Netmedia Group
PAR:ALNMG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Netmedia Group
PAR:ALNMG
|
FR |
|
E3 Lithium Ltd
XTSX:ETL
|
CA |
|
Transformers and Rectifiers (India) Ltd
NSE:TRIL
|
IN |
|
SK Chemicals Co Ltd
KRX:285130
|
KR |
|
Shinpo Co Ltd
TSE:5903
|
JP |
Income Statement
Earnings Waterfall
Netmedia Group
Income Statement
Netmedia Group
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
20
N/A
|
21
+6%
|
22
+2%
|
22
+2%
|
22
0%
|
22
-2%
|
22
-2%
|
20
-8%
|
27
+36%
|
34
+26%
|
27
-20%
|
23
-17%
|
23
+2%
|
23
-2%
|
23
+1%
|
21
-10%
|
21
0%
|
20
-2%
|
19
-4%
|
21
+6%
|
22
+6%
|
22
+2%
|
22
-1%
|
22
-1%
|
20
-10%
|
19
-4%
|
20
+4%
|
18
-10%
|
18
+1%
|
17
-5%
|
14
-18%
|
11
-19%
|
10
-13%
|
10
-3%
|
10
+2%
|
10
0%
|
12
+24%
|
23
+93%
|
21
-10%
|
20
-2%
|
19
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(13)
|
(16)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(6)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
| Gross Profit |
11
N/A
|
12
+3%
|
12
+7%
|
13
+2%
|
12
-4%
|
11
-9%
|
11
-4%
|
10
-7%
|
14
+38%
|
18
+32%
|
15
-18%
|
13
-15%
|
13
+5%
|
13
-2%
|
13
0%
|
12
-7%
|
12
+1%
|
12
-2%
|
12
-1%
|
13
+11%
|
14
+7%
|
15
+5%
|
14
-1%
|
14
-4%
|
12
-14%
|
11
-8%
|
12
+8%
|
11
-6%
|
15
+33%
|
11
-26%
|
11
-1%
|
9
-19%
|
7
-15%
|
7
-7%
|
8
+11%
|
8
+5%
|
11
+34%
|
20
+89%
|
19
-6%
|
19
+0%
|
18
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(14)
|
(20)
|
(16)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(16)
|
(13)
|
(15)
|
(13)
|
(10)
|
(8)
|
(8)
|
(8)
|
(12)
|
(22)
|
(20)
|
(19)
|
(18)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(14)
|
(17)
|
(15)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(15)
|
(13)
|
(14)
|
(11)
|
(8)
|
(7)
|
(8)
|
(8)
|
(13)
|
(22)
|
(19)
|
(19)
|
(18)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
1
|
0
|
|
| Operating Income |
0
N/A
|
1
+8 900%
|
1
-4%
|
1
-23%
|
1
+35%
|
1
-7%
|
1
-20%
|
0
-95%
|
(0)
N/A
|
(2)
-3 060%
|
(1)
+44%
|
0
N/A
|
1
+592%
|
1
+30%
|
1
-19%
|
0
-53%
|
0
-24%
|
0
-12%
|
1
+123%
|
1
-1%
|
0
-35%
|
0
+5%
|
0
+7%
|
1
+50%
|
(1)
N/A
|
(2)
-141%
|
(1)
+71%
|
(0)
+58%
|
(1)
-252%
|
(2)
-115%
|
(4)
-105%
|
(4)
+5%
|
(2)
+48%
|
(1)
+34%
|
(0)
+76%
|
(0)
N/A
|
(1)
-285%
|
(2)
-41%
|
(1)
+71%
|
0
N/A
|
0
+179%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Non-Reccuring Items |
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)
|
(5)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Total Other Income |
0
|
(1)
|
(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)
|
(0)
|
|
| Pre-Tax Income |
(0)
N/A
|
0
N/A
|
1
+119%
|
1
-15%
|
1
+33%
|
1
-9%
|
1
+36%
|
0
-58%
|
(0)
N/A
|
(1)
-250%
|
(1)
+13%
|
0
N/A
|
1
N/A
|
1
+42%
|
1
-22%
|
0
-59%
|
0
-31%
|
0
+8%
|
0
+52%
|
0
+17%
|
0
-50%
|
0
+17%
|
0
+18%
|
0
-76%
|
(2)
N/A
|
(3)
-57%
|
(1)
+65%
|
(0)
+46%
|
(1)
-155%
|
(3)
-106%
|
(10)
-278%
|
(9)
+4%
|
(3)
+68%
|
(2)
+47%
|
(0)
+77%
|
(0)
-6%
|
(3)
-576%
|
(5)
-82%
|
(3)
+37%
|
(2)
+39%
|
(2)
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
1
|
(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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(10)
|
(10)
|
(3)
|
(2)
|
(0)
|
(0)
|
(3)
|
(5)
|
(3)
|
(2)
|
(2)
|
|
| 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
|
0
|
|
| Equity Earnings Affiliates |
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
|
0
|
|
| Net Income (Common) |
1
N/A
|
2
+28%
|
0
-78%
|
0
-28%
|
0
+50%
|
0
-2%
|
1
+76%
|
0
-53%
|
(0)
N/A
|
(1)
-565%
|
(1)
-10%
|
(0)
+90%
|
1
N/A
|
1
+26%
|
1
-49%
|
0
-65%
|
0
+100%
|
0
+8%
|
0
+13%
|
1
+23%
|
0
-41%
|
0
-22%
|
0
+64%
|
0
-20%
|
(1)
N/A
|
(2)
-90%
|
(1)
+64%
|
(0)
+80%
|
(1)
-464%
|
(2)
-195%
|
(10)
-317%
|
(10)
+2%
|
(3)
+67%
|
(2)
+50%
|
(0)
+78%
|
(0)
-3%
|
(3)
-643%
|
(5)
-81%
|
(3)
+37%
|
(2)
+42%
|
(2)
+8%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.45
+29%
|
0.11
-76%
|
0.07
-36%
|
0.11
+57%
|
0.11
N/A
|
0.2
+82%
|
0.09
-55%
|
-0.03
N/A
|
-0.22
-633%
|
-0.24
-9%
|
-0.02
+92%
|
0.17
N/A
|
0.2
+18%
|
0.09
-55%
|
0.03
-67%
|
0.06
+100%
|
0.07
+17%
|
0.07
N/A
|
0.09
+29%
|
0.05
-44%
|
0.03
-40%
|
0.05
+67%
|
0.04
-20%
|
-0.14
N/A
|
-0.26
-86%
|
-0.08
+69%
|
-0.02
+75%
|
-0.09
-350%
|
-0.25
-178%
|
-0.98
-292%
|
-0.96
+2%
|
-0.09
+91%
|
-0.16
-78%
|
-0.01
+94%
|
-0.03
-200%
|
-0.85
-2 733%
|
-1.54
-81%
|
-0.89
+42%
|
-0.52
+42%
|
-0.37
+29%
|
|