Himatsingka Seide Ltd
NSE:HIMATSEIDE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Himatsingka Seide Ltd
NSE:HIMATSEIDE
|
IN |
Income Statement
Earnings Waterfall
Himatsingka Seide Ltd
Income Statement
Himatsingka Seide Ltd
| 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 |
302
|
358
|
398
|
419
|
385
|
0
|
0
|
0
|
492
|
0
|
0
|
0
|
281
|
0
|
0
|
0
|
403
|
0
|
0
|
0
|
477
|
0
|
0
|
0
|
569
|
0
|
0
|
0
|
743
|
0
|
0
|
0
|
649
|
0
|
0
|
0
|
807
|
0
|
0
|
0
|
864
|
0
|
0
|
0
|
1 391
|
0
|
0
|
0
|
1 687
|
0
|
0
|
0
|
1 501
|
0
|
0
|
0
|
1 475
|
0
|
0
|
0
|
2 010
|
0
|
0
|
0
|
2 479
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
8 973
N/A
|
10 554
+18%
|
10 590
+0%
|
10 931
+3%
|
10 336
-5%
|
10 117
-2%
|
10 457
+3%
|
10 525
+1%
|
10 753
+2%
|
11 721
+9%
|
12 388
+6%
|
12 432
+0%
|
12 327
-1%
|
12 568
+2%
|
12 636
+1%
|
13 693
+8%
|
14 287
+4%
|
14 848
+4%
|
15 910
+7%
|
16 299
+2%
|
16 894
+4%
|
17 847
+6%
|
18 618
+4%
|
19 244
+3%
|
20 282
+5%
|
20 531
+1%
|
20 211
-2%
|
19 841
-2%
|
19 432
-2%
|
19 115
-2%
|
19 283
+1%
|
18 990
-2%
|
18 913
0%
|
19 065
+1%
|
18 979
0%
|
20 094
+6%
|
21 384
+6%
|
21 695
+1%
|
22 219
+2%
|
22 699
+2%
|
22 491
-1%
|
23 201
+3%
|
24 076
+4%
|
24 902
+3%
|
26 176
+5%
|
26 746
+2%
|
26 524
-1%
|
26 397
0%
|
23 579
-11%
|
18 977
-20%
|
19 074
+1%
|
19 212
+1%
|
22 583
+18%
|
28 943
+28%
|
30 539
+6%
|
31 652
+4%
|
31 840
+1%
|
30 064
-6%
|
28 068
-7%
|
27 529
-2%
|
26 777
-3%
|
27 221
+2%
|
28 477
+5%
|
28 342
0%
|
28 415
+0%
|
28 948
+2%
|
28 500
-2%
|
28 181
-1%
|
27 782
-1%
|
26 997
-3%
|
26 349
-2%
|
25 548
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 078)
|
(7 188)
|
(6 950)
|
(7 061)
|
(6 555)
|
(6 068)
|
(6 175)
|
(6 030)
|
(6 908)
|
(7 028)
|
(7 712)
|
(7 997)
|
(8 738)
|
(8 216)
|
(8 158)
|
(8 825)
|
(9 924)
|
(9 350)
|
(10 182)
|
(10 555)
|
(11 990)
|
(11 737)
|
(12 078)
|
(12 289)
|
(14 564)
|
(13 326)
|
(13 315)
|
(13 052)
|
(13 648)
|
(11 992)
|
(11 988)
|
(11 571)
|
(12 347)
|
(11 259)
|
(10 859)
|
(11 562)
|
(13 515)
|
(12 035)
|
(12 229)
|
(12 086)
|
(13 873)
|
(12 133)
|
(12 312)
|
(12 329)
|
(15 705)
|
(13 056)
|
