Ossia International Ltd
SGX:O08
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Ossia International Ltd
SGX:O08
|
SG |
|
Crown Capital Partners Inc
TSX:CRWN
|
CA |
|
Nine Entertainment Co Holdings Ltd
ASX:NEC
|
AU |
|
Qinghai Salt Lake Industry Co Ltd
SZSE:000792
|
CN |
|
Steel Strips Wheels Ltd
NSE:SSWL
|
IN |
|
Hinduja Global Solutions Ltd
NSE:HGS
|
IN |
|
S
|
SMU SA
SGO:SMU
|
CL |
|
CAVA Group Inc
NYSE:CAVA
|
US |
Income Statement
Earnings Waterfall
Ossia International Ltd
Income Statement
Ossia International Ltd
| 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Revenue |
102
N/A
|
107
+6%
|
108
+1%
|
111
+3%
|
111
+0%
|
110
-1%
|
112
+2%
|
115
+2%
|
116
+1%
|
114
-1%
|
101
-12%
|
85
-15%
|
71
-17%
|
61
-14%
|
64
+5%
|
67
+3%
|
71
+6%
|
69
-3%
|
68
-1%
|
69
+1%
|
68
-1%
|
69
+1%
|
71
+4%
|
71
-1%
|
69
-2%
|
69
-1%
|
68
0%
|
70
+2%
|
70
+0%
|
71
+2%
|
70
-1%
|
68
-4%
|
65
-4%
|
62
-5%
|
75
+21%
|
58
-23%
|
57
-2%
|
56
-1%
|
56
-1%
|
53
-4%
|
54
+1%
|
50
-7%
|
48
-5%
|
44
-8%
|
39
-12%
|
37
-5%
|
33
-10%
|
32
-2%
|
31
-4%
|
30
-5%
|
30
+1%
|
29
-5%
|
27
-5%
|
28
+4%
|
30
+5%
|
29
-1%
|
29
-2%
|
27
-6%
|
24
-11%
|
23
-3%
|
24
+2%
|
26
+8%
|
35
+36%
|
25
-27%
|
23
-10%
|
24
+4%
|
28
+16%
|
30
+10%
|
32
+6%
|
30
-6%
|
29
-2%
|
30
+2%
|
34
+12%
|
33
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(53)
|
(56)
|
(54)
|
(55)
|
(56)
|
(56)
|
(58)
|
(58)
|
(59)
|
(56)
|
(49)
|
(42)
|
(34)
|
(35)
|
(36)
|
(36)
|
(38)
|
(34)
|
(35)
|
(35)
|
(35)
|
(37)
|
(37)
|
(37)
|
(35)
|
(32)
|
(30)
|
(31)
|
(31)
|
(33)
|
(33)
|
(32)
|
(31)
|
(30)
|
(36)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(25)
|
(24)
|
(22)
|
(18)
|
(18)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(17)
|
(12)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
|
| Gross Profit |
49
N/A
|
52
+7%
|
54
+3%
|
55
+3%
|
55
-1%
|
54
-2%
|
54
+2%
|
56
+3%
|
57
+1%
|
58
+2%
|
52
-11%
|
43
-16%
|
37
-15%
|
27
-28%
|
29
+9%
|
31
+6%
|
33
+8%
|
35
+5%
|
34
-3%
|
33
-1%
|
33
-2%
|
32
-2%
|
34
+5%
|
34
+1%
|
34
+0%
|
37
+9%
|
38
+2%
|
39
+4%
|
39
+0%
|
39
-1%
|
38
-2%
|
36
-6%
|
34
-5%
|
32
-5%
|
39
+22%
|
30
-24%
|
29
-3%
|
28
-2%
|
28
-1%
|
27
-5%
|
26
-2%
|
25
-6%
|
24
-4%
|
22
-5%
|
20
-9%
|
19
-5%
|
17
-10%
|
17
-2%
|
16
-4%
|
15
-6%
|
16
+4%
|
15
-5%
|
15
-3%
|
16
+6%
|
16
+0%
|
15
-4%
|
15
-2%
|
14
-6%
|
12
-10%
|
13
+2%
|
13
+1%
|
13
+4%
|
18
+36%
|
14
-24%
|
13
-9%
|
13
+7%
|
15
+13%
|
17
+11%
|
18
+7%
|
17
-5%
|
17
-3%
|
16
-7%
|
18
+14%
|
17
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38)
|
(41)
|
(42)
|
(44)
|
(44)
|
(44)
|
(46)
|
(48)
|
(51)
|
(53)
|
(47)
|
(41)
|
(35)
|
(28)
|
(26)
|
(32)
|
(34)
|
(36)
|
(39)
|
(41)
|
(41)
|
(39)
|
(40)
|
(41)
|
(40)
|
(38)
|
(38)
|
(37)
|
(37)
|
(37)
|
(36)
|
(36)
|
(36)
|
(36)
|
(45)
|
(36)
|
(36)
|
(34)
|
(36)
|
(33)
|
(30)
|
(29)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(11)
|
(13)
|
(17)
|
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(15)
|
(14)
|
(14)
|
(14)
|
(17)
|
(17)
|
|
| Selling, General & Administrative |
(42)
|
(44)
|
(45)
|
(47)
|
(46)
|
(45)
|
(48)
|
(50)
|
(53)
|
(53)
|
(50)
|
(43)
|
(37)
|
(30)
|
(32)
|
(34)
|
(37)
|
(39)
|
(40)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(43)
|
(41)
|
(41)
|
(40)
|
(41)
|
(40)
|
(40)
|
(39)
|
(39)
|
(39)
|
(48)
|
(39)
|
(39)
|
(38)
|
(39)
|
(36)
|
(33)
|
(30)
|
(24)
|
(24)
|
(22)
|
(21)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(19)
|
(13)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(18)
|
(18)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
