Zwahlen et Mayr SA
SIX:ZWM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Z
|
Zwahlen et Mayr SA
SIX:ZWM
|
CH |
|
Rolex Rings Ltd
NSE:ROLEXRINGS
|
IN |
|
X
|
Xilinx Inc
LSE:0M1U
|
US |
|
Valmet Oyj
OTC:VOYJF
|
FI |
|
Bank of Baroda Ltd
NSE:BANKBARODA
|
IN |
|
Shenzhen Changhong Technology Co Ltd
SZSE:300151
|
CN |
|
Baida Group Co Ltd
SSE:600865
|
CN |
|
Hensoldt AG
XETRA:HAG
|
DE |
|
F
|
Flying Technology Co Ltd
SSE:603488
|
CN |
|
Honkarakenne Oyj
LSE:0EPR
|
FI |
|
P
|
Pegasus International Holdings Ltd
HKEX:676
|
HK |
|
Reckitt Benckiser Group PLC
LSE:RKT
|
UK |
|
Suzhou MedicalSystem Technology Co Ltd
SSE:603990
|
CN |
Income Statement
Earnings Waterfall
Zwahlen et Mayr SA
Income Statement
Zwahlen et Mayr SA
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | 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
|
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
|
|
| Revenue |
98
N/A
|
105
+7%
|
114
+9%
|
118
+3%
|
108
-9%
|
89
-18%
|
68
-23%
|
67
-2%
|
82
+22%
|
96
+17%
|
99
+3%
|
93
-6%
|
91
-3%
|
88
-3%
|
87
-1%
|
76
-13%
|
64
-15%
|
67
+4%
|
71
+7%
|
66
-7%
|
58
-12%
|
57
-3%
|
53
-6%
|
60
+13%
|
62
+3%
|
61
-1%
|
57
-6%
|
47
-17%
|
46
-3%
|
50
+9%
|
56
+11%
|
56
+1%
|
56
0%
|
60
+6%
|
54
-10%
|
45
-16%
|
41
-10%
|
39
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(50)
|
(62)
|
(60)
|
(61)
|
(55)
|
(40)
|
(24)
|
(26)
|
(34)
|
(37)
|
(35)
|
(33)
|
(34)
|
(30)
|
(27)
|
(25)
|
(25)
|
(30)
|
(26)
|
(21)
|
(19)
|
(20)
|
(21)
|
(25)
|
(24)
|
(20)
|
(20)
|
(19)
|
(19)
|
(22)
|
(24)
|
(23)
|
(29)
|
(29)
|
(25)
|
(22)
|
(22)
|
(20)
|
|
| Gross Profit |
47
N/A
|
43
-10%
|
54
+27%
|
57
+6%
|
53
-7%
|
49
-8%
|
44
-10%
|
41
-7%
|
48
+17%
|
59
+22%
|
63
+8%
|
60
-5%
|
57
-5%
|
58
+2%
|
60
+4%
|
51
-16%
|
39
-22%
|
37
-6%
|
45
+22%
|
46
+2%
|
39
-14%
|
37
-7%
|
32
-13%
|
35
+11%
|
38
+6%
|
40
+8%
|
37
-9%
|
28
-25%
|
27
-2%
|
28
+4%
|
32
+13%
|
33
+2%
|
28
-16%
|
31
+11%
|
29
-4%
|
23
-21%
|
19
-17%
|
19
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(45)
|
(40)
|
(50)
|
(54)
|
(53)
|
(48)
|
(44)
|
(41)
|
(47)
|
(56)
|
(61)
|
(59)
|
(58)
|
(59)
|
(60)
|
(51)
|
(40)
|
(39)
|
(48)
|
(45)
|
(39)
|
(36)
|
(30)
|
(32)
|
(34)
|
(37)
|
(35)
|
(30)
|
(29)
|
(29)
|
(30)
|
(29)
|
(26)
|
(29)
|
(28)
|
(24)
|
(23)
|
(23)
|
|
| Selling, General & Administrative |
(43)
|
(37)
