Obiz SA
PAR:ALBIZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Obiz SA
PAR:ALBIZ
|
FR |
|
C
|
Century Plyboards (India) Ltd
NSE:CENTURYPLY
|
IN |
|
Shinsei Bank Ltd
TSE:8303
|
JP |
Income Statement
Earnings Waterfall
Obiz SA
Income Statement
Obiz SA
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Revenue |
37
N/A
|
40
+8%
|
40
0%
|
43
+7%
|
83
+94%
|
122
+47%
|
126
+3%
|
126
0%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(34)
|
(36)
|
(34)
|
(35)
|
(71)
|
(106)
|
(110)
|
(108)
|
|
| Gross Profit |
3
N/A
|
4
+22%
|
6
+50%
|
8
+25%
|
12
+59%
|
16
+33%
|
16
-2%
|
18
+12%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(4)
|
(4)
|
(6)
|
(7)
|
(11)
|
(15)
|
(16)
|
(20)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
|
| Research & Development |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(7)
|
|
| Operating Income |
(0)
N/A
|
(0)
+1%
|
0
N/A
|
0
+116%
|
1
+166%
|
1
+7%
|
(0)
N/A
|
(2)
-771%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+29%
|
(0)
+96%
|
0
N/A
|
0
+906%
|
0
-81%
|
(3)
N/A
|
(4)
-60%
|
|
| Net Income | |||||||||
| Tax Provision |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+21%
|
0
N/A
|
0
+92%
|
0
+6%
|
(0)
N/A
|
(3)
-551%
|
(4)
-44%
|
|
| EPS (Diluted) |
-0.15
N/A
|
-0.12
+20%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
-0.08
N/A
|
-0.45
-463%
|
-0.64
-42%
|
|