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
|
|
| Other Operating Expenses |
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
6
|
3
|
3
|
3
|
1
|
(1)
|
(0)
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Operating Income |
11
N/A
|
11
+2%
|
11
+2%
|
12
+1%
|
11
-4%
|
10
-12%
|
8
-12%
|
8
-2%
|
6
-30%
|
5
-18%
|
4
-7%
|
2
-51%
|
2
-28%
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
-14%
|
(2)
-52%
|
(6)
-240%
|
(7)
-27%
|
(8)
-12%
|
(7)
+14%
|
(6)
+13%
|
(7)
-10%
|
(6)
+18%
|
(1)
+86%
|
0
N/A
|
2
+655%
|
2
-21%
|
2
+13%
|
2
+0%
|
(0)
N/A
|
(2)
-2 950%
|
(4)
-124%
|
(5)
-32%
|
(7)
-23%
|
(7)
-7%
|
(6)
+14%
|
(8)
-29%
|
(7)
+16%
|
(4)
+36%
|
(4)
+4%
|
0
N/A
|
(0)
N/A
|
(1)
-672%
|
(1)
+13%
|
(2)
-72%
|
(2)
+11%
|
(2)
-7%
|
(2)
-16%
|
(1)
+73%
|
(1)
+17%
|
0
N/A
|
2
+3 460%
|
2
-2%
|
2
+14%
|
2
-1%
|
2
-22%
|
(0)
N/A
|
(0)
-1%
|
2
N/A
|
0
-93%
|
1
+863%
|
1
+20%
|
1
-38%
|
2
+126%
|
3
+52%
|
4
+20%
|
4
-2%
|
3
-20%
|
3
-11%
|
2
-22%
|
1
-46%
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
1
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
5
|
5
|
4
|
4
|
5
|
4
|
5
|
6
|
8
|
8
|
5
|
5
|
6
|
6
|
10
|
12
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
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
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(11)
|
74
|
74
|
74
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
11
N/A
|
12
+8%
|
11
-4%
|
12
+8%
|
11
-4%
|
10
-13%
|
9
-13%
|
8
-5%
|
6
-31%
|
5
-15%
|
5
-1%
|
7
+40%
|
6
-3%
|
77
+1 085%
|
76
-2%
|
73
-3%
|
73
+0%
|
(3)
N/A
|
(4)
-17%
|
(5)
-39%
|
(6)
-26%
|
(5)
+16%
|
(4)
+21%
|
(4)
-5%
|
(3)
+35%
|
2
N/A
|
3
+32%
|
4
+36%
|
3
-36%
|
4
+30%
|
3
-16%
|
0
-87%
|
(1)
N/A
|
(3)
-291%
|
(4)
-21%
|
(6)
-46%
|
(7)
-15%
|
(6)
+9%
|
(9)
-42%
|
(8)
+13%
|
(6)
+27%
|
(6)
+4%
|
(1)
+76%
|
(2)
-63%
|
(3)
-26%
|
(2)
+44%
|
(2)
-49%
|
(1)
+47%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-33%
|
1
-20%
|
4
+489%
|
5
+9%
|
6
+39%
|
7
+10%
|
6
-14%
|
4
-26%
|
4
+1%
|
6
+35%
|
6
-6%
|
6
+9%
|
6
-9%
|
5
-2%
|
8
+38%
|
11
+43%
|
12
+8%
|
9
-26%
|
8
-4%
|
9
+10%
|
8
-9%
|
11
+30%
|
12
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
9
|
9
|
9
|
9
|
9
|
8
|
7
|
7
|
5
|
3
|
3
|
4
|
4
|
75
|
75
|
73
|
73
|
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
1
|
2
|
3
|
2
|
2
|
2
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(6)
|
(6)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
1
|
1
|
0
|
4
|
4
|
6
|
7
|
5
|
4
|
4
|
5
|
5
|
6
|
5
|
5
|
7
|
10
|
10
|
7
|
7
|
8
|
7
|
9
|
11
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
8
N/A
|
8
-2%
|
8
-1%
|
8
+8%
|
8
-5%
|
8
-2%
|
7
-9%
|
7
+0%
|
5
-26%
|
4
-23%
|
4
-9%
|
6
+55%
|
6
0%
|
76
+1 246%
|
76
+0%
|
74
-3%
|
73
-1%
|
(3)
N/A
|
(5)
-61%
|
(6)
-27%
|
(7)
-16%
|
(6)
+11%
|
(5)
+16%
|
(5)
-1%
|
(4)
+26%
|
1
N/A
|
2
+56%
|
3
+48%
|
2
-46%
|
2
+35%
|
2
-19%
|
(1)
N/A
|
(2)
-192%
|
(4)
-115%
|
(5)
-27%
|
(6)
-38%
|
(7)
-13%
|
(7)
+10%
|
(9)
-38%
|
(8)
+14%
|
(6)
+25%
|
(6)
-2%
|
(2)
+64%
|
(3)
-33%
|
(3)
-20%
|
(2)
+43%
|
(3)
-47%
|
(2)
+35%
|
(0)
+85%
|
(1)
-246%
|
(0)
+68%
|
(1)
-135%
|
(1)
-19%
|
2
N/A
|
4
+75%
|
6
+43%
|
7
+10%
|
5
-18%
|
4
-29%
|
4
+0%
|
5
+41%
|
5
-7%
|
6
+10%
|
5
-14%
|
5
-2%
|
7
+42%
|
10
+46%
|
10
+5%
|
7
-34%
|
7
-1%
|
8
+15%
|
7
-7%
|
9
+32%
|
11
+17%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.3
+2 900%
|
0.29
-3%
|
0.29
N/A
|
0.29
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.02
+50%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
|