Inmobiliaria Sixterra SA
SGO:SIXTERRA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Inmobiliaria Sixterra SA
SGO:SIXTERRA
|
CL |
|
PharmaSGP Holding SE
XETRA:PSG
|
DE |
|
G
|
Generic Sweden AB (publ)
STO:GENI
|
SE |
|
Grizzly Discoveries Inc
OTC:GZDIF
|
CA |
|
T
|
TIS Inc
TSE:3626
|
JP |
|
Sparebanken Vest
OSE:SVEG
|
NO |
|
Rastar Group
SZSE:300043
|
CN |
Income Statement
Earnings Waterfall
Inmobiliaria Sixterra SA
Income Statement
Inmobiliaria Sixterra SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
295
N/A
|
307
+4%
|
308
+0%
|
308
+0%
|
8 360
+2 612%
|
8 762
+5%
|
8 792
+0%
|
8 823
+0%
|
763
-91%
|
390
-49%
|
392
+0%
|
401
+2%
|
756
+89%
|
9 200
+1 116%
|
9 143
-1%
|
13 033
+43%
|
12 590
-3%
|
16 634
+32%
|
16 583
0%
|
12 590
-24%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
22 054
N/A
|
22 054
N/A
|
22 054
N/A
|
22 054
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(156)
|
(156)
|
(168)
|
(174)
|
(6 398)
|
(6 525)
|
(6 518)
|
(6 514)
|
(292)
|
(166)
|
(168)
|
(169)
|
(690)
|
(2 967)
|
(2 948)
|
(6 868)
|
(6 298)
|
(10 327)
|
(10 271)
|
(6 314)
|
(20)
|
(20)
|
(11)
|
(5)
|
(22 326)
|
(22 326)
|
(22 326)
|
(22 326)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
139
N/A
|
151
+9%
|
140
-7%
|
134
-4%
|
1 961
+1 361%
|
2 238
+14%
|
2 275
+2%
|
2 309
+2%
|
470
-80%
|
224
-52%
|
223
0%
|
232
+4%
|
67
-71%
|
6 233
+9 230%
|
6 195
-1%
|
6 165
0%
|
6 291
+2%
|
6 307
+0%
|
6 312
+0%
|
6 276
-1%
|
(20)
N/A
|
(20)
N/A
|
(11)
+48%
|
(5)
+50%
|
(272)
-5 050%
|
(272)
N/A
|
(272)
N/A
|
(272)
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(801)
|
(844)
|
(1 096)
|
(719)
|
(676)
|
(759)
|
(536)
|
(515)
|
(506)
|
(428)
|
(410)
|
(421)
|
(438)
|
(443)
|
(470)
|
(496)
|
(571)
|
(947)
|
(863)
|
(820)
|
(275)
|
(252)
|
(272)
|
(249)
|
(245)
|
(255)
|
(251)
|
(200)
|
(213)
|
(211)
|
(195)
|
(201)
|
(117)
|
(130)
|
(129)
|
(128)
|
(182)
|
(169)
|
(169)
|
(169)
|
(142)
|
|
| Selling, General & Administrative |
(387)
|
(428)
|
(664)
|
(650)
|
(599)
|
(553)
|
(336)
|
(336)
|
(333)
|
(354)
|
(337)
|
(346)
|
(365)
|
(366)
|
(395)
|
(424)
|
(500)
|
(808)
|
(725)
|
(652)
|
(178)
|
(130)
|
(138)
|
(137)
|
(154)
|
(162)
|
(173)
|
(160)
|
(148)
|
(145)
|
(128)
|
(138)
|
(117)
|
(104)
|
(99)
|
(97)
|
(126)
|
(146)
|
(143)
|
(140)
|
(142)
|
|
| Other Operating Expenses |
(414)
|
(417)
|
(432)
|
(69)
|
(77)
|
(207)
|
(200)
|
(179)
|
(173)
|
(74)
|
(73)
|
(74)
|
(73)
|
(76)
|
(75)
|
(72)
|
(71)
|
(139)
|
(138)
|
(168)
|
(97)
|
(122)
|
(134)
|
(112)
|
(91)
|
(93)
|
(79)
|
(40)
|
(65)
|
(66)
|
(66)
|
(63)
|
0
|
(26)
|
(30)
|
(30)
|
(56)
|
(22)
|
(26)
|
(29)
|
0
|
|
| Operating Income |
(662)
N/A
|
(693)
-5%
|
(956)
-38%
|
(585)
+39%
|
1 285
N/A
|
1 478
+15%
|
1 738
+18%
|
1 795
+3%
|
(36)
N/A
|
(205)
-474%
|
(187)
+9%
|
(189)
-1%
|
(371)
-96%
|
5 790
N/A
|
5 725
-1%
|
5 669
-1%
|
5 720
+1%
|
5 360
-6%
|
5 449
+2%
|
5 456
+0%
|
(295)
N/A
|
(273)
+8%
|
(283)
-4%
|
(254)
+10%
|
(517)
-104%
|
(528)
-2%
|
(523)
+1%
|
(472)
+10%
|
(213)
