Asmallworld AG
SIX:ASWN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Asmallworld AG
SIX:ASWN
|
CH |
|
Nishi-Nippon Railroad Co Ltd
TSE:9031
|
JP |
Income Statement
Earnings Waterfall
Asmallworld AG
Income Statement
Asmallworld AG
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9
N/A
|
11
+20%
|
14
+29%
|
14
+2%
|
12
-14%
|
15
+27%
|
15
+1%
|
14
-12%
|
18
+36%
|
22
+21%
|
21
-5%
|
22
+1%
|
21
-3%
|
18
-14%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(5)
|
(4)
|
(0)
|
(6)
|
(0)
|
(8)
|
(0)
|
(6)
|
(11)
|
(15)
|
(13)
|
(14)
|
(14)
|
(12)
|
|
| Gross Profit |
4
N/A
|
7
+61%
|
14
+100%
|
8
-41%
|
12
+50%
|
7
-38%
|
15
+109%
|
8
-51%
|
8
+3%
|
7
-4%
|
8
+4%
|
8
+1%
|
7
-10%
|
6
-15%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(7)
|
(8)
|
(13)
|
(7)
|
(11)
|
(6)
|
(14)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(5)
|
(3)
|
(4)
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(7)
|
(3)
|
(6)
|
(3)
|
(9)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
|
| Operating Income |
(3)
N/A
|
(1)
+63%
|
1
N/A
|
1
-15%
|
1
+27%
|
2
+122%
|
2
+2%
|
2
+5%
|
2
+1%
|
2
-12%
|
2
-1%
|
1
-11%
|
1
-50%
|
0
-83%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(1)
+70%
|
1
N/A
|
1
+0%
|
1
-27%
|
1
+60%
|
2
+57%
|
2
+9%
|
2
-18%
|
1
-21%
|
2
+35%
|
2
+5%
|
1
-60%
|
0
-97%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(3)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
(0)
|
|
| Net Income (Common) |
(3)
N/A
|
(1)
+68%
|
1
N/A
|
1
-1%
|
1
-49%
|
1
+63%
|
2
+47%
|
2
+14%
|
1
-19%
|
1
-26%
|
2
+42%
|
2
+1%
|
1
-67%
|
(0)
N/A
|
|
| EPS (Diluted) |
-0.36
N/A
|
-0.09
+75%
|
0.11
N/A
|
0.11
N/A
|
0.06
-45%
|
0.09
+50%
|
0.13
+44%
|
0.15
+15%
|
0.12
-20%
|
0.09
-25%
|
0.12
+33%
|
0.11
-8%
|
0.03
-73%
|
0
N/A
|
|