Polaris Ltd
SGX:5BI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Polaris Ltd
SGX:5BI
|
SG |
|
C
|
Curaleaf Holdings Inc
CNSX:CURA
|
CA |
Income Statement
Earnings Waterfall
Polaris Ltd
Income Statement
Polaris Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-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
|
0
|
|
| Revenue |
90
N/A
|
95
+6%
|
90
-5%
|
87
-3%
|
35
-60%
|
61
+76%
|
50
-19%
|
41
-17%
|
23
-44%
|
29
+26%
|
38
+30%
|
47
+25%
|
54
+15%
|
47
-13%
|
33
-30%
|
40
+22%
|
53
+34%
|
46
-13%
|
27
-41%
|
23
-14%
|
22
-5%
|
24
+8%
|
30
+24%
|
23
-21%
|
23
-2%
|
25
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(85)
|
(89)
|
(84)
|
(82)
|
(32)
|
(56)
|
(46)
|
(38)
|
(21)
|
(27)
|
(35)
|
(44)
|
(51)
|
(44)
|
(30)
|
(33)
|
(42)
|
(38)
|
(24)
|
(21)
|
(20)
|
(21)
|
(26)
|
(20)
|
(20)
|
(22)
|
|
| Gross Profit |
5
N/A
|
6
+12%
|
6
+7%
|
5
-13%
|
3
-52%
|
5
+92%
|
4
-23%
|
3
-21%
|
2
-36%
|
2
+7%
|
3
+21%
|
3
+13%
|
3
+4%
|
3
-10%
|
3
+12%
|
7
+124%
|
11
+72%
|
9
-26%
|
3
-64%
|
2
-19%
|
2
-9%
|
3
+23%
|
4
+33%
|
3
-17%
|
3
-7%
|
3
+17%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(7)
|
(12)
|
(9)
|
(8)
|
(8)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(6)
|
(11)
|
(9)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
3
|
3
|
3
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(3)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
|
| Operating Income |
1
N/A
|
2
+120%
|
3
+46%
|
3
-11%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(2)
-1 114%
|
(3)
-16%
|
(3)
-7%
|
(2)
+19%
|
(0)
+93%
|
0
N/A
|
0
+84%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-320%
|
(5)
-769%
|
(5)
-9%
|
(2)
+55%
|
(2)
+21%
|
(2)
-17%
|
(2)
+18%
|
(1)
+24%
|
(0)
+68%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(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)
|
1
|
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
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
2
+91%
|
3
+45%
|
2
-13%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(2)
-1 867%
|
(3)
-57%
|
(2)
+15%
|
(2)
+23%
|
(0)
+100%
|
0
N/A
|
0
-16%
|
(0)
N/A
|
(0)
+86%
|
(0)
-566%
|
(1)
-330%
|
(5)
-360%
|
(5)
-8%
|
(2)
+57%
|
(2)
+14%
|
(2)
-18%
|
(2)
+11%
|
(1)
+29%
|
(1)
+62%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
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)
|
|
| Income from Continuing Operations |
1
|
2
|
3
|
2
|
(1)
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
(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
|
|
| Net Income (Common) |
1
N/A
|
2
+88%
|
3
+47%
|
3
-12%
|
1
-61%
|
1
-37%
|
3
+319%
|
1
-49%
|
0
-83%
|
0
+44%
|
(2)
N/A
|
(0)
+91%
|
0
N/A
|
0
-8%
|
(0)
N/A
|
(0)
-45%
|
(0)
+17%
|
(0)
+59%
|
(4)
-2 383%
|
(5)
-21%
|
(2)
+59%
|
(2)
+0%
|
(2)
-16%
|
(2)
+19%
|
(1)
+48%
|
(0)
+52%
|
|
| EPS (Diluted) |
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
|
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
|
|