(12 792)
|
(13 045)
|
(14 291)
|
(9 653)
|
(10 278)
|
(10 050)
|
(15 133)
|
(15 228)
|
(15 635)
|
(16 498)
|
(20 874)
|
(16 125)
|
(15 647)
|
(15 869)
|
(19 199)
|
(14 421)
|
(13 894)
|
(12 877)
|
(15 963)
|
(12 856)
|
(12 974)
|
(13 620)
|
(17 033)
|
(14 004)
|
(14 169)
|
(13 609)
|
|
| Gross Profit |
2 895
N/A
|
3 367
+16%
|
3 640
+8%
|
3 870
+6%
|
3 781
-2%
|
4 049
+7%
|
4 281
+6%
|
4 496
+5%
|
3 846
-14%
|
4 693
+22%
|
4 676
0%
|
4 435
-5%
|
3 589
-19%
|
4 352
+21%
|
4 478
+3%
|
4 868
+9%
|
4 363
-10%
|
5 498
+26%
|
5 729
+4%
|
5 744
+0%
|
4 904
-15%
|
6 110
+25%
|
6 540
+7%
|
6 955
+6%
|
5 718
-18%
|
7 206
+26%
|
6 896
-4%
|
6 788
-2%
|
5 783
-15%
|
7 123
+23%
|
7 295
+2%
|
7 419
+2%
|
6 566
-11%
|
7 805
+19%
|
8 120
+4%
|
8 532
+5%
|
7 869
-8%
|
9 659
+23%
|
9 990
+3%
|
10 613
+6%
|
8 618
-19%
|
11 068
+28%
|
11 764
+6%
|
12 573
+7%
|
10 472
-17%
|
13 690
+31%
|
13 733
+0%
|
13 352
-3%
|
9 288
-30%
|
9 325
+0%
|
8 796
-6%
|
9 163
+4%
|
7 450
-19%
|
13 715
+84%
|
14 904
+9%
|
15 154
+2%
|
10 966
-28%
|
13 938
+27%
|
12 421
-11%
|
11 660
-6%
|
7 578
-35%
|
12 799
+69%
|
14 583
+14%
|
15 465
+6%
|
12 451
-19%
|
16 092
+29%
|
15 525
-4%
|
14 562
-6%
|
10 749
-26%
|
12 993
+21%
|
12 180
-6%
|
11 939
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 656)
|
(3 118)
|
(3 486)
|
(3 589)
|
(3 630)
|
(3 743)
|
(3 924)
|
(3 887)
|
(3 403)
|
(4 400)
|
(4 276)
|
(4 146)
|
(3 112)
|
(3 997)
|
(4 066)
|
(4 193)
|
(3 446)
|
(4 468)
|
(4 693)
|
(4 723)
|
(3 822)
|
(4 914)
|
(5 109)
|
(5 325)
|
(4 053)
|
(5 562)
|
(5 420)
|
(5 416)
|
(4 220)
|
(5 405)
|
(5 399)
|
(5 391)
|
(4 226)
|
(5 658)
|
(5 693)
|
(5 870)
|
(4 659)
|
(6 226)
|
(6 547)
|
(6 932)
|
(4 827)
|
(7 324)
|
(7 889)
|
(8 290)
|
(6 104)
|
(9 123)
|
(9 067)
|
(9 298)
|
(6 358)
|
(8 750)
|
(8 754)
|
(8 742)
|
(6 070)
|
(9 919)
|
(10 611)
|
(11 137)
|
(7 223)
|
(11 729)
|
(11 373)
|
(10 885)
|
(6 508)
|
(10 362)
|
(10 933)
|
(11 255)
|
(8 013)
|
(11 688)
|
(11 181)
|
(10 667)
|
(7 120)
|
(9 629)
|
(10 149)
|
(9 091)
|
|
| Selling, General & Administrative |
(2 486)
|
(2 662)
|
(2 941)
|
(3 009)
|
(3 059)
|
(2 684)
|
(2 322)
|
(1 905)
|
(2 804)