+55%
|
(211)
+1%
|
(195)
+8%
|
(201)
-3%
|
(117)
+42%
|
(130)
-11%
|
(129)
+1%
|
(128)
+1%
|
(182)
-43%
|
(169)
+7%
|
(169)
0%
|
(169)
0%
|
(142)
+16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5 983
|
5 921
|
5 894
|
5 893
|
16
|
0
|
12
|
12
|
5
|
0
|
0
|
(7)
|
(8)
|
(12)
|
(5)
|
15
|
34
|
69
|
60
|
49
|
18
|
(1)
|
3
|
(0)
|
(1)
|
(74)
|
(75)
|
(75)
|
(5)
|
72
|
76
|
76
|
4
|
4
|
56
|
94
|
127
|
127
|
91
|
71
|
81
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(56)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(83)
|
(150)
|
(148)
|
(1)
|
16
|
2
|
3
|
2
|
7
|
(1)
|
(1)
|
(5)
|
(4)
|
(2)
|
(2)
|
1
|
3
|
(22)
|
(22)
|
(23)
|
(27)
|
(4)
|
(4)
|
(4)
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(38)
|
(37)
|
0
|
0
|
37
|
37
|
0
|
|
| Pre-Tax Income |
5 320
N/A
|
5 146
-3%
|
4 788
-7%
|
5 160
+8%
|
1 301
-75%
|
1 494
+15%
|
1 753
+17%
|
1 810
+3%
|
(28)
N/A
|
(198)
-605%
|
(188)
+5%
|
(197)
-5%
|
(383)
-94%
|
5 774
N/A
|
5 719
-1%
|
5 682
-1%
|
5 754
+1%
|
5 431
-6%
|
5 487
+1%
|
5 483
0%
|
(302)
N/A
|
(302)
+0%
|
(288)
+5%
|
(261)
+9%
|
(577)
-121%
|
(615)
-7%
|
(611)
+1%
|
(560)
+8%
|
(238)
+58%
|
(139)
+42%
|
(119)
+15%
|
(125)
-5%
|
(133)
-7%
|
(125)
+6%
|
(110)
+12%
|
(71)
+35%
|
(55)
+22%
|
(42)
+24%
|
(41)
+3%
|
(61)
-51%
|
(61)
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
144
|
98
|
152
|
254
|
33
|
(101)
|
24
|
(61)
|
67
|
211
|
10
|
(19)
|
(100)
|
(1 743)
|
(1 498)
|
(1 451)
|
(1 251)
|
(922)
|
(1 093)
|
(1 100)
|
206
|
288
|
209
|
160
|
(387)
|
(469)
|
(493)
|
(492)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
5 465
|
5 244
|
4 940
|
5 414
|
1 334
|
1 393
|
1 777
|
1 748
|
39
|
13
|
(179)
|
(216)
|
(484)
|
4 032
|
4 221
|
4 232
|
4 503
|
4 510
|
4 394
|
4 383
|
(96)
|
(13)
|
(78)
|
(101)
|
(964)
|
(1 085)
|
(1 105)
|
(1 052)
|
(238)
|
(139)
|
(119)
|
(125)
|
(133)
|
(125)
|
(110)
|
(71)
|
(55)
|
(42)
|
(41)
|
(61)
|
(61)
|
|
| Net Income (Common) |
5 465
N/A
|
5 244
-4%
|
4 940
-6%
|
5 414
+10%
|
1 334
-75%
|
1 393
+4%
|
1 777
+28%
|
1 748
-2%
|
39
-98%
|
13
-65%
|
(179)
N/A
|
(216)
-21%
|
(484)
-124%
|
4 032
N/A
|
4 221
+5%
|
4 232
+0%
|
4 503
+6%
|
4 510
+0%
|
4 394
-3%
|
4 383
0%
|
(96)
N/A
|
(13)
+86%
|
(78)
-500%
|
(101)
-29%
|
(964)
-854%
|
(1 085)
-13%
|
(1 105)
-2%
|
(1 052)
+5%
|
(238)
+77%
|
(139)
+42%
|
(119)
+15%
|
(125)
-5%
|
(133)
-7%
|
(125)
+6%
|
(110)
+12%
|
(71)
+35%
|
(55)
+22%
|
(42)
+24%
|
(41)
+3%
|
(61)
-51%
|
(61)
+1%
|
|
| EPS (Diluted) |
218.58
N/A
|
209.74
-4%
|
197.59
-6%
|
216.55
+10%
|
53.35
-75%
|
55.71
+4%
|
71.07
+28%
|
69.92
-2%
|
1.55
-98%
|
0.52
-66%
|
-7.15
N/A
|
-8.64
-21%
|
-19.35
-124%
|
161.27
N/A
|
168.85
+5%
|
169.27
+0%
|
180.13
+6%
|
180.38
+0%
|
175.76
-3%
|
175.31
0%
|
-3.82
N/A
|
-0.52
+86%
|
-3.13
-502%
|
-4.04
-29%
|
-39.02
-866%
|
-43.89
-12%
|
-44.7
-2%
|
-42.59
+5%
|
-9.62
+77%
|
-5.55
+42%
|
-4.79
+14%
|
-5.03
-5%
|
-5.38
-7%
|
-5.08
+6%
|
-4.46
+12%
|
-2.89
+35%
|
-2.24
+22%
|
-1.7
+24%
|
-1.64
+4%
|
-2.48
-51%
|
-2.46
+1%
|
|