Bleecker SA
PAR:BLEE
Income Statement
Earnings Waterfall
Bleecker SA
Income Statement
Bleecker SA
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
4
|
7
|
15
|
18
|
17
|
11
|
8
|
8
|
10
|
10
|
9
|
8
|
7
|
8
|
9
|
9
|
9
|
15
|
14
|
7
|
7
|
7
|
8
|
10
|
11
|
10
|
9
|
9
|
10
|
11
|
10
|
11
|
14
|
19
|
18
|
14
|
14
|
|
| Revenue |
2
N/A
|
2
+10%
|
2
+7%
|
1
-35%
|
3
+129%
|
11
+285%
|
17
+63%
|
23
+33%
|
27
+20%
|
28
+1%
|
29
+6%
|
31
+6%
|
29
-6%
|
29
+1%
|
30
+3%
|
30
0%
|
31
+5%
|
32
+1%
|
32
0%
|
32
+1%
|
37
+16%
|
34
-8%
|
26
-24%
|
25
-2%
|
26
+2%
|
26
+1%
|
25
-5%
|
22
-11%
|
21
-5%
|
22
+7%
|
23
+1%
|
22
-4%
|
22
-1%
|
21
-3%
|
24
+15%
|
29
+20%
|
29
+1%
|
30
+2%
|
30
+1%
|
27
-11%
|
25
-8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(15)
|
(14)
|
(13)
|
(17)
|
(15)
|
(12)
|
(12)
|
(12)
|
(12)
|
(15)
|
(16)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(14)
|
(13)
|
|
| Gross Profit |
1
N/A
|
1
+14%
|
1
+2%
|
1
-48%
|
2
+164%
|
7
+365%
|
11
+46%
|
13
+23%
|
17
+31%
|
18
+3%
|
20
+12%
|
22
+10%
|
19
-11%
|
19
-3%
|
19
+2%
|
19
+1%
|
19
+0%
|
17
-14%
|
18
+6%
|
19
+8%
|
21
+9%
|
19
-6%
|
14
-29%
|
13
-5%
|
14
+9%
|
14
+1%
|
10
-29%
|
6
-41%
|
7
+23%
|
9
+15%
|
8
-6%
|
7
-12%
|
6
-11%
|
5
-19%
|
7
+46%
|
13
+68%
|
13
+4%
|
13
-2%
|
14
+8%
|
13
-6%
|
12
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(8)
|
(15)
|
(18)
|
(19)
|
(20)
|
(20)
|
(14)
|
(6)
|
(14)
|
(7)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(5)
|
(8)
|
(12)
|
(15)
|
(16)
|
(16)
|
(10)
|
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
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(9)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(4)
|
(5)
|
(2)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
0
|
(3)
|
|
| Operating Income |
0
N/A
|
1
+210%
|
0
-44%
|
0
-86%
|
(1)
N/A
|
(1)
-6%
|
(4)
-503%
|
(5)
-19%
|
(2)
+66%
|
(2)
-37%
|
(0)
+80%
|
8
N/A
|
13
+73%
|
5
-66%
|
12
+175%
|
15
+17%
|
15
+2%
|
11
-27%
|
12
+8%
|
14
+22%
|
16
+15%
|
15
-6%
|
10
-33%
|
10
0%
|
11
+4%
|
7
-35%
|
2
-73%
|
1
-24%
|
5
+247%
|
7
+37%
|
6
-12%
|
5
-18%
|
4
-26%
|
2
-54%
|
2
+19%
|
8
+301%
|
11
+35%
|
10
-4%
|
11
+9%
|
11
-3%
|
7
-36%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
1
|
(4)
|
(12)
|
31
|
(20)
|
(47)
|
(10)
|
35
|
(8)
|
10
|
20
|
12
|
13
|
7
|
(7)
|
0
|
2
