
|
T
|
Tah Hsin Industrial Corp
TWSE:1315
|
TW |
|
Episil-Precision Inc
TWSE:3016
|
TW |
|
Games Workshop Group PLC
LSE:GAW
|
UK |
|
S
|
San Miguel Corp
OTC:SMGBF
|
PH |
|
Sun* Inc
TSE:4053
|
JP |
|
N
|
Neo Telemedia Ltd
HKEX:8167
|
HK |
|
R
|
Rav Bariach 08 Industries Ltd
TASE:BRIH
|
IL |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
DE |
|
Formosa Advanced Technologies Co Ltd
TWSE:8131
|
TW |
|
Conduit Holdings Ltd
LSE:CRE
|
BM |
|
Brown & Brown Inc
NYSE:BRO
|
US |
|
SRS Holdings Co Ltd
TSE:8163
|
JP |
|
Kumagai Gumi Co Ltd
TSE:1861
|
JP |
|
Osirium Technologies PLC
LSE:OSI
|
UK |
Income Statement
Earnings Waterfall
Talgo SA
Income Statement
Talgo SA
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
4
|
12
|
22
|
39
|
37
|
26
|
0
|
0
|
|
| Revenue |
266
N/A
|
294
+11%
|
357
+21%
|
521
+46%
|
85
-84%
|
163
+91%
|
237
+45%
|
324
+37%
|
400
+23%
|
490
+22%
|
524
+7%
|
402
-23%
|
622
+55%
|
671
+8%
|
686
+2%
|
487
-29%
|
757
+55%
|
834
+10%
|
845
+1%
|
555
-34%
|
614
+10%
|
469
-24%
|
540
+15%
|
652
+21%
|
710
+9%
|
669
-6%
|
593
-11%
|
618
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(107)
|
(126)
|
(163)
|
(323)
|
(31)
|
(53)
|
(68)
|
(149)
|
(93)
|
(126)
|
(157)
|
(211)
|
(263)
|
(330)
|
(364)
|
(345)
|
(469)
|
(521)
|
(513)
|
(356)
|
(296)
|
(276)
|
(242)
|
(380)
|
(318)
|
(396)
|
(358)
|
(416)
|
|
| Gross Profit |
159
N/A
|
168
+6%
|
195
+16%
|
198
+2%
|
54
-73%
|
110
+105%
|
169
+53%
|
176
+4%
|
307
+75%
|
364
+19%
|
367
+1%
|
190
-48%
|
359
+89%
|
341
-5%
|
322
-6%
|
142
-56%
|
288
+103%
|
313
+9%
|
331
+6%
|
200
-40%
|
317
+59%
|
193
-39%
|
298
+54%
|
272
-9%
|
391
+44%
|
273
-30%
|
235
-14%
|
203
-14%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(124)
|
(127)
|
(131)
|
(118)
|
(46)
|
(92)
|
(142)
|
(143)
|
(264)
|
(311)
|
(307)
|
(140)
|
(285)
|
(286)
|
(279)
|
(145)
|
(281)
|
(288)
|
(296)
|
(158)
|
(272)
|
(167)
|
(259)
|
(213)
|
(327)
|
(344)
|
(372)
|
(242)
|
|
| Selling, General & Administrative |
(73)
|
(75)
|
(74)
|
(100)
|
(28)
|
(55)
|
(82)
|
(111)
|
(139)
|
(172)
|
(175)
|
(127)
|
(186)
|
(185)
|
(186)
|
(124)
|
(188)
|
(199)
|
(202)
|
(143)
|
(180)
|
(151)
|
(161)
|
(185)
|
(203)
|
(200)
|
(204)
|
(218)
|
|
| Depreciation & Amortization |
(13)
|
(13)
|
(14)
|
(19)
|
(5)
|
(11)
|
(17)
|
(23)
|
(27)
|
(28)
|
(27)
|
(16)
|
(25)
|
(26)
|
(28)
|
(17)
|
(28)
|
(29)
|
(28)
|
(19)
