Dont Nod Entertainment SA
PAR:ALDNE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Dont Nod Entertainment SA
PAR:ALDNE
|
FR |
|
Howtelevision Inc
TSE:7064
|
JP |
|
Biomm SA
BOVESPA:BIOM3
|
BR |
Income Statement
Earnings Waterfall
Dont Nod Entertainment SA
Income Statement
Dont Nod Entertainment SA
| 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 | |||||||||||||||
| Revenue |
14
N/A
|
17
+22%
|
14
-20%
|
13
-6%
|
14
+3%
|
12
-15%
|
11
-9%
|
9
-14%
|
7
-22%
|
6
-13%
|
5
-15%
|
4
-15%
|
3
-25%
|
8
+156%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
1
|
2
|
4
|
7
|
10
|
14
|
16
|
20
|
23
|
25
|
27
|
26
|
21
|
15
|
|
| Gross Profit |
15
N/A
|
19
+26%
|
18
-6%
|
20
+10%
|
24
+19%
|
26
+9%
|
27
+4%
|
29
+8%
|
30
+4%
|
32
+5%
|
32
+2%
|
30
-6%
|
24
-21%
|
23
-3%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(17)
|
(20)
|
(22)
|
(24)
|
(27)
|
(29)
|
(35)
|
(37)
|
(34)
|
(37)
|
(51)
|
(82)
|
(73)
|
(47)
|
|
| Selling, General & Administrative |
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(19)
|
(22)
|
(25)
|
(26)
|
(27)
|
(26)
|
(25)
|
(25)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(10)
|
(7)
|
(0)
|
(1)
|
(14)
|
(47)
|
(38)
|
(10)
|
|
| Other Operating Expenses |
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
|
| Operating Income |
(2)
N/A
|
(1)
+43%
|
(4)
-244%
|
(4)
+1%
|
(3)
+27%
|
(3)
-9%
|
(8)
-150%
|
(8)
+3%
|
(4)
+52%
|
(5)
-45%
|
(19)
-238%
|
(51)
-175%
|
(49)
+5%
|
(23)
+52%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
(0)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(11)
|
(19)
|
(22)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
+25%
|
(5)
-88%
|
(4)
+11%
|
(3)
+23%
|
(4)
-11%
|
(8)
-109%
|
(7)
+4%
|
(4)
+44%
|
(7)
-67%
|
(21)
-213%
|
(61)
-189%
|
(67)
-9%
|
(46)
+31%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
6
|
5
|
2
|
4
|
|
| Income from Continuing Operations |
0
|
2
|
(0)
|
0
|
1
|
1
|
(3)
|
(2)
|
3
|
0
|
(15)
|
(56)
|
(64)
|
(43)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
2
+294%
|
(0)
N/A
|
0
N/A
|
1
+427%
|
1
-33%
|
(3)
N/A
|
(2)
+40%
|
3
N/A
|
0
-100%
|
(15)
N/A
|
(56)
-280%
|
(64)
-14%
|
(43)
+34%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.37
+164%
|
-0.02
N/A
|
0.02
N/A
|
0.18
+800%
|
0.09
-50%
|
-0.4
N/A
|
-0.2
+50%
|
0.3
N/A
|
0.01
-97%
|
-1.19
N/A
|
-4.31
-262%
|
-4.92
-14%
|
-3.27
+34%
|
|