Weizmann Limited
NSE:WEIZMANIND
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Weizmann Limited
NSE:WEIZMANIND
|
IN |
|
Universal Scientific Industrial Shanghai Co Ltd
SSE:601231
|
CN |
|
A
|
Al Rajhi REIT
SAU:4340
|
SA |
|
Yageo Corp
TWSE:2327
|
TW |
Income Statement
Earnings Waterfall
Weizmann Limited
Income Statement
Weizmann Limited
| 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 | 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 |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 047
N/A
|
972
-7%
|
947
-3%
|
957
+1%
|
964
+1%
|
813
-16%
|
834
+3%
|
878
+5%
|
976
+11%
|
1 094
+12%
|
1 102
+1%
|
1 031
-6%
|
998
-3%
|
1 151
+15%
|
1 216
+6%
|
1 288
+6%
|
942
-27%
|
933
-1%
|
923
-1%
|
1 229
+33%
|
1 106
-10%
|
1 115
+1%
|
1 116
+0%
|
1 172
+5%
|
1 263
+8%
|
1 307
+4%
|
1 306
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(582)
|
(488)
|
(473)
|
(469)
|
(572)
|
(493)
|
(497)
|
(523)
|
(579)
|
(583)
|
(618)
|
(600)
|
(661)
|
(760)
|
(807)
|
(865)
|
(602)
|
(575)
|
(550)
|
(735)
|
(649)
|
(653)
|
(637)
|
(656)
|
(708)
|
(730)
|
(723)
|
|
| Gross Profit |
465
N/A
|
484
+4%
|
474
-2%
|
489
+3%
|
392
-20%
|
321
-18%
|
337
+5%
|
355
+5%
|
397
+12%
|
511
+29%
|
484
-5%
|
432
-11%
|
338
-22%
|
391
+16%
|
409
+5%
|
423
+3%
|
340
-20%
|
358
+5%
|
373
+4%
|
494
+33%
|
457
-7%
|
461
+1%
|
479
+4%
|
517
+8%
|
554
+7%
|
577
+4%
|
583
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(372)
|
(429)
|
(430)
|
(436)
|
(328)
|
(243)
|
(275)
|
(288)
|
(314)
|
(437)
|
(421)
|
(398)
|
(312)
|
(344)
|
(335)
|
(332)
|
(256)
|
(271)
|
(280)
|
(373)
|
(359)
|
(362)
|
(370)
|
(398)
|
(428)
|
(453)
|
(457)
|
|
| Selling, General & Administrative |
(113)
|
(153)
|
(149)
|
(151)
|
(113)
|
(68)
|
(74)
|
(77)
|
(76)
|
(88)
|
(89)
|
(87)
|
(86)
|
(86)
|
(85)
|
(84)
|
(62)
|
(71)
|
(79)
|
(106)
|
(107)
|
(107)
|
(111)
|
(189)
|
(128)
|
(136)
|
(139)
|
|
| Depreciation & Amortization |
(17)
|
(21)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(28)
|
(31)
|
(33)
|
(35)
|
(34)
|
(34)
|
(34)
|
(33)
|
(32)
|
(23)
|
(22)
|
(21)
|
(27)
|
(25)
|
(26)
|
(26)
|
(34)
|
(39)
|
(43)
|
(47)
|
|
| Other Operating Expenses |
(242)
|
(256)
|
(258)
|
(261)
|
(190)
|
(151)
|
(176)
|
(183)
|
(206)
|
(315)
|
(297)
|
(276)
|
(193)
|
(224)
|
(218)
|
(215)
|
(171)
|
(177)
|
(180)
|
