Watchlist Manager

Watchlist

Price: 14.26 CLP -0.77% Market Closed

Market Cap: 106.7B CLP

M	Masisa SA SGO:MASISA	CL
	Ascential PLC LSE:ASCL	UK
D	Dazhong Transportation Group Co Ltd SSE:600611	CN
	Aluminum Corporation of China Ltd SSE:601600	CN
	Helens International Holdings Co Ltd HKEX:9869	CN
H	Hlt Global Bhd KLSE:HLT	MY
	Broadstone Net Lease Inc NYSE:BNL	US
T	Telsys Ltd TASE:TLSY	IL
	RBR Group Ltd ASX:RBR	AU
	Craftsman Automation Ltd NSE:CRAFTSMAN	IN
S	South Malaysia Industries Bhd KLSE:SMI	MY
	Healthcare Services Group Inc NASDAQ:HCSG	US
S	Senao International Co Ltd TWSE:2450	TW
N	Noah Holdings Ltd HKEX:6686	CN
	Jiangsu Leike Defense Technology Co Ltd SZSE:002413	CN
T	TeamViewer AG XETRA:TMV	DE
	Jiangsu Libert Inc SSE:605167	CN
	Cineline India Ltd NSE:CINELINE	IN
	AVIT Ltd SZSE:300264	CN