|
7
|
4
|
(2)
|
3
|
3
|
4
|
66
|
60
|
70
|
72
|
26
|
26
|
62
|
70
|
(7)
|
(23)
|
(37)
|
(49)
|
(37)
|
(18)
|
(17)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
5
|
5
|
7
|
0
|
52
|
2
|
(31)
|
0
|
41
|
4
|
11
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
2
|
2
|
(0)
|
0
|
0
|
2
|
1
|
(0)
|
11
|
11
|
(0)
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
1
|
1
|
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
|
|
| Pre-Tax Income |
1
N/A
|
1
+44%
|
2
+73%
|
7
+283%
|
1
-87%
|
(6)
N/A
|
27
N/A
|
27
+0%
|
(46)
N/A
|
(43)
+6%
|
34
N/A
|
41
+20%
|
28
-32%
|
36
+30%
|
25
-32%
|
28
+14%
|
22
-21%
|
4
-83%
|
11
+192%
|
15
+36%
|
23
+53%
|
20
-16%
|
8
-58%
|
13
+57%
|
16
+27%
|
13
-19%
|
67
+401%
|
62
-8%
|
75
+22%
|
80
+7%
|
33
-59%
|
31
-6%
|
77
+147%
|
82
+7%
|
(5)
N/A
|
(15)
-198%
|
(26)
-69%
|
(38)
-46%
|
(41)
-9%
|
(24)
+43%
|
(9)
+60%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
(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
|
0
|
0
|
|
| Income from Continuing Operations |
0
|
1
|
1
|
6
|
1
|
(5)
|
27
|
27
|
(46)
|
(43)
|
34
|
41
|
28
|
36
|
25
|
28
|
22
|
4
|
11
|
15
|
23
|
20
|
8
|
13
|
16
|
13
|
67
|
62
|
75
|
80
|
33
|
31
|
77
|
82
|
(5)
|
(15)
|
(26)
|
(38)
|
(41)
|
(24)
|
(9)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
3
|
2
|
(4)
|
(5)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
1
+50%
|
1
+68%
|
6
+472%
|
2
-72%
|
(4)
N/A
|
26
N/A
|
26
+1%
|
(43)
N/A
|
(41)
+5%
|
30
N/A
|
36
+21%
|
26
-29%
|
34
+34%
|
25
-27%
|
28
+10%
|
21
-24%
|
4
-83%
|
11
+213%
|
15
+37%
|
23
+53%
|
20
-14%
|
8
-62%
|
12
+59%
|
18
+49%
|
15
-16%
|
67
+339%
|
61
-9%
|
74
+22%
|
79
+7%
|
32
-60%
|
30
-6%
|
77
+158%
|
83
+7%
|
(5)
N/A
|
(15)
-198%
|
(26)
-69%
|
(38)
-46%
|
(41)
-9%
|
(24)
+43%
|
(9)
+60%
|
|
| EPS (Diluted) |
0.88
N/A
|
1.32
+50%
|
2.21
+67%
|
6.88
+211%
|
1.35
-80%
|
-4.54
N/A
|
29.7
N/A
|
30.02
+1%
|
-49.1
N/A
|
-50.25
-2%
|
34.17
N/A
|
48.44
+42%
|
22.91
-53%
|
30.6
+34%
|
22.46
-27%
|
24.62
+10%
|
18.71
-24%
|
3.13
-83%
|
9.83
+214%
|
13.51
+37%
|
20.62
+53%
|
17.74
-14%
|
6.76
-62%
|
10.81
+60%
|
16.1
+49%
|
13.58
-16%
|
59.33
+337%
|
54.46
-8%
|
66.05
+21%
|
70.88
+7%
|
28.31
-60%
|
26.8
-5%
|
68.81
+157%
|
74.04
+8%
|
-4.6
N/A
|
-13.75
-199%
|
-23.13
-68%
|
-33.78
-46%
|
-36.76
-9%
|
-21.07
+43%
|
-8.37
+60%
|
|