Ober SA
PAR:ALOBR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Ober SA
PAR:ALOBR
|
FR |
|
T
|
TKD Science and Technology Co Ltd
SSE:603738
|
CN |
|
China Southern Power Grid Energy Efficiency&Clean Energy Co Ltd
SZSE:003035
|
CN |
|
J
|
Jaeren Sparebank
OSE:JAREN
|
NO |
Income Statement
Earnings Waterfall
Ober SA
Income Statement
Ober SA
| 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 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
29
N/A
|
27
-6%
|
25
-9%
|
33
+35%
|
41
+23%
|
40
-4%
|
40
+1%
|
41
+3%
|
41
-1%
|
39
-5%
|
38
-2%
|
38
-2%
|
36
-3%
|
38
+3%
|
38
+1%
|
38
-1%
|
39
+4%
|
38
-3%
|
38
+1%
|
40
+5%
|
40
-2%
|
38
-4%
|
38
-2%
|
31
-18%
|
29
-7%
|
32
+12%
|
32
-1%
|
35
+11%
|
38
+7%
|
37
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(14)
|
(12)
|
(21)
|
(27)
|
(26)
|
(27)
|
(27)
|
(27)
|
(25)
|
(24)
|
(24)
|
(24)
|
(26)
|
(26)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(25)
|
(23)
|
(20)
|
(20)
|
(21)
|
(22)
|
(24)
|
(26)
|
(27)
|
|
| Gross Profit |
14
N/A
|
14
-4%
|
12
-10%
|
13
+3%
|
14
+10%
|
14
-3%
|
14
-1%
|
14
+7%
|
15
+1%
|
14
-7%
|
14
+2%
|
14
0%
|
12
-11%
|
11
-8%
|
12
+5%
|
13
+5%
|
13
+3%
|
12
-5%
|
13
+3%
|
14
+10%
|
14
-2%
|
13
-3%
|
14
+8%
|
11
-22%
|
9
-19%
|
11
+20%
|
10
-7%
|
12
+15%
|
12
+4%
|
10
-18%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
|
| Operating Income |
3
N/A
|
3
-15%
|
2
-41%
|
1
-25%
|
2
+45%
|
2
-13%
|
1
-20%
|
2
+23%
|
2
+31%
|
3
+20%
|
3
N/A
|
2
-8%
|
1
-39%
|
1
-37%
|
1
+33%
|
2
+36%
|
2
+32%
|
2
-22%
|
2
+26%
|
2
+13%
|
2
-14%
|
2
+2%
|
2
+20%
|
0
-90%
|
(2)
N/A
|
(1)
+71%
|
(0)
+67%
|
1
N/A
|
2
+105%
|
0
-76%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
3
|
2
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
10
|
9
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
4
N/A
|
3
-21%
|
2
-38%
|
1
-43%
|
1
+32%
|
1
-24%
|
(0)
N/A
|
0
N/A
|
4
+830%
|
4
+6%
|
1
-64%
|
1
-2%
|
1
-49%
|
0
-31%
|
1
+64%
|
1
+50%
|
2
+57%
|
1
-49%
|
1
+17%
|
1
+24%
|
1
-31%
|
1
+4%
|
1
+44%
|
0
-93%
|
7
+7 087%
|
8
+13%
|
(1)
N/A
|
0
N/A
|
1
+233%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
2
|
1
|
1
|
1
|
1
|
(0)
|
0
|
3
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
6
|
6
|
(1)
|
0
|
1
|
(1)
|
|
| 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
|
|
| Net Income (Common) |
3
N/A
|
2
-20%
|
1
-39%
|
1
-35%
|
1
+20%
|
1
-47%
|
(0)
N/A
|
0
N/A
|
3
+2 392%
|
3
+8%
|
1
-67%
|
1
-18%
|
0
-67%
|
0
-45%
|
1
+308%
|
1
+56%
|
1
+40%
|
1
-45%
|
1
+21%
|
1
+8%
|
1
-34%
|
1
+31%
|
1
+36%
|
0
-91%
|
6
+5 171%
|
0
-94%
|
(0)
N/A
|
0
N/A
|
0
+19%
|
(0)
N/A
|
|
| EPS (Diluted) |
1.87
N/A
|
1.5
-20%
|
0.92
-39%
|
0.6
-35%
|
0.71
+18%
|
0.38
-46%
|
-0.19
N/A
|
0.08
N/A
|
2.07
+2 487%
|
2.23
+8%
|
0.74
-67%
|
0.61
-18%
|
0.2
-67%
|
0.11
-45%
|
0.45
+309%
|
0.71
+58%
|
0.99
+39%
|
0.55
-44%
|
0.66
+20%
|
0.7
+6%
|
0.47
-33%
|
0.62
+32%
|
0.83
+34%
|
0.07
-92%
|
4.09
+5 743%
|
0.23
-94%
|
-0.15
N/A
|
0.27
N/A
|
0.32
+19%
|
-0.27
N/A
|
|