Income Statement

Currency: USD

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-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	9	22	34	44	48	43	41	43	33	34	33	36	38	38	43	44	44	44	42	41	40	42	45	50	54	51	50	48	46	47	46	46	45	46	48	46	42	37	33	31	33	30	29	28	24	26	24	20	17	13	10	8	8	7	7	8	9	10	11	11	11	11	10	10	0	0	0	0
Revenue	296 N/A	357 +20%	428 +20%	459 +7%	482 +5%	520 +8%	557 +7%	604 +9%	651 +8%	683 +5%	704 +3%	724 +3%	744 +3%	778 +5%	820 +5%	857 +5%	887 +3%	890 +0%	914 +3%	929 +2%	966 +4%	1 007 +4%	1 044 +4%	1 082 +4%	1 054 -3%	995 -6%	931 -6%	887 -5%	914 +3%	932 +2%	977 +5%	998 +2%	1 017 +2%	1 069 +5%	1 115 +4%	1 188 +7%	1 251 +5%	1 295 +4%	1 326 +2%	1 355 +2%	1 349 0%	1 371 +2%	1 457 +6%	1 507 +3%	1 365 -9%	1 343 -2%	1 396 +4%	1 333 -4%	1 545 +16%	1 590 +3%	1 263 -21%	1 162 -8%	1 053 -9%	913 -13%	988 +8%	1 001 +1%	960 -4%	972 +1%	955 -2%	956 +0%	1 057 +11%	972 -8%	915 -6%	821 -10%	612 -25%	590 -4%	538 -9%	465 -14%	402 -13%	362 -10%	567 +57%	563 -1%	574 +2%	593 +3%	494 -17%	518 +5%	439 -15%	569 +30%	626 +10%	643 +3%	457 -29%	594 +30%	421 -29%	363 -14%	298 -18%	272 -9%	258 -5%	262 +2%	295 +13%	298 +1%	298 0%	285 -4%	271 -5%
Gross Profit
Cost of Revenue	(209)	(258)	(313)	(349)	(373)	(404)	(424)	(443)	(462)	(480)	(501)	(525)	(550)	(588)	(629)	(659)	(679)	(677)	(691)	(701)	(723)	(752)	(776)	(809)	(811)	(776)	(731)	(702)	(711)	(726)	(772)	(789)	(806)	(848)	(883)	(944)	(997)	(1 030)	(1 050)	(1 067)	(1 056)	(1 056)	(1 099)	(1 118)	(1 038)	(1 038)	(1 136)	(1 112)	(1 244)	(1 267)	(982)	(901)	(826)	(729)	(783)	(792)	(761)	(767)	(758)	(765)	(850)	(789)	(746)	(675)	(512)	(494)	(456)	(397)	(348)	(316)	(527)	(525)	(533)	(541)	(407)	(414)	(339)	(431)	(451)	(456)	(315)	(429)	(321)	(298)	(249)	(236)	(226)	(227)	(259)	(261)	(264)	(253)	(247)
Gross Profit	87 N/A	99 +13%	115 +17%	110 -4%	110 -1%	116 +5%	133 +15%	161 +21%	189 +17%	204 +8%	204 0%	199 -2%	195 -2%	190 -2%	191 +1%	198 +4%	208 +5%	214 +3%	223 +4%	227 +2%	243 +7%	255 +5%	268 +5%	273 +2%	243 -11%	219 -10%	200 -8%	185 -8%	203 +10%	206 +2%	204 -1%	209 +2%	211 +1%	221 +5%	232 +5%	243 +5%	254 +4%	266 +5%	276 +4%	288 +4%	294 +2%	315 +7%	358 +14%	388 +8%	327 -16%	305 -7%	260 -15%	222 -15%	301 +36%	323 +7%	281 -13%	262 -7%	227 -13%	184 -19%	205 +12%	209 +2%	199 -5%	205 +3%	196 -4%	191 -3%	207 +8%	183 -12%	169 -8%	147 -13%	100 -32%	96 -4%	82 -14%	68 -18%	54 -20%	46 -15%	40 -12%	37 -7%	41 +9%	52 +27%	88 +69%	104 +19%	100 -4%	139 +38%	175 +26%	187 +7%	143 -24%	165 +16%	100 -39%	65 -35%	48 -26%	36 -26%	32 -11%	34 +7%	35 +3%	37 +3%	34 -7%	32 -6%	25 -23%
Operating Income
Operating Expenses	(58)	(66)	(76)	(78)	(86)	(83)	(82)	(86)	(92)	(95)	(101)	(106)	(110)	(115)	(117)	(117)	(120)	(122)	(125)	(128)	(132)	(136)	(140)	(146)	(138)	(71)	(64)	(54)	(125)	(128)	(120)	(133)	(104)	(118)	(126)	(119)	(96)	(96)	(99)	(119)	(198)	(218)	(259)	(288)	(243)	(244)	(241)	(231)	(246)	(249)	(198)	(176)	(175)	(152)	(173)	(178)	(172)	(174)	(168)	(164)	(179)	(300)	(291)	(137)	(88)	(84)	(78)	(61)	(84)	(61)	(58)	(61)	(54)	(52)	(64)	(58)	(45)	(61)	(63)	(74)	(53)	(81)	(66)	(75)	(56)	(51)	(42)	(29)	(38)	(37)	(40)	(35)	(31)