(240)
|
(227)
|
(229)
|
(232)
|
(175)
|
(262)
|
(274)
|
(272)
|
|
| Operating Income |
93
N/A
|
55
-41%
|
44
-19%
|
53
+20%
|
64
+21%
|
78
+22%
|
62
-20%
|
68
+9%
|
83
+22%
|
75
-10%
|
63
-16%
|
34
-46%
|
26
-24%
|
47
+80%
|
74
+59%
|
91
+23%
|
84
-8%
|
87
+5%
|
93
+6%
|
121
+31%
|
98
-19%
|
100
+2%
|
109
+10%
|
119
+9%
|
126
+6%
|
124
-2%
|
125
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(7)
|
(9)
|
(11)
|
(5)
|
(10)
|
(8)
|
(5)
|
(3)
|
(5)
|
(6)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(7)
|
(6)
|
(10)
|
(10)
|
(8)
|
|
| 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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
19
|
15
|
8
|
4
|
(1)
|
2
|
3
|
5
|
(2)
|
6
|
5
|
7
|
7
|
25
|
26
|
23
|
3
|
1
|
5
|
6
|
6
|
6
|
3
|
0
|
3
|
3
|
3
|
|
| Pre-Tax Income |
112
N/A
|
67
-40%
|
49
-27%
|
53
+8%
|
60
+13%
|
73
+22%
|
57
-22%
|
61
+8%
|
76
+24%
|
70
-8%
|
61
-13%
|
36
-40%
|
48
+32%
|
67
+40%
|
94
+40%
|
106
+13%
|
81
-24%
|
83
+3%
|
92
+11%
|
119
+29%
|
97
-18%
|
100
+3%
|
104
+4%
|
112
+8%
|
119
+6%
|
117
-2%
|
120
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(14)
|
(19)
|
(28)
|
(17)
|
(21)
|
(16)
|
(16)
|
(27)
|
(25)
|
(22)
|
(16)
|
(19)
|
(27)
|
(34)
|
(33)
|
(19)
|
(23)
|
(20)
|
(24)
|
(16)
|
(14)
|
(23)
|
(32)
|
(34)
|
(33)
|
(33)
|
|
| Income from Continuing Operations |
86
|
54
|
31
|
26
|
43
|
53
|
41
|
45
|
49
|
45
|
39
|
21
|
29
|
40
|
60
|
73
|
61
|
60
|
72
|
96
|
81
|
86
|
81
|
80
|
85
|
84
|
87
|
|
| Equity Earnings Affiliates |
(22)
|
(39)
|
(42)
|
(54)
|
(13)
|
3
|
(5)
|
15
|
3
|
2
|
(5)
|
(25)
|
6
|
2
|
6
|
5
|
(10)
|
3
|
(0)
|
(6)
|
(13)
|
(12)
|
(12)
|
(116)
|
(117)
|
(119)
|
(118)
|
|
| Net Income (Common) |
63
N/A
|
15
-76%
|
(11)
N/A
|
(28)
-150%
|
30
N/A
|
56
+87%
|
36
-36%
|
60
+66%
|
52
-13%
|
47
-10%
|
34
-28%
|
(4)
N/A
|
35
N/A
|
42
+21%
|
66
+57%
|
78
+17%
|
51
-34%
|
62
+21%
|
71
+14%
|
90
+25%
|
69
-23%
|
74
+7%
|
69
-6%
|
(36)
N/A
|
(32)
+10%
|
(35)
-8%
|
(31)
+11%
|
|
| EPS (Diluted) |
3.7
N/A
|
0.88
-76%
|
-0.63
N/A
|
-1.6
-154%
|
1.76
N/A
|
3.2
+82%
|
2.07
-35%
|
3.45
+67%
|
3.05
-12%
|
2.72
-11%
|
1.97
-28%
|
-0.26
N/A
|
2.19
N/A
|
2.66
+21%
|
4.23
+59%
|
4.93
+17%
|
3.25
-34%
|
3.94
+21%
|
4.5
+14%
|
5.65
+26%
|
4.32
-24%
|
4.63
+7%
|
4.37
-6%
|
-2.32
N/A
|
-2.09
+10%
|
-2.25
-8%
|
-2.02
+10%
|
|