|
(1 516)
|
(1 480)
|
(1 455)
|
(2 499)
|
(1 444)
|
(1 447)
|
(1 472)
|
(2 841)
|
(1 563)
|
(1 603)
|
(1 638)
|
(3 246)
|
(1 794)
|
(1 886)
|
(1 966)
|
(3 480)
|
(2 019)
|
(2 007)
|
(1 960)
|
(3 411)
|
(1 908)
|
(1 874)
|
(1 900)
|
(3 414)
|
(1 734)
|
(1 840)
|
(1 948)
|
(3 909)
|
(1 977)
|
(1 962)
|
(1 913)
|
(3 964)
|
(2 111)
|
(2 279)
|
(2 366)
|
(4 847)
|
(2 722)
|
(2 681)
|
(2 759)
|
(5 111)
|
(2 625)
|
(2 572)
|
(2 651)
|
(4 546)
|
(2 935)
|
(3 211)
|
(3 241)
|
(5 639)
|
(3 148)
|
(2 923)
|
(2 808)
|
(4 842)
|
(2 829)
|
(2 939)
|
(2 983)
|
(6 341)
|
(3 026)
|
(2 950)
|
(2 855)
|
(5 450)
|
(2 626)
|
(2 584)
|
(2 646)
|
|
| Depreciation & Amortization |
(364)
|
(456)
|
(545)
|
(580)
|
(600)
|
(601)
|
(575)
|
(564)
|
(547)
|
(542)
|
(562)
|
(569)
|
(565)
|
(559)
|
(558)
|
(556)
|
(556)
|
(553)
|
(549)
|
(543)
|
(522)
|
(516)
|
(520)
|
(523)
|
(544)
|
(532)
|
(503)
|
(480)
|
(446)
|
(495)
|
(563)
|
(621)
|
(661)
|
(794)
|
(745)
|
(737)
|
(628)
|
(620)
|
(668)
|
(671)
|
(839)
|
(812)
|
(899)
|
(1 004)
|
(1 230)
|
(1 092)
|
(1 091)
|
(1 166)
|
(1 421)
|
(1 374)
|
(1 506)
|
(1 534)
|
(1 706)
|
(1 526)
|
(1 535)
|
(1 559)
|
(1 774)
|
(1 615)
|
(1 627)
|
(1 640)
|
(1 833)
|
(1 642)
|
(1 637)
|
(1 605)
|
(1 775)
|
(1 544)
|
(1 516)
|
(1 515)
|
(1 709)
|
(1 521)
|
(1 514)
|
(1 479)
|
|
| Other Operating Expenses |
193
|
0
|
0
|
0
|
30
|
(458)
|
(1 028)
|
(1 418)
|
(53)
|
(2 342)
|
(2 235)
|
(2 122)
|
(49)
|
(1 994)
|
(2 061)
|
(2 165)
|
(49)
|
(2 352)
|
(2 541)
|
(2 542)
|
(55)
|
(2 604)
|
(2 702)
|
(2 836)
|
(29)
|
(3 012)
|
(2 910)
|
(2 977)
|
(362)
|
(3 002)
|
(2 963)
|
(2 870)
|
(151)
|
(3 130)
|
(3 108)
|
(3 185)
|
(121)
|
(3 629)
|
(3 916)
|
(4 348)
|
(24)
|
(4 401)
|
(4 712)
|
(4 920)
|
(27)
|
(5 308)
|
(5 295)
|
(5 373)
|
173
|
(4 751)
|
(4 676)
|
(4 557)
|
182
|
(5 458)
|
(5 866)
|
(6 338)
|
190
|
(6 967)
|
(6 822)
|
(6 436)
|
167
|
(5 891)
|
(6 358)
|
(6 667)
|
103
|
(7 119)
|
(6 714)
|
(6 297)
|
39
|
(5 482)
|
(6 052)
|
(4 967)
|
|
| Operating Income |
239
N/A
|
248
+4%
|
153
-38%
|
281
+83%
|
151
-46%
|
307
+103%
|
358
+17%
|
609
+70%
|
442
-27%
|
293
-34%
|
400
+36%
|
290
-28%
