Damartex SA
PAR:ALDAR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Damartex SA
PAR:ALDAR
|
FR |
|
T
|
Thungela Resources Ltd
JSE:TGA
|
ZA |
|
Soluna Holdings Inc
NASDAQ:SLNH
|
US |
|
S
|
Shenzhen Bluetrum Technology Co Ltd
SSE:688332
|
CN |
|
Hamburger Hafen und Logistik AG
XETRA:HHFA
|
DE |
|
Credito Real SAB de CV SOFOM ENR
BMV:CREAL
|
MX |
|
Omnicom Group Inc
NYSE:OMC
|
US |
|
Daktronics Inc
NASDAQ:DAKT
|
US |
|
NAHL Group PLC
LSE:NAH
|
UK |
|
Guangzhou Hi Target Navigation Tech Co Ltd
SZSE:300177
|
CN |
|
S
|
Satra Properties (India) Ltd
BSE:508996
|
IN |
|
Oriental Carbon & Chemicals Ltd
NSE:OCCL
|
IN |
|
L'Occitane International SA
HKEX:973
|
LU |
|
SAIC Motor Corp Ltd
SSE:600104
|
CN |
|
Jiangsu Expressway Co Ltd
SSE:600377
|
CN |
Income Statement
Earnings Waterfall
Damartex SA
Income Statement
Damartex SA
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
3
|
5
|
9
|
11
|
13
|
12
|
|
| Revenue |
516
N/A
|
524
+2%
|
531
+1%
|
550
+3%
|
558
+1%
|
548
-2%
|
539
-2%
|
507
-6%
|
503
-1%
|
503
+0%
|
503
+0%
|
512
+2%
|
522
+2%
|
619
+19%
|
698
+13%
|
673
-4%
|
661
-2%
|
657
-1%
|
660
+0%
|
679
+3%
|
682
+0%
|
677
-1%
|
695
+3%
|
716
+3%
|
717
+0%
|
730
+2%
|
775
+6%
|
779
+1%
|
755
-3%
|
732
-3%
|
720
-2%
|
721
+0%
|
686
-5%
|
703
+2%
|
764
+9%
|
764
0%
|
719
-6%
|
682
-5%
|
587
-14%
|
576
-2%
|
524
-9%
|
521
-1%
|
521
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(320)
|
(326)
|
(321)
|
(179)
|
(179)
|
(174)
|
(169)
|
(157)
|
(158)
|
(159)
|
(158)
|
(162)
|
(167)
|
(197)
|
(223)
|
(218)
|
(217)
|
(219)
|
(224)
|
(233)
|
(232)
|
(229)
|
(235)
|
(243)
|
(247)
|
(253)
|
(268)
|
(270)
|
(266)
|
(261)
|
(254)
|
(251)
|
(241)
|
(250)
|
(276)
|
(277)
|
(262)
|
(249)
|
(214)
|
(212)
|
(190)
|
(185)
|
(183)
|
|
| Gross Profit |
196
N/A
|
197
+1%
|
210
+6%
|
370
+76%
|
379
+2%
|
373
-1%
|
370
-1%
|
350
-5%
|
345
-2%
|
344
0%
|
346
+0%
|
350
+1%
|
356
+2%
|
423
+19%
|
475
+12%
|
455
-4%
|
444
-2%
|
438
-1%
|
436
-1%
|
446
+2%
|
450
+1%
|
447
-1%
|
461
+3%
|
473
+3%
|
470
-1%
|
477
+1%
|
507
+6%
|
509
+1%
|
489
-4%
|
471
-4%
|
466
-1%
|
470
+1%
|
446
-5%
|
452
+1%
|
488
+8%
|
486
0%
|
457
-6%
|
432
-5%
|
373
-14%
|
364
-2%
|
334
-8%
|
336
+1%
|
338
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(179)
|
(180)
|
(190)
|
(350)
|
(358)
|
(360)
|
(355)
|
(331)
|
(343)
|
(343)
|
(334)
|
(333)
|
(337)
|
(396)
|
(449)
|
(442)
|
(430)
|
(418)
|
(418)
|
(429)
|
(437)
|
(434)
|
(441)
|
(453)
|
(449)
|
(456)
|
(484)
|
(489)
|
(472)
|
(469)
|
(469)
|
(470)
|
(487)
|
(479)
|
(468)
|
(471)
|
(460)
|
(448)
|
(387)
|
(386)
|
(356)
|
(354)
|
(340)
|
|
| Selling, General & Administrative |
(92)
|
(210)
|
(100)
|
(342)
|
(353)
|
(357)
|
(350)
|
(325)
|
(335)
|
(338)
|
(328)
|
(323)
|
(326)
|
(386)
|
(439)
|
(431)
|
(417)
|
(406)
|
(408)
|
(419)
|
(424)
|
(422)
|
(429)
|
(441)
|
(440)
|
(445)
|
(471)
|
(476)
|
(461)
|
(457)
|
(452)
|
(445)
|
(427)
|
(417)
|
(434)
|
(445)
|
(430)
|
(411)
|
(351)
|
(347)
|
(302)
|
(299)
|
(303)
|
|
| Depreciation & Amortization |
(9)
|
(9)
|
(13)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(20)
|
(30)
|
(33)
|
(33)
|
(34)
|
(36)
|
(38)
|
(36)
|
(36)
|
(35)
|
(34)
|
(34)
|
|
| Other Operating Expenses |
(77)
|
39
