Groupe Tera SA
PAR:ALGTR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Groupe Tera SA
PAR:ALGTR
|
FR |
|
A
|
Algoma Steel Group Inc
NASDAQ:ASTL
|
CA |
|
My Food Bag Group Ltd
NZX:MFB
|
NZ |
|
Grupo Gigante SAB de CV
BMV:GIGANTE
|
MX |
|
Alpargatas SA
BOVESPA:ALPA4
|
BR |
|
Hafnia Ltd
NYSE:HAFN
|
SG |
|
Mr DIY Group (M) Bhd
OTC:MDIYF
|
MY |
Income Statement
Earnings Waterfall
Groupe Tera SA
Income Statement
Groupe Tera SA
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
5
N/A
|
5
+10%
|
6
+28%
|
9
+36%
|
12
+36%
|
14
+18%
|
14
+2%
|
14
+1%
|
13
-9%
|
12
-5%
|
13
+6%
|
14
+5%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
|
| Gross Profit |
4
N/A
|
3
-13%
|
5
+52%
|
5
+5%
|
9
+73%
|
9
-7%
|
10
+18%
|
10
-4%
|
9
-9%
|
10
+11%
|
11
+14%
|
13
+11%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(9)
|
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(14)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Operating Income |
(0)
N/A
|
(1)
-53%
|
(1)
-5%
|
(0)
+47%
|
0
N/A
|
(0)
N/A
|
(0)
-205%
|
(1)
-110%
|
(1)
-12%
|
(0)
+61%
|
(1)
-175%
|
(1)
-2%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
-34%
|
(1)
+20%
|
(1)
+39%
|
(0)
+63%
|
(0)
-115%
|
(0)
+1%
|
(1)
-144%
|
(2)
-135%
|
(2)
+30%
|
(2)
+6%
|
(2)
-1%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-55%
|
(1)
+21%
|
(0)
+76%
|
0
N/A
|
0
-67%
|
(0)
N/A
|
(1)
-411%
|
(2)
-94%
|
(1)
+50%
|
(1)
+25%
|
(1)
+15%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.22
-57%
|
-0.17
+23%
|
-0.04
+76%
|
0.04
N/A
|
0.02
-50%
|
-0.06
N/A
|
-0.29
-383%
|
-0.53
-83%
|
-0.27
+49%
|
-0.2
+26%
|
-0.15
+25%
|
|