|
476
+64%
|
355
-25%
|
412
+16%
|
675
+64%
|
917
+36%
|
1 030
+12%
|
1 035
+1%
|
1 021
-1%
|
1 082
+6%
|
1 197
+11%
|
1 432
+20%
|
1 630
+14%
|
1 664
+2%
|
1 644
-1%
|
1 477
-10%
|
1 373
-7%
|
1 564
+14%
|
1 718
+10%
|
1 896
+10%
|
2 028
+7%
|
2 340
+15%
|
2 147
-8%
|
2 428
+13%
|
2 662
+10%
|
3 210
+21%
|
3 434
+7%
|
3 443
+0%
|
3 681
+7%
|
3 791
+3%
|
3 744
-1%
|
3 875
+4%
|
4 283
+11%
|
4 368
+2%
|
4 567
+5%
|
4 666
+2%
|
4 054
-13%
|
2 930
-28%
|
575
-80%
|
42
-93%
|
420
+894%
|
1 380
+228%
|
3 796
+175%
|
4 293
+13%
|
4 016
-6%
|
3 742
-7%
|
2 209
-41%
|
1 049
-53%
|
775
-26%
|
1 070
+38%
|
2 437
+128%
|
3 650
+50%
|
4 210
+15%
|
4 438
+5%
|
4 404
-1%
|
4 345
-1%
|
3 895
-10%
|
3 629
-7%
|
3 364
-7%
|
2 030
-40%
|
2 847
+40%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(227)
|
(556)
|
(468)
|
(598)
|
(543)
|
(367)
|
(500)
|
(454)
|
(486)
|
(383)
|
(422)
|
(415)
|
(272)
|
(452)
|
(509)
|
(566)
|
(452)
|
(635)
|
(631)
|
(635)
|
(512)
|
(708)
|
(842)
|
(985)
|
(873)
|
(949)
|
(788)
|
(659)
|
(606)
|
(887)
|
(927)
|
(923)
|
(616)
|
(781)
|
(891)
|
(985)
|
(718)
|
(1 044)
|
(1 004)
|
(948)
|
(731)
|
(1 152)
|
(1 309)
|
(1 710)
|
(1 097)
|
(1 915)
|
(1 976)
|
(1 861)
|
(1 256)
|
(1 516)
|
(1 522)
|
(1 467)
|
(1 367)
|
(1 742)
|
(1 679)
|
(1 707)
|
(1 341)
|
(2 074)
|
(2 342)
|
(2 588)
|
(1 473)
|
(2 550)
|
(2 595)
|
(2 620)
|
(2 340)
|
(3 119)
|
(3 203)
|
(3 234)
|
(2 212)
|
(3 060)
|
(3 007)
|
(2 978)
|
|
| Non-Reccuring Items |
(258)
|
(501)
|
(482)
|
(770)
|
(426)
|
(68)
|
(115)
|
0
|
85
|
0
|
(4)
|
(4)
|
(170)
|
57
|
76
|
76
|
52
|
13
|
15
|
15
|
14
|
9
|
(12)
|
(28)
|
(41)
|
(41)
|
(41)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
(66)
|
(407)
|
(618)
|
(732)
|
(666)
|
(325)
|
(11)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(758)
|
(946)
|
0
|
(946)
|
|
| Gain/Loss on Disposition of Assets |
30
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(80)
|
(50)
|
(42)
|
0
|
(12)
|
(2)
|
(19)
|
50
|
92
|
77
|
77
|
(186)
|
92
|
85
|
81
|
(69)
|
19
|
26
|
46
|
(91)
|
90
|
97
|
85
|
(124)
|
43
|
36
|
35
|
(82)
|
213
|
214
|
210
|
(155)
|
193
|
267
|
373
|
(124)
|
