Itesoft SA
PAR:ITE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Itesoft SA
PAR:ITE
|
FR |
|
Easton Pharmaceuticals Inc
OTC:EAPH
|
CA |
|
China United Insurance Service Inc
OTC:CUII
|
TW |
|
C
|
Chu Kong Petroleum and Natural Gas Steel Pipe Holdings Ltd
HKEX:1938
|
CN |
|
LeonaBio Inc
NASDAQ:LONA
|
US |
|
T
|
Thunderful Group AB
STO:THUNDR
|
SE |
|
Eldorado Gold Corp
TSX:ELD
|
CA |
|
I
|
I Minerals Inc
XTSX:IMA
|
CA |
|
Black Bear Minerals Ltd
OTC:BKBMF
|
AU |
Income Statement
Earnings Waterfall
Itesoft SA
Income Statement
Itesoft 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
13
N/A
|
15
+16%
|
18
+22%
|
18
+1%
|
17
-9%
|
16
-8%
|
16
+6%
|
16
+0%
|
17
+6%
|
19
+8%
|
19
+3%
|
20
+5%
|
20
0%
|
21
+2%
|
20
-2%
|
20
+0%
|
22
+7%
|
22
+2%
|
22
-3%
|
22
+1%
|
20
-7%
|
20
N/A
|
21
+5%
|
20
-8%
|
23
+17%
|
26
+12%
|
26
+0%
|
25
-3%
|
26
+3%
|
26
+1%
|
24
-7%
|
24
-1%
|
24
0%
|
22
-6%
|
21
-6%
|
20
-2%
|
21
+4%
|
21
+1%
|
20
-6%
|
20
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
| Gross Profit |
7
N/A
|
8
+12%
|
10
+22%
|
11
+7%
|
10
-7%
|
9
-8%
|
10
+11%
|
10
-2%
|
11
+6%
|
13
+21%
|
13
+6%
|
14
+4%
|
15
+4%
|
15
+6%
|
15
-4%
|
14
-3%
|
15
+6%
|
16
+3%
|
15
-4%
|
15
-1%
|
16
+7%
|
17
+8%
|
17
-2%
|
16
-5%
|
18
+11%
|
20
+15%
|
20
+0%
|
20
-3%
|
21
+7%
|
21
+1%
|
19
-13%
|
18
-3%
|
18
+2%
|
17
-4%
|
17
-5%
|
16
-3%
|
17
+4%
|
17
0%
|
15
-11%
|
14
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(19)
|
(18)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(14)
|
(13)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(14)
|
(13)
|
(15)
|
(13)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(16)
|
(13)
|
(12)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
(0)
|
1
|
(1)
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Operating Income |
(2)
N/A
|
(1)
+40%
|
(0)
+80%
|
1
N/A
|
0
-66%
|
(1)
N/A
|
(1)
-46%
|
(2)
-111%
|
(2)
+17%
|
0
N/A
|
1
+104%
|
1
-33%
|
1
-16%
|
0
-17%
|
0
-13%
|
0
-69%
|
0
+258%
|
1
+81%
|
1
-28%
|
1
+30%
|
2
+230%
|
3
+43%
|
2
-34%
|
1
-45%
|
2
+49%
|
2
-12%
|
3
+61%
|
2
-21%
|
3
+38%
|
4
+21%
|
2
-45%
|
1
-63%
|
1
-30%
|
1
+129%
|
0
-96%
|
(1)
N/A
|
0
N/A
|
0
-38%
|
1
+271%
|
1
+24%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income 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)
|
|
| 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
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(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)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+43%
|
0
N/A
|
1
+7 100%
|
0
-46%
|
(0)
N/A
|
(1)
-65%
|
(2)
-148%
|
(2)
+9%
|
1
N/A
|
1
+78%
|
1
-34%
|
1
+20%
|
1
-11%
|
1
-16%
|
0
-63%
|
1
+160%
|
1
+87%
|
1
-27%
|
1
-4%
|
2
+166%
|
3
+67%
|
3
-14%
|
2
-15%
|
1
-46%
|
1
-5%
|
0
-70%
|
(0)
N/A
|
3
N/A
|
4
+30%
|
2
-48%
|
1
-66%
|
1
-2%
|
1
+61%
|
(0)
N/A
|
(1)
-76%
|
1
N/A
|
0
-84%
|
1
+566%
|
1
+78%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
2
|
3
|
2
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+35%
|
(0)
+83%
|
0
N/A
|
0
-45%
|
(0)
N/A
|
(1)
-82%
|
(2)
-205%
|
(2)
+13%
|
1
N/A
|
1
+84%
|
1
-33%
|
1
+14%
|
1
-10%
|
1
-12%
|
0
-61%
|
1
+141%
|
1
+87%
|
1
-35%
|
1
-3%
|
0
-26%
|
1
+109%
|
2
+146%
|
2
-14%
|
1
-52%
|
1
+2%
|
(0)
N/A
|
(0)
-6%
|
2
N/A
|
3
+26%
|
2
-50%
|
0
-69%
|
0
-10%
|
1
+95%
|
(1)
N/A
|
(1)
-42%
|
(1)
+10%
|
(1)
-45%
|
(0)
+73%
|
0
N/A
|
|
| EPS (Diluted) |
-0.25
N/A
|
-0.16
+36%
|
-0.03
+81%
|
0.07
N/A
|
0.04
-43%
|
-0.05
N/A
|
-0.1
-100%
|
-0.32
-220%
|
-0.28
+12%
|
0.09
N/A
|
0.17
+89%
|
0.12
-29%
|
0.13
+8%
|
0.11
-15%
|
0.1
-9%
|
0.04
-60%
|
0.09
+125%
|
0.17
+89%
|
0.1
-41%
|
0.1
N/A
|
0.07
-30%
|
0.16
+129%
|
0.41
+156%
|
0.35
-15%
|
0.16
-54%
|
0.15
-6%
|
-0.06
N/A
|
-0.06
N/A
|
0.39
N/A
|
0.52
+33%
|
0.25
-52%
|
0.07
-72%
|
0.07
N/A
|
0.13
+86%
|
-0.13
N/A
|
-0.17
-31%
|
-0.16
+6%
|
-0.23
-44%
|
-0.06
+74%
|
0.02
N/A
|
|