|
(47)
|
(52)
|
(50)
|
(45)
|
(42)
|
(40)
|
(47)
|
(56)
|
(58)
|
(56)
|
(56)
|
(57)
|
(57)
|
(49)
|
(37)
|
(37)
|
(45)
|
(42)
|
(36)
|
(33)
|
(28)
|
(30)
|
(32)
|
(35)
|
(33)
|
(27)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(29)
|
(27)
|
(23)
|
(20)
|
(19)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
3
|
2
|
1
|
1
|
(1)
|
(1)
|
|
| Operating Income |
2
N/A
|
3
+38%
|
5
+51%
|
3
-33%
|
0
-97%
|
1
+850%
|
0
-89%
|
(0)
N/A
|
1
N/A
|
2
+73%
|
2
-9%
|
1
-66%
|
(1)
N/A
|
(1)
-57%
|
1
N/A
|
(1)
N/A
|
(0)
+66%
|
(2)
-982%
|
(3)
-25%
|
1
N/A
|
1
+8%
|
1
+29%
|
2
+70%
|
3
+72%
|
4
+10%
|
4
+4%
|
2
-58%
|
(2)
N/A
|
(2)
+7%
|
(1)
+67%
|
2
N/A
|
3
+93%
|
2
-40%
|
2
-12%
|
1
-54%
|
(1)
N/A
|
(4)
-331%
|
(4)
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
|
| Pre-Tax Income |
2
N/A
|
3
+33%
|
4
+44%
|
2
-43%
|
(2)
N/A
|
(1)
+35%
|
(0)
+59%
|
(0)
+43%
|
1
N/A
|
2
+68%
|
2
-6%
|
1
-69%
|
(2)
N/A
|
(1)
+13%
|
0
N/A
|
(1)
N/A
|
(1)
+34%
|
(3)
-371%
|
(3)
-17%
|
0
N/A
|
1
+88%
|
1
+70%
|
2
+78%
|
3
+71%
|
3
-3%
|
3
+4%
|
1
-56%
|
(2)
N/A
|
(2)
-2%
|
(1)
+60%
|
1
N/A
|
3
+115%
|
2
-41%
|
1
-9%
|
1
-40%
|
(1)
N/A
|
(5)
-651%
|
(9)
-69%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
|
| Income from Continuing Operations |
2
|
2
|
3
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
2
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
1
|
2
|
3
|
2
|
3
|
1
|
(2)
|
(2)
|
(1)
|
1
|
2
|
1
|
1
|
1
|
(1)
|
(5)
|
(8)
|
|
| Net Income (Common) |
2
N/A
|
2
+28%
|
3
+35%
|
2
-45%
|
(1)
N/A
|
(1)
+35%
|
(0)
+62%
|
(0)
+50%
|
1
N/A
|
2
+73%
|
2
-4%
|
0
-70%
|
(1)
N/A
|
(1)
+8%
|
1
N/A
|
(0)
N/A
|
(1)
-79%
|
(3)
-270%
|
(3)
-8%
|
0
N/A
|
0
+97%
|
1
+69%
|
2
+220%
|
3
+42%
|
2
-33%
|
3
+8%
|
1
-54%
|
(2)
N/A
|
(2)
-2%
|
(1)
+59%
|
1
N/A
|
2
+107%
|
1
-43%
|
1
-3%
|
1
-39%
|
(1)
N/A
|
(5)
-600%
|
(8)
-79%
|
|
| EPS (Diluted) |
18
N/A
|
32.85
+83%
|
31
-6%
|
24.57
-21%
|
-11.99
N/A
|
-11.14
+7%
|
-2.99
+73%
|
-2.14
+28%
|
9
N/A
|
22.28
+148%
|
15
-33%
|
6.44
-57%
|
-11
N/A
|
-14.42
-31%
|
5
N/A
|
-5.42
N/A
|
-9.72
-79%
|
-36
-270%
|
-38.63
-7%
|
3.28
N/A
|
6.47
+97%
|
10.92
+69%
|
35
+221%
|
49.81
+42%
|
33.39
-33%
|
36.2
+8%
|
16.52
-54%
|
-23.49
N/A
|
-23.85
-2%
|
-9.74
+59%
|
14.47
N/A
|
30
+107%
|
17.01
-43%
|
16.55
-3%
|
10.07
-39%
|
-9.46
N/A
|
-66.18
-600%
|
-118.35
-79%
|
|