144
|
198
|
12
|
(146)
|
328
|
520
|
628
|
(184)
|
437
|
204
|
268
|
(203)
|
162
|
126
|
46
|
(263)
|
148
|
119
|
116
|
(279)
|
564
|
794
|
907
|
(539)
|
382
|
210
|
96
|
(413)
|
194
|
163
|
459
|
(482)
|
665
|
1 383
|
1 328
|
|
| Pre-Tax Income |
(216)
N/A
|
(889)
-312%
|
(846)
+5%
|
(1 129)
-33%
|
(779)
+31%
|
(140)
+82%
|
(260)
-86%
|
136
N/A
|
115
-15%
|
1
-99%
|
51
+3 823%
|
(52)
N/A
|
(140)
-170%
|
52
N/A
|
64
+24%
|
266
+315%
|
448
+69%
|
427
-5%
|
445
+4%
|
447
+1%
|
517
+16%
|
588
+14%
|
674
+15%
|
703
+4%
|
634
-10%
|
697
+10%
|
683
-2%
|
722
+6%
|
914
+27%
|
1 045
+14%
|
1 183
+13%
|
1 315
+11%
|
1 541
+17%
|
1 559
+1%
|
1 804
+16%
|
2 050
+14%
|
2 394
+17%
|
2 533
+6%
|
2 637
+4%
|
2 745
+4%
|
2 905
+6%
|
2 920
+1%
|
3 086
+6%
|
3 201
+4%
|
3 080
-4%
|
3 089
+0%
|
2 828
-8%
|
2 054
-27%
|
852
-59%
|
(1 511)
N/A
|
(2 020)
-34%
|
(1 327)
+34%
|
(265)
+80%
|
2 202
N/A
|
2 733
+24%
|
2 425
-11%
|
2 103
-13%
|
699
-67%
|
(500)
N/A
|
(906)
-81%
|
(752)
+17%
|
269
N/A
|
1 265
+370%
|
1 686
+33%
|
1 628
-3%
|
1 478
-9%
|
1 305
-12%
|
1 120
-14%
|
175
-84%
|
24
-86%
|
406
+1 604%
|
251
-38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(54)
|
(38)
|
(1)
|
(1)
|
(8)
|
(12)
|
(19)
|
(28)
|
(17)
|
(9)
|
(18)
|
(44)
|
(18)
|
(49)
|
(63)
|
(69)
|
(108)
|
(96)
|
(116)
|
(122)
|
12
|
3
|
(20)
|
(4)
|
(89)
|
(92)
|
(15)
|
32
|
30
|
(43)
|
(108)
|
(281)
|
(289)
|
(585)
|
(673)
|
(672)
|
(573)
|
(660)
|
(719)
|
(776)
|
(888)
|
(964)
|
(1 108)
|
(1 213)
|
(1 112)
|
(1 114)
|
(1 039)
|
(749)
|
(719)
|
(207)
|
(1)
|
(271)
|
(269)
|
(761)
|
(850)
|
(722)
|
(695)
|
(415)
|
(35)
|
122
|
111
|
(71)
|
(441)
|
(571)
|
(499)
|
(436)
|
(334)
|
(240)
|
588
|
640
|
463
|
475
|
|
| Income from Continuing Operations |
(270)
|
(928)
|
(847)
|
(1 130)
|
(786)
|
(151)
|
(279)
|
108
|
97
|
(8)
|
33
|
(96)
|
(158)
|
3
|
2
|
197
|
339
|
331
|
328
|
325
|
530
|
591
|
655
|
700
|
545
|
605
|
668
|
754
|
945
|
1 002
|
1 075
|
1 035
|
1 253
|
975
|
1 132
|
1 378
|
1 821
|
1 874
|
1 919
|
1 969
|
2 016
|
1 956
|
1 978
|
1 988
|
1 968
|
1 975
|
1 789
|
1 305
|
133
|
(1 718)
|
(2 020)
|
(1 598)
|
(533)
|
1 441
|
1 884
