Kko International SA
PAR:ALKKO
Income Statement
Earnings Waterfall
Kko International SA
Income Statement
Kko International SA
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
0
+44%
|
0
-28%
|
0
-4%
|
0
+32%
|
0
+3%
|
0
+26%
|
0
N/A
|
0
-14%
|
0
+29%
|
0
-37%
|
1
+116%
|
1
+71%
|
1
-10%
|
2
+133%
|
6
+137%
|
9
+68%
|
15
+63%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(6)
|
(12)
|
|
| Gross Profit |
0
N/A
|
0
+400%
|
0
+7%
|
0
-13%
|
(0)
N/A
|
(0)
-1 200%
|
(0)
+77%
|
(0)
+50%
|
(0)
+14%
|
0
N/A
|
0
+597%
|
0
+17%
|
1
+8%
|
0
-23%
|
2
+380%
|
4
+96%
|
4
-9%
|
4
+1%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Operating Income |
(2)
N/A
|
(3)
-6%
|
(3)
-14%
|
(3)
-9%
|
(2)
+21%
|
(2)
+7%
|
(2)
+5%
|
(2)
+10%
|
(2)
+2%
|
(2)
+19%
|
(2)
-39%
|
(3)
-25%
|
(2)
+22%
|
(2)
-6%
|
(1)
+74%
|
1
N/A
|
1
-55%
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
3
|
3
|
2
|
1
|
(1)
|
(1)
|
3
|
3
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(4)
N/A
|
(5)
-11%
|
(3)
+28%
|
(3)
N/A
|
(2)
+30%
|
(3)
-14%
|
(3)
-14%
|
(2)
+26%
|
(2)
+16%
|
(2)
+22%
|
1
N/A
|
1
+32%
|
(0)
N/A
|
(1)
-2 781%
|
(3)
-272%
|
(0)
+89%
|
2
N/A
|
1
-33%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
1
|
0
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
(5)
-6%
|
(3)
+40%
|
(3)
-13%
|
(0)
+92%
|
(1)
-115%
|
(2)
-186%
|
(1)
+45%
|
(2)
-134%
|
(2)
+21%
|
(0)
+95%
|
0
N/A
|
(1)
N/A
|
(1)
-135%
|
(3)
-145%
|
(1)
+78%
|
1
N/A
|
0
-64%
|
|
| EPS (Diluted) |
-0.47
N/A
|
-0.5
-6%
|
-0.25
+50%
|
-0.26
-4%
|
-0.02
+92%
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
|