Coheris SA
PAR:COH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Coheris SA
PAR:COH
|
FR |
Income Statement
Earnings Waterfall
Coheris SA
Income Statement
Coheris SA
| Dec-2003 | Jun-2004 | 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 | Dec-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
27
N/A
|
27
+3%
|
28
+1%
|
28
+1%
|
29
+4%
|
33
+15%
|
35
+6%
|
35
-2%
|
37
+6%
|
36
-3%
|
36
0%
|
36
+0%
|
25
-30%
|
21
-16%
|
25
+16%
|
23
-8%
|
23
+2%
|
21
-11%
|
17
-17%
|
17
-3%
|
16
-6%
|
15
-3%
|
15
-3%
|
14
-4%
|
14
-3%
|
14
+7%
|
15
+3%
|
14
-4%
|
14
-2%
|
14
-1%
|
14
+1%
|
13
-4%
|
13
-3%
|
12
-6%
|
11
-6%
|
12
+2%
|
12
+7%
|
13
+9%
|
14
+3%
|
14
+5%
|
15
+1%
|
14
-1%
|
15
+3%
|
15
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Gross Profit |
20
N/A
|
21
+2%
|
21
+0%
|
21
+2%
|
23
+7%
|
26
+16%
|
28
+6%
|
28
-1%
|
29
+6%
|
29
-3%
|
29
+2%
|
30
+2%
|
21
-31%
|
18
-15%
|
21
+19%
|
19
-9%
|
19
+1%
|
17
-12%
|
14
-19%
|
13
-4%
|
12
-7%
|
12
-3%
|
12
0%
|
11
-4%
|
11
-3%
|
12
+10%
|
12
+1%
|
11
-7%
|
11
-4%
|
11
-4%
|
11
0%
|
10
-2%
|
10
-1%
|
10
-6%
|
9
-6%
|
9
-1%
|
10
+7%
|
10
+1%
|
9
-7%
|
10
+6%
|
9
-4%
|
9
0%
|
10
+11%
|
11
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(27)
|
(27)
|
(18)
|
(15)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(16)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(13)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(15)
|
(12)
|
(15)
|
(14)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
|
| Operating Income |
(0)
N/A
|
0
N/A
|
1
+105%
|
1
+13%
|
2
+72%
|
2
+36%
|
3
+21%
|
2
-18%
|
3
+26%
|
2
-36%
|
2
+12%
|
3
+40%
|
2
-8%
|
3
+20%
|
2
-38%
|
1
-22%
|
2
+22%
|
(0)
N/A
|
(2)
-2 929%
|
(2)
N/A
|
(3)
-39%
|
(4)
-31%
|
(1)
+82%
|
(1)
+25%
|
(1)
-16%
|
1
N/A
|
1
+35%
|
1
-16%
|
1
-16%
|
1
-10%
|
1
+90%
|
1
-46%
|
(1)
N/A
|
(4)
-215%
|
(2)
+47%
|
(1)
+54%
|
1
N/A
|
2
+80%
|
2
+14%
|
2
+4%
|
3
+20%
|
3
+11%
|
3
+10%
|
4
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
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
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Non-Reccuring Items |
(1)
|
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
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
0
N/A
|
0
+5%
|
1
+123%
|
2
+71%
|
2
+41%
|
3
+21%
|
2
-20%
|
3
+24%
|
2
-35%
|
2
+17%
|
3
+34%
|
2
-10%
|
3
+21%
|
2
-38%
|
1
-21%
|
2
+20%
|
(0)
N/A
|
(2)
-1 742%
|
(2)
+1%
|
(4)
-81%
|
(4)
+2%
|
(1)
+82%
|
(1)
+24%
|
(1)
-28%
|
1
N/A
|
1
+41%
|
1
-16%
|
1
-19%
|
1
-13%
|
1
+111%
|
1
-50%
|
(3)
N/A
|
(4)
-18%
|
(2)
+47%
|
(1)
+53%
|
1
N/A
|
2
+88%
|
2
+16%
|
2
+9%
|
3
+27%
|
4
+16%
|
4
+14%
|
5
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
1
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(4)
|
(4)
|
(2)
|
(1)
|
1
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
|
| 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
|
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
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
0
N/A
|
0
-71%
|
1
+375%
|
1
+111%
|
1
+22%
|
2
+28%
|
1
-22%
|
2
+22%
|
1
-27%
|
1
-6%
|
2
+29%
|
2
+4%
|
2
+28%
|
1
-38%
|
1
-19%
|
1
+20%
|
0
-98%
|
(1)
N/A
|
(1)
+4%
|
(4)
-186%
|
(4)
-8%
|
(1)
+82%
|
(1)
+26%
|
(1)
-19%
|
1
N/A
|
1
+51%
|
1
-9%
|
1
-16%
|
1
-13%
|
1
+56%
|
0
-50%
|
(4)
N/A
|
(4)
-17%
|
(2)
+55%
|
(1)
+52%
|
1
N/A
|
3
+239%
|
4
+31%
|
3
-30%
|
3
-1%
|
3
+13%
|
3
+0%
|
4
+8%
|
|
| EPS (Diluted) |
-0.23
N/A
|
0.1
N/A
|
0.03
-70%
|
0.12
+300%
|
0.23
+92%
|
0.27
+17%
|
0.34
+26%
|
0.25
-26%
|
0.31
+24%
|
0.23
-26%
|
0.22
-4%
|
0.28
+27%
|
0.29
+4%
|
0.37
+28%
|
0.23
-38%
|
0.19
-17%
|
0.22
+16%
|
0
N/A
|
-0.27
N/A
|
-0.26
+4%
|
-0.75
-188%
|
-0.81
-8%
|
-0.15
+81%
|
-0.1
+33%
|
-0.13
-30%
|
0.11
N/A
|
0.16
+45%
|
0.14
-12%
|
0.11
-21%
|
0.1
-9%
|
0.15
+50%
|
0.08
-47%
|
-0.67
N/A
|
-0.79
-18%
|
-0.36
+54%
|
-0.17
+53%
|
0.18
N/A
|
0.59
+228%
|
0.78
+32%
|
0.54
-31%
|
0.54
N/A
|
0.6
+11%
|
0.61
+2%
|
0.65
+7%
|
|