|
1 704
|
1 408
|
284
|
(535)
|
(784)
|
(641)
|
198
|
825
|
1 114
|
1 128
|
1 042
|
972
|
879
|
763
|
664
|
869
|
726
|
|
| Income to Minority Interest |
30
|
29
|
34
|
(1)
|
42
|
43
|
48
|
43
|
21
|
5
|
(7)
|
(11)
|
(8)
|
(2)
|
1
|
(2)
|
(9)
|
8
|
23
|
44
|
44
|
43
|
46
|
43
|
88
|
79
|
71
|
57
|
9
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
|
| Net Income (Common) |
(240)
N/A
|
(899)
-275%
|
(814)
+9%
|
(1 131)
-39%
|
(744)
+34%
|
(108)
+85%
|
(231)
-113%
|
151
N/A
|
118
-22%
|
(3)
N/A
|
26
N/A
|
(107)
N/A
|
(166)
-55%
|
1
N/A
|
2
+320%
|
195
+9 186%
|
331
+70%
|
339
+2%
|
351
+3%
|
369
+5%
|
573
+55%
|
635
+11%
|
701
+10%
|
743
+6%
|
633
-15%
|
684
+8%
|
738
+8%
|
811
+10%
|
954
+18%
|
1 007
+6%
|
1 075
+7%
|
1 035
-4%
|
1 253
+21%
|
975
-22%
|
1 132
+16%
|
1 378
+22%
|
1 821
+32%
|
1 874
+3%
|
1 919
+2%
|
1 969
+3%
|
2 016
+2%
|
1 956
-3%
|
1 978
+1%
|
1 988
+1%
|
1 968
-1%
|
1 975
+0%
|
1 789
-9%
|
1 305
-27%
|
133
-90%
|
(1 718)
N/A
|
(2 020)
-18%
|
(1 598)
+21%
|
(533)
+67%
|
1 441
N/A
|
1 884
+31%
|
1 704
-10%
|
1 408
-17%
|
284
-80%
|
(535)
N/A
|
(784)
-46%
|
(641)
+18%
|
198
N/A
|
825
+317%
|
1 114
+35%
|
1 128
+1%
|
1 042
-8%
|
972
-7%
|
878
-10%
|
760
-13%
|
664
-13%
|
867
+31%
|
725
-16%
|
|
| EPS (Diluted) |
-2.46
N/A
|
-9.13
-271%
|
-8.16
+11%
|
-11.49
-41%
|
-7.59
+34%
|
-1.1
+86%
|
-2.35
-114%
|
1.53
N/A
|
1.2
-22%
|
-0.03
N/A
|
0.27
N/A
|
-1.08
N/A
|
-1.68
-56%
|
0.01
N/A
|
0.02
+100%
|
1.98
+9 800%
|
3.36
+70%
|
3.45
+3%
|
3.51
+2%
|
3.75
+7%
|
5.84
+56%
|
6.44
+10%
|
7.04
+9%
|
7.55
+7%
|
6.45
-15%
|
6.95
+8%
|
7.5
+8%
|
8.24
+10%
|
9.73
+18%
|
10.22
+5%
|
10.92
+7%
|
10.39
-5%
|
12.78
+23%
|
9.91
-22%
|
11.36
+15%
|
14
+23%
|
18.58
+33%
|
19.03
+2%
|
19.49
+2%
|
20
+3%
|
20.57
+3%
|
19.87
-3%
|
20.09
+1%
|
20.2
+1%
|
20.08
-1%
|
20.07
0%
|
18.17
-9%
|
13.13
-28%
|
1.35
-90%
|
-17.45
N/A
|
-20.67
-18%
|
-16.22
+22%
|
-5.42
+67%
|
14.65
N/A
|
19.14
+31%
|
17.31
-10%
|
14.36
-17%
|
2.89
-80%
|
-5.43
N/A
|
-7.83
-44%
|
-6.51
+17%
|
1.95
N/A
|
8.25
+323%
|
11.14
+35%
|
10.77
-3%
|
10.34
-4%
|
9.62
-7%
|
6.87
-29%
|
6.55
-5%
|
5.29
-19%
|
6.68
+26%
|
5.77
-14%
|
|