|
(23)
|
(18)
|
(18)
|
(17)
|
(20)
|
(24)
|
(29)
|
(36)
|
|
| Other Operating Expenses |
(39)
|
(39)
|
(44)
|
1
|
(13)
|
(26)
|
(43)
|
(8)
|
(98)
|
(110)
|
(104)
|
4
|
(74)
|
(74)
|
(65)
|
(5)
|
(64)
|
(60)
|
(67)
|
3
|
(69)
|
2
|
(80)
|
(11)
|
(104)
|
(120)
|
(139)
|
12
|
|
| Operating Income |
35
N/A
|
41
+18%
|
64
+55%
|
80
+26%
|
8
-90%
|
19
+125%
|
27
+42%
|
33
+25%
|
43
+30%
|
54
+24%
|
60
+12%
|
51
-15%
|
74
+46%
|
55
-26%
|
43
-22%
|
(3)
N/A
|
7
N/A
|
25
+235%
|
35
+42%
|
41
+18%
|
45
+9%
|
27
-41%
|
39
+48%
|
59
+51%
|
64
+8%
|
(71)
N/A
|
(137)
-92%
|
(39)
+71%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(11)
|
(8)
|
(10)
|
(10)
|
(12)
|
(9)
|
(13)
|
(13)
|
(11)
|
(6)
|
(5)
|
(11)
|
(21)
|
(38)
|
(36)
|
(23)
|
(36)
|
(23)
|
|
| Non-Reccuring Items |
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 |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(25)
|
|
| Pre-Tax Income |
32
N/A
|
37
+17%
|
60
+63%
|
75
+26%
|
6
-92%
|
14
+136%
|
19
+39%
|
24
+22%
|
32
+35%
|
41
+27%
|
49
+19%
|
43
-12%
|
64
+48%
|
45
-29%
|
31
-32%
|
(12)
N/A
|
(5)
+56%
|
12
N/A
|
24
+106%
|
36
+47%
|
40
+12%
|
15
-63%
|
18
+22%
|
21
+17%
|
28
+31%
|
(95)
N/A
|
(173)
-82%
|
(87)
+50%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(6)
|
(9)
|
(15)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(4)
|
(9)
|
(10)
|
(9)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(14)
|
(15)
|
(9)
|
(8)
|
(13)
|
(15)
|
(13)
|
|
| Income from Continuing Operations |
26
|
31
|
51
|
60
|
4
|
10
|
15
|
18
|
26
|
34
|
40
|
38
|
54
|
35
|
22
|
(17)
|
(13)
|
3
|
15
|
28
|
33
|
1
|
3
|
12
|
20
|
(108)
|
(188)
|
(101)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
|
| Net Income (Common) |
26
N/A
|
31
+20%
|
51
+63%
|
60
+18%
|
4
-93%
|
10
+138%
|
15
+48%
|
18
+20%
|
25
+43%
|
34
+32%
|
40
+18%
|
38
-3%
|
54
+41%
|
35
-36%
|
22
-37%
|
(17)
N/A
|
(13)
+26%
|
3
N/A
|
15
+425%
|
28
+80%
|
33
+21%
|
1
-96%
|
3
+111%
|
14
+349%
|
22
+58%
|
(106)
N/A
|
(185)
-75%
|
(98)
+47%
|
|
| EPS (Diluted) |
0.18
N/A
|
14.13
+7 750%
|
0.73
-95%
|
0.57
-22%
|
0.03
-95%
|
0.07
+133%
|
0.11
+57%
|
0.13
+18%
|
0.18
+38%
|
0.25
+39%
|
0.29
+16%
|
0.29
N/A
|
0.39
+34%
|
0.27
-31%
|
0.17
-37%
|
-0.13
N/A
|
-0.1
+23%
|
0.02
N/A
|
0.12
+500%
|
0.21
+75%
|
0.27
+29%
|
0.01
-96%
|
0.02
+100%
|
0.11
+450%
|
0.17
+55%
|
-0.86
N/A
|
-1.52
-77%
|
-0.79
+48%
|
|