Safe SA
PAR:ALSAF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Safe SA
PAR:ALSAF
|
FR |
|
C
|
Construction JSC N0 1
VN:VC1
|
VN |
|
Public Policy Holding Company Inc
NASDAQ:PPHC
|
US |
|
S
|
Sinjia Land Ltd
SGX:5HH
|
SG |
|
FNM SpA
F:8FN
|
IT |
Income Statement
Earnings Waterfall
Safe SA
Income Statement
Safe SA
| 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-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
211
|
2 122
|
1 910
|
|
| Revenue |
2
N/A
|
2
+15%
|
2
+6%
|
2
0%
|
2
-5%
|
3
+14%
|
3
+15%
|
3
+1%
|
3
+11%
|
4
+11%
|
5
+22%
|
4
-7%
|
4
-17%
|
4
+10%
|
5
+13%
|
5
+14%
|
6
+13%
|
3
-56%
|
5
+93%
|
5
-2%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
+9%
|
0
-2%
|
0
-21%
|
1
+125%
|
1
+62%
|
1
+9%
|
1
+1%
|
2
+8%
|
1
-14%
|
1
-2%
|
1
-8%
|
1
+19%
|
2
+12%
|
3
+64%
|
4
+42%
|
4
+8%
|
2
-52%
|
3
+40%
|
3
-5%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(4)
|
(5)
|
(6)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(4)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
4
|
4
|
|
| Operating Income |
(6)
N/A
|
(6)
-11%
|
(7)
-17%
|
(8)
-5%
|
(6)
+17%
|
(5)
+14%
|
(5)
0%
|
(6)
-7%
|
(6)
-6%
|
(7)
-18%
|
(7)
-3%
|
(7)
+11%
|
(7)
-1%
|
(7)
-12%
|
(8)
-1%
|
(7)
+8%
|
(6)
+15%
|
(2)
+65%
|
(2)
-7%
|
(3)
-33%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
(0)
|
(211)
|
(2 123)
|
(1 911)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
72
|
261
|
186
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
-6%
|
(7)
-24%
|
(7)
-13%
|
(6)
+19%
|
(6)
+5%
|
(7)
-15%
|
(6)
+8%
|
(6)
+4%
|
(7)
-24%
|
(8)
-11%
|
(7)
+7%
|
(8)
-12%
|
(9)
-8%
|
(7)
+25%
|
(6)
+5%
|
(7)
-9%
|
(142)
-1 937%
|
(1 864)
-1 214%
|
(1 727)
+7%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(65)
|
(47)
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(7)
|
(6)
|
(7)
|
(160)
|
(1 929)
|
(1 775)
|
|
| Income to Minority Interest |
0
|
0
|
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)
-7%
|
(7)
-24%
|
(7)
-13%
|
(6)
+19%
|
(6)
+5%
|
(7)
-15%
|
(6)
+8%
|
(6)
+4%
|
(7)
-24%
|
(8)
-11%
|
(7)
+7%
|
(8)
-12%
|
(9)
-8%
|
(7)
+25%
|
(6)
+5%
|
(7)
-9%
|
(160)
-2 194%
|
(1 929)
-1 108%
|
(1 775)
+8%
|
|
| EPS (Diluted) |
-84.42
N/A
|
-246 249.1
-291 595%
|
-66.02
+100%
|
-259 916.5
-393 594%
|
-54.13
+100%
|
-196 993.67
-363 827%
|
-164 375
+17%
|
-119 640.04
+27%
|
-44 615.38
+63%
|
-62 650.3
-40%
|
-61 307.69
+2%
|
-31 644.93
+48%
|
-7 620.18
+76%
|
-5 818.45
+24%
|
-31 947 619 047.62
-549 074 293%
|
-319.5
+100%
|
-54 842 519.69
-17 165 008%
|
-20 693.65
+100%
|
-249 912.3
-1 108%
|
-9 792.63
+96%
|
|