|
(78)
|
(1)
|
2
|
4
|
3
|
1
|
(1)
|
2
|
1
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
0
|
(1)
|
2
|
1
|
(1)
|
0
|
2
|
2
|
(3)
|
(5)
|
(30)
|
(29)
|
(0)
|
8
|
5
|
1
|
(1)
|
(2)
|
(19)
|
(20)
|
(4)
|
|
| Operating Income |
17
N/A
|
17
-1%
|
20
+19%
|
20
+1%
|
21
+2%
|
14
-33%
|
15
+5%
|
19
+33%
|
2
-89%
|
1
-62%
|
11
+1 288%
|
16
+48%
|
19
+13%
|
26
+41%
|
26
0%
|
13
-49%
|
15
+10%
|
20
+37%
|
18
-12%
|
17
-3%
|
13
-23%
|
13
0%
|
20
+51%
|
20
+2%
|
21
+6%
|
21
-1%
|
22
+6%
|
21
-7%
|
17
-18%
|
1
-92%
|
(3)
N/A
|
0
N/A
|
(41)
N/A
|
(27)
+34%
|
20
N/A
|
15
-26%
|
(3)
N/A
|
(15)
-336%
|
(14)
+9%
|
(22)
-57%
|
(22)
-1%
|
(18)
+20%
|
(2)
+89%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
2
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
2
|
(1)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
|
| Non-Reccuring Items |
(1)
|
1
|
1
|
2
|
(1)
|
(1)
|
0
|
(0)
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(6)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(27)
|
(26)
|
(17)
|
(19)
|
2
|
2
|
2
|
2
|
(10)
|
(13)
|
(3)
|
(1)
|
2
|
|
| Total Other Income |
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
2
|
1
|
1
|
0
|
|
| Pre-Tax Income |
16
N/A
|
19
+17%
|
23
+22%
|
24
+7%
|
21
-11%
|
13
-39%
|
14
+8%
|
18
+26%
|
2
-91%
|
(3)
N/A
|
8
N/A
|
17
+105%
|
19
+13%
|
26
+40%
|
27
+5%
|
14
-49%
|
14
-3%
|
19
+39%
|
17
-10%
|
16
-6%
|
8
-51%
|
8
+0%
|
19
+144%
|
20
+4%
|
20
+3%
|
19
-7%
|
19
-1%
|
19
+0%
|
17
-12%
|
2
-91%
|
(31)
N/A
|
(28)
+12%
|
(61)
-121%
|
(51)
+17%
|
21
N/A
|
19
-12%
|
(2)
N/A
|
(15)
-576%
|
(26)
-75%
|
(41)
-60%
|
(34)
+18%
|
(29)
+14%
|
(13)
+55%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(3)
|
(3)
|
(7)
|
(4)
|
(1)
|
2
|
3
|
(3)
|
(8)
|
(7)
|
(2)
|
(2)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
2
|
0
|
(5)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
5
|
5
|
(2)
|
|
| Income from Continuing Operations |
10
|
12
|
15
|
17
|
15
|
10
|
11
|
11
|
(3)
|
(4)
|
10
|
20
|
16
|
18
|
20
|
12
|
12
|
15
|
13
|
15
|
7
|
7
|
17
|
20
|
19
|
18
|
16
|
16
|
13
|
(1)
|
(33)
|
(29)
|
(59)
|
(50)
|
16
|
15
|
(6)
|
(18)
|
(25)
|
(41)
|
(29)
|
(24)
|
(15)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
|
| Net Income (Common) |
10
N/A
|
12
+18%
|
15
+23%
|
17
+16%
|
15
-12%
|
10
-35%
|
11
+9%
|
9
-15%
|
(5)
N/A
|
(6)
-26%
|
9
N/A
|
20
+113%
|
16
-19%
|
18
+13%
|
20
+14%
|
12
-42%
|
12
+1%
|
15
+24%
|
13
-11%
|
15
+12%
|
7
-54%
|
6
-17%
|
13
+126%
|
14
+12%
|
17
+19%
|
17
+3%
|
16
-6%
|
15
-6%
|
10
-32%
|
(5)
N/A
|
(35)
-545%
|
(29)
+16%
|
(59)
-103%
|
(50)
+15%
|
16
N/A
|
15
-11%
|
(6)
N/A
|
(18)
-209%
|
(33)
-83%
|
(46)
-41%
|
(35)
+24%
|
(23)
+35%
|
(18)
+23%
|
|
| EPS (Diluted) |
1.34
N/A
|
1.49
+11%
|
1.94
+30%
|
2.12
+9%
|
2.02
-5%
|
1.21
-40%
|
1.43
+18%
|
1.12
-22%
|
-0.66
N/A
|
-0.76
-15%
|
1.22
N/A
|
2.39
+96%
|
2.12
-11%
|
2.17
+2%
|
2.75
+27%
|
1.5
-45%
|
1.67
+11%
|
1.89
+13%
|
1.84
-3%
|
1.88
+2%
|
0.94
-50%
|
0.71
-24%
|
1.59
+124%
|
1.86
+17%
|
2.19
+18%
|
2.21
+1%
|
2.12
-4%
|
2.01
-5%
|
1.35
-33%
|
-0.7
N/A
|
-4.57
-553%
|
-3.89
+15%
|
-7.93
-104%
|
-6.6
+17%
|
1.74
N/A
|
1.3
-25%
|
-0.52
N/A
|
-1.6
-208%
|
-2.91
-82%
|
-4.1
-41%
|
-3.11
+24%
|
-2.08
+33%
|
-1.56
+25%
|
|