Selling, General & Administrative	(59)	(67)	(78)	(79)	(88)	(85)	(85)	(88)	(94)	(97)	(104)	(109)	(113)	(118)	(120)	(121)	(124)	(127)	(129)	(133)	(137)	(141)	(144)	(150)	(142)	(166)	(160)	(153)	(155)	(155)	(158)	(161)	(138)	(144)	(150)	(157)	(169)	(176)	(181)	(189)	(190)	(198)	(212)	(220)	(204)	(204)	(203)	(199)	(214)	(218)	(176)	(157)	(145)	(123)	(140)	(146)	(145)	(148)	(142)	(139)	(163)	(149)	(141)	(125)	(79)	(75)	(70)	(63)	(58)	(55)	(52)	(49)	(46)	(46)	(60)	(62)	(53)	(65)	(66)	(66)	(50)	(69)	(57)	(55)	(46)	(41)	(39)	(38)	(43)	(44)	(42)	(40)	(39)
Research & Development	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	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	0	0	0	0	0
Depreciation & Amortization	0	1	2	2	2	2	2	2	3	3	3	2	3	3	4	4	5	4	4	4	5	4	4	4	4	0	0	0	0	0	(1)	0	0	0	(0)	(0)	(1)	(1)	(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	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	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	96	97	99	31	28	40	28	34	27	23	39	73	80	83	71	(8)	(20)	(47)	(68)	(39)	(40)	(38)	(33)	(33)	(31)	(22)	(19)	(30)	(29)	(33)	(33)	(27)	(26)	(27)	(26)	(16)	(151)	(149)	(13)	(9)	(9)	(8)	1	(25)	(6)	(6)	(11)	(8)	(6)	(4)	5	8	3	3	(7)	(3)	(12)	(9)	(20)	(10)	(9)	(3)	9	5	7	3	5	8
Operating Income	29 N/A	33 +13%	39 +19%	33 -17%	24 -28%	32 +37%	51 +57%	75 +49%	98 +30%	109 +12%	103 -6%	94 -9%	85 -10%	75 -11%	75 -1%	81 +8%	88 +9%	92 +4%	99 +8%	99 +1%	111 +12%	119 +7%	128 +8%	127 -1%	105 -17%	148 +41%	137 -8%	131 -4%	78 -40%	79 +1%	85 +7%	76 -10%	108 +42%	103 -4%	106 +3%	125 +18%	158 +27%	169 +7%	178 +5%	170 -4%	96 -44%	97 +1%	99 +2%	101 +2%	83 -17%	61 -27%	19 -70%	(10) N/A	55 N/A	74 +35%	83 +13%	86 +3%	52 -40%	32 -38%	32 +0%	31 -4%	27 -14%	31 +17%	28 -10%	27 -3%	28 +2%	(117) N/A	(122) -4%	9 N/A	12 +30%	12 -3%	4 -64%	6 +52%	(30) N/A	(16) +48%	(18) -13%	(23) -32%	(13) +42%	0 N/A	24 +7 260%	47 +93%	55 +19%	77 +39%	112 +44%	113 +1%	90 -21%	84 -6%	34 -60%	(10) N/A	(8) +23%	(15) -94%	(10) +35%	5 N/A	(3) N/A	(1) +80%	(6) -832%	(3) +43%	(7) -116%
Pre-Tax Income
Interest Income Expense	3	8	7	(4)	(12)	(6)	(2)	(1)	(2)	(8)	(14)	(6)	(10)	(11)	(14)	(17)	(10)	(13)	(6)	(8)	(10)	(15)	(25)	(37)	(50)	(18)	(12)	(1)	51	(26)	(46)	(50)	(35)	(46)	(33)	(34)	(46)	(31)	(37)	(33)	(43)	(40)	(48)	(50)	(67)	(65)	(49)	(58)	(72)	(78)	(102)	(106)	(100)	(95)	(84)	(77)	(58)	(60)	(52)	(44)	(175)	(30)	(31)	(159)	(62)	(83)	(82)	(91)	(38)	(45)	(41)	(39)	(22)	(11)	(12)	(8)	(14)	(15)	(15)	(13)	(14)	(16)	(10)	(12)	(11)	(11)	(12)	(12)	(8)	(9)	(8)	(6)	(10)
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	0	(12)	(9)	(10)	(11)	(15)	(17)	0	(1)	13	8	0	(9)	(21)	(16)	(14)	7	30	53	71	109	94	89	82	76	83	80	82	118	118	119	113	74	70	62	(40)	(238)	(236)	(220)	(102)	(302)	(309)	(332)	(347)	(45)	(45)	(57)	(111)	(56)	(62)	(50)	(7)	(2)	(2)	2	6	(1)	5	(3)	(9)	(11)	(9)	(6)	(3)	(3)	(3)	(4)	(3)	(4)
Total Other Income	(10)	(22)	(31)	(38)	(38)	(40)	(41)	(42)	(12)	(11)	(9)	(8)	(41)	(42)	(41)	(38)	(36)	(37)	(41)	(43)	(46)	(39)	(50)	(47)	2	(55)	(32)	(25)	(48)	22	18	14	(15)	(4)	(6)	(12)	(10)	(25)	(26)	(25)	(4)	(14)	(23)	(36)	(36)	(34)	(37)	(28)	(53)	(59)	(30)	(21)	(17)	(0)	(11)	(19)	(21)	(13)	(19)	(10)	(1)	(9)	(3)	(3)	0	1	0	1	3	2	2	2	1	2	2	1	(0)	(1)	(1)	(1)	(0)	(0)	(0)	1	1	1	1	(1)	(2)	(3)	(5)	(6)	(6)
