International Network System PCL
SET:ITNS
Income Statement
Earnings Waterfall
International Network System PCL
Income Statement
International Network System PCL
| Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
687
N/A
|
303
-56%
|
386
+28%
|
498
+29%
|
489
-2%
|
487
0%
|
528
+8%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(574)
|
(255)
|
(328)
|
(419)
|
(412)
|
(414)
|
(444)
|
|
| Gross Profit |
113
N/A
|
47
-58%
|
58
+23%
|
79
+36%
|
77
-3%
|
73
-5%
|
83
+14%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(39)
|
(17)
|
(26)
|
(36)
|
(40)
|
(42)
|
(44)
|
|
| Selling, General & Administrative |
(42)
|
(19)
|
(29)
|
(39)
|
(41)
|
(42)
|
(45)
|
|
| Other Operating Expenses |
3
|
3
|
3
|
3
|
1
|
0
|
0
|
|
| Operating Income |
74
N/A
|
30
-59%
|
32
+6%
|
43
+33%
|
37
-14%
|
31
-15%
|
39
+26%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
4
|
2
|
4
|
6
|
6
|
6
|
6
|
|
| Pre-Tax Income |
78
N/A
|
34
-57%
|
37
+10%
|
49
+32%
|
43
-13%
|
37
-13%
|
45
+21%
|
|
| Net Income | ||||||||
| Tax Provision |
(15)
|
(7)
|
(7)
|
(10)
|
(8)
|
(7)
|
(9)
|
|
| Income from Continuing Operations |
63
|
27
|
29
|
39
|
34
|
30
|
36
|
|
| Net Income (Common) |
63
N/A
|
27
-58%
|
29
+10%
|
39
+32%
|
34
-12%
|
30
-13%
|
36
+21%
|
|
| EPS (Diluted) |
0.29
N/A
|
0.13
-55%
|
0.14
+8%
|
0.18
+29%
|
0.16
-11%
|
0.14
-12%
|
0.17
+21%
|
|