Miliboo SA
PAR:ALMLB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Miliboo SA
PAR:ALMLB
|
FR |
|
Webtoon Entertainment Inc
NASDAQ:WBTN
|
US |
|
R Systems International Ltd
NSE:RSYSTEMS
|
IN |
|
G
|
G Mining Ventures Corp
OTC:GMINF
|
CA |
Income Statement
Earnings Waterfall
Miliboo SA
Income Statement
Miliboo SA
| Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Oct-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
15
N/A
|
17
+8%
|
17
+5%
|
18
+1%
|
18
+5%
|
21
+14%
|
23
+9%
|
26
+15%
|
30
+13%
|
34
+14%
|
41
+20%
|
41
+0%
|
39
-5%
|
42
+8%
|
42
+0%
|
43
+1%
|
54
+27%
|
43
-20%
|
52
+20%
|
39
-25%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(22)
|
(23)
|
(22)
|
(25)
|
(28)
|
(28)
|
(29)
|
(33)
|
(33)
|
(30)
|
0
|
(30)
|
(29)
|
(29)
|
|
| Gross Profit |
(0)
N/A
|
0
N/A
|
1
+253%
|
1
-48%
|
0
-38%
|
1
+212%
|
1
-28%
|
3
+290%
|
8
+126%
|
9
+24%
|
13
+42%
|
13
+1%
|
10
-22%
|
9
-12%
|
10
+6%
|
12
+29%
|
0
N/A
|
13
N/A
|
12
-12%
|
10
-12%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
0
|
(10)
|
(10)
|
(11)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
0
|
(10)
|
(10)
|
(11)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
+17%
|
(1)
+43%
|
(2)
-76%
|
(2)
-17%
|
(1)
+46%
|
(2)
-28%
|
(2)
-58%
|
(2)
+25%
|
(0)
+81%
|
3
N/A
|
3
+9%
|
1
-80%
|
(2)
N/A
|
(2)
+16%
|
2
N/A
|
14
+686%
|
3
-79%
|
13
+351%
|
(1)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(2)
+14%
|
(1)
+42%
|
(2)
-72%
|
(3)
-21%
|
(2)
+41%
|
(1)
+43%
|
(2)
-86%
|
(2)
-3%
|
(0)
+81%
|
2
N/A
|
2
-2%
|
0
-99%
|
(2)
N/A
|
(2)
+32%
|
2
N/A
|
13
+642%
|
3
-81%
|
13
+397%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
0
|
(2)
|
(2)
|
2
|
13
|
2
|
13
|
(0)
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+15%
|
(1)
+42%
|
(2)
-72%
|
(3)
-21%
|
(2)
+41%
|
(1)
+43%
|
(2)
-86%
|
(2)
-3%
|
(0)
+81%
|
2
N/A
|
2
-1%
|
0
-98%
|
(2)
N/A
|
(2)
+33%
|
2
N/A
|
13
+676%
|
2
-82%
|
13
+438%
|
(0)
N/A
|
|
| EPS (Diluted) |
-0.56
N/A
|
-0.47
+16%
|
-0.28
+40%
|
-0.47
-68%
|
-0.58
-23%
|
-0.34
+41%
|
-0.2
+41%
|
-0.36
-80%
|
-0.36
N/A
|
-0.06
+83%
|
0.37
N/A
|
0.33
-11%
|
0.01
-97%
|
-0.33
N/A
|
-0.22
+33%
|
0.24
N/A
|
0
N/A
|
0.34
N/A
|
1.84
+441%
|
-0.04
N/A
|
|