Induct AS
OSE:INDCT
Income Statement
Earnings Waterfall
Induct AS
Income Statement
Induct AS
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Revenue |
13
N/A
|
14
+6%
|
15
+4%
|
15
-1%
|
15
+1%
|
14
-3%
|
13
-12%
|
13
+8%
|
14
+2%
|
14
-2%
|
13
-3%
|
12
-9%
|
12
-2%
|
11
-8%
|
11
+2%
|
13
+20%
|
15
+15%
|
18
+19%
|
21
+14%
|
21
+1%
|
19
-7%
|
20
+3%
|
21
+4%
|
22
+5%
|
11
-48%
|
10
-10%
|
20
+94%
|
19
-4%
|
19
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
1
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
12
N/A
|
13
+6%
|
13
+2%
|
12
-4%
|
11
-14%
|
10
-3%
|
9
-14%
|
10
+16%
|
14
+33%
|
14
-1%
|
14
+0%
|
13
-7%
|
9
-30%
|
9
-3%
|
9
+5%
|
11
+28%
|
15
+31%
|
18
+18%
|
20
+15%
|
21
+3%
|
19
-9%
|
20
+4%
|
21
+5%
|
22
+5%
|
11
-50%
|
10
-11%
|
19
+93%
|
18
-4%
|
18
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(25)
|
(25)
|
(24)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(16)
|
(14)
|
(11)
|
(8)
|
(8)
|
(9)
|
(12)
|
(19)
|
(21)
|
(23)
|
(24)
|
(25)
|
(28)
|
(30)
|
(32)
|
(12)
|
(13)
|
(32)
|
(30)
|
(30)
|
|
| Selling, General & Administrative |
(13)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(3)
|
(4)
|
(11)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(7)
|
(7)
|
(14)
|
(13)
|
(13)
|
|
| Other Operating Expenses |
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
|
| Operating Income |
(13)
N/A
|
(12)
+8%
|
(12)
-2%
|
(12)
+1%
|
(10)
+14%
|
(10)
+5%
|
(11)
-7%
|
(9)
+16%
|
(6)
+36%
|
(3)
+48%
|
(1)
+79%
|
1
N/A
|
1
-1%
|
0
-60%
|
0
-46%
|
(0)
N/A
|
(4)
-2 467%
|
(3)
+22%
|
(3)
+3%
|
(3)
+5%
|
(6)
-130%
|
(8)
-23%
|
(9)
-21%
|
(10)
-9%
|
(1)
+91%
|
(3)
-226%
|
(13)
-345%
|
(12)
+7%
|
(12)
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
| Total Other Income |
(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
|
(4)
|
(7)
|
(7)
|
|
| Pre-Tax Income |
(13)
N/A
|
(12)
+8%
|
(13)
-3%
|
(13)
0%
|
(11)
+14%
|
(10)
+5%
|
(11)
-7%
|
(9)
+16%
|
(6)
+33%
|
(3)
+44%
|
(1)
+67%
|
1
N/A
|
(2)
N/A
|
(3)
-51%
|
(4)
-41%
|
(5)
-16%
|
(6)
-26%
|
(6)
+4%
|
(5)
+10%
|
(5)
0%
|
(9)
-75%
|
(10)
-14%
|
(12)
-16%
|
(13)
-7%
|
(2)
+83%
|
(4)
-86%
|
(21)
-413%
|
(19)
+11%
|
(19)
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(14)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(6)
|
(4)
|
(1)
|
1
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(10)
|
(12)
|
(13)
|
(14)
|
(2)
|
(4)
|
(21)
|
(19)
|
(19)
|
|
| Net Income (Common) |
(14)
N/A
|
(12)
+8%
|
(13)
-3%
|
(13)
-1%
|
(13)
-5%
|
(13)
+4%
|
(14)
-6%
|
(12)
+14%
|
(6)
+47%
|
(4)
+44%
|
(1)
+69%
|
1
N/A
|
(2)
N/A
|
(3)
-51%
|
(4)
-40%
|
(5)
-16%
|
(6)
-25%
|
(6)
+4%
|
(5)
+9%
|
(5)
0%
|
(10)
-98%
|
(12)
-13%
|
(13)
-14%
|
(14)
-7%
|
(2)
+84%
|
(4)
-88%
|
(21)
-399%
|
(19)
+10%
|
(19)
-1%
|
|
| EPS (Diluted) |
-1.65
N/A
|
-1.51
+8%
|
-1.5
+1%
|
-1.42
+5%
|
-1.4
+1%
|
-1.22
+13%
|
-1.29
-6%
|
-1.12
+13%
|
-0.58
+48%
|
-0.29
+50%
|
-0.08
+72%
|
0.06
N/A
|
-0.15
N/A
|
-0.22
-47%
|
-0.31
-41%
|
-0.36
-16%
|
-0.45
-25%
|
-0.43
+4%
|
-0.32
+26%
|
-0.29
+9%
|
-0.61
-110%
|
-0.61
N/A
|
-0.7
-15%
|
-0.75
-7%
|
-0.11
+85%
|
-0.18
-64%
|
-0.87
-383%
|
-0.78
+10%
|
-0.66
+15%
|
|