Pre-Tax Income	23 N/A	19 -17%	15 -18%	(9) N/A	(26) -201%	(13) +48%	8 N/A	32 +280%	84 +166%	90 +8%	80 -11%	80 -1%	34 -57%	23 -34%	20 -12%	26 +31%	42 +63%	41 -3%	51 +25%	49 -5%	55 +14%	64 +17%	53 -17%	43 -19%	58 +33%	63 +9%	84 +34%	95 +13%	70 -26%	59 -16%	39 -34%	40 +3%	56 +41%	66 +18%	73 +11%	79 +8%	93 +17%	92 -1%	100 +9%	98 -1%	56 -43%	73 +30%	80 +10%	86 +7%	90 +5%	56 -38%	21 -62%	(15) N/A	6 N/A	20 +213%	31 +54%	41 +30%	54 +32%	55 +2%	57 +3%	48 -15%	21 -56%	28 +34%	19 -32%	(67) N/A	(387) -480%	(393) -2%	(375) +5%	(254) +32%	(351) -38%	(379) -8%	(410) -8%	(430) -5%	(109) +75%	(104) +5%	(113) -9%	(171) -51%	(91) +47%	(70) +23%	(36) +48%	32 N/A	39 +22%	60 +54%	98 +63%	105 +7%	74 -30%	73 -1%	20 -72%	(30) N/A	(29) +4%	(34) -19%	(27) +21%	(10) +62%	(16) -54%	(16) -2%	(22) -40%	(19) +16%	(28) -46%
Net Income
Tax Provision	2	(2)	(2)	1	1	(2)	(7)	(4)	(12)	(14)	(13)	(22)	(14)	(18)	(20)	(20)	(23)	(22)	(17)	(22)	(23)	(20)	(21)	(1)	11	(32)	(37)	(34)	(15)	(10)	(6)	(24)	20	18	20	21	(19)	(18)	(21)	(18)	(5)	(7)	(22)	(32)	(35)	(29)	(18)	(4)	(7)	(2)	3	(2)	(8)	(18)	(17)	(14)	(21)	(36)	(29)	(9)	28	45	39	47	125	123	129	99	(18)	(11)	(15)	(1)	(70)	(73)	(78)	(96)	(13)	(18)	(27)	(26)	2	2	15	21	(1)	(1)	(2)	(1)	(0)	(0)	(1)	(2)	(1)
Income from Continuing Operations	24	17	14	(8)	(25)	(16)	1	27	72	76	68	58	21	5	0	6	19	19	34	26	32	45	32	42	69	31	47	61	55	50	33	16	76	84	94	101	74	74	79	80	51	65	58	55	55	27	4	(19)	(0)	19	34	39	46	37	39	34	(0)	(7)	(10)	(75)	(359)	(348)	(336)	(207)	(225)	(256)	(281)	(331)	(127)	(115)	(128)	(172)	(160)	(143)	(114)	(64)	26	42	71	78	75	75	35	(9)	(29)	(36)	(29)	(11)	(16)	(16)	(23)	(21)	(28)
Income to Minority Interest	(3)	1	1	2	5	2	(4)	(10)	(15)	(13)	(6)	0	6	9	10	12	11	13	10	11	9	4	4	2	(25)	(34)	(38)	(50)	(15)	(11)	(8)	6	(4)	(7)	(7)	(12)	(6)	(5)	(4)	(1)	(6)	(8)	(14)	(19)	(4)	1	13	20	11	8	8	6	7	10	8	13	20	24	22	24	114	110	110	102	5	2	0	(0)	0	0	0	0	0	0	0	0	0	(0)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)
Net Income (Common)	21 N/A	18 -15%	14 -21%	(6) N/A	(20) -239%	(14) +29%	(4) +75%	18 N/A	57 +221%	63 +11%	62 -2%	58 -7%	26 -55%	13 -50%	10 -23%	18 +76%	30 +66%	32 +7%	44 +39%	37 -16%	41 +11%	49 +19%	36 -26%	44 +23%	44 -2%	(8) N/A	4 N/A	6 +56%	40 +613%	38 -4%	26 -33%	22 -15%	72 +231%	78 +7%	87 +12%	89 +2%	69 -22%	69 0%	75 +9%	79 +6%	45 -43%	57 +27%	44 -23%	36 -18%	51 +41%	28 -45%	17 -40%	1 -96%	11 +1 782%	26 +133%	43 +62%	45 +6%	52 +16%	47 -9%	48 +0%	46 -3%	20 -57%	16 -18%	12 -26%	(51) N/A	(245) -379%	(239) +3%	(226) +5%	(105) +53%	(220) -109%	(254) -15%	(281) -11%	(331) -18%	(127) +62%	(115) +9%	(128) -11%	(172) -34%	(160) +7%	(143) +11%	(114) +20%	(64) +44%	23 N/A	41 +78%	70 +70%	76 +9%	(167) N/A	(166) +1%	(205) -24%	(249) -21%	(52) +79%	(62) -19%	(58) +7%	(40) +31%	(23) +42%	(20) +16%	(24) -25%	(22) +11%	(29) -32%
EPS (Diluted)	0.03 N/A	0.02 -33%	0.02 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	-0.01 N/A	-0.03 -200%	-0.03 N/A	-0.03 N/A	-0.01 +67%	-0.03 -200%	-0.03 N/A	-0.04 -33%	-0.04 N/A	-0.02 +50%	-0.01 +50%	-0.02 -100%	-0.02 N/A	-0.02 N/A	-0.02 N/A	-0.01 +50%	-0.01 N/A	0 N/A	0.01 N/A	0.01 N/A	0.01 N/A	-0.02 N/A	-0.02 N/A	-0.02 N/A	-0.03 -50%	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A

Income Statement Balance Sheet Cash Flow Statement

Masisa SA
SGO:MASISA

Income Statement

Earnings Waterfall
Masisa SA

Income Statement
Masisa SA

See Also

Company

Help

Tools

Stocks

Masisa SA SGO:MASISA

Income Statement

Earnings Waterfall Masisa SA

Income Statement Masisa SA

See Also

Company

Help

Tools

Stocks

Masisa SA
SGO:MASISA

Earnings Waterfall
Masisa SA

Income Statement
Masisa SA