Tethys Oil AB
STO:TETY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tethys Oil AB
STO:TETY
|
SE |
|
Saudi Vitrified Clay Pipe Company SJSC
SAU:2360
|
SA |
|
N
|
Nicolet Bankshares Inc
NYSE:NIC
|
US |
|
P
|
Pyramid Technoplast Ltd
NSE:PYRAMID
|
IN |
|
K
|
Kyowa Leather Cloth Co Ltd
TSE:3553
|
JP |
|
Citizens Community Bancorp Inc
NASDAQ:CZWI
|
US |
|
Vetropack Holding SA
SIX:VETN
|
CH |
|
Tobu Railway Co Ltd
TSE:9001
|
JP |
|
M
|
Moiselle International Holdings Ltd
HKEX:130
|
HK |
|
FS Development Investment Holdings
SZSE:300071
|
CN |
|
S
|
Spire Inc
SWB:LGR
|
US |
|
Novem Group SA
XETRA:NVM
|
LU |
|
Honda Tsushin Kogyo Co Ltd
TSE:6826
|
JP |
Income Statement
Earnings Waterfall
Tethys Oil AB
Income Statement
Tethys Oil AB
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
140
N/A
|
106
-24%
|
144
+35%
|
133
-8%
|
120
-9%
|
107
-11%
|
102
-5%
|
96
-6%
|
92
-4%
|
87
-5%
|
96
+11%
|
108
+12%
|
110
+2%
|
119
+8%
|
124
+4%
|
129
+4%
|
143
+11%
|
157
+10%
|
156
-1%
|
161
+3%
|
159
-1%
|
151
-5%
|
155
+3%
|
135
-13%
|
115
-15%
|
101
-12%
|
89
-12%
|
94
+6%
|
103
+9%
|
113
+9%
|
122
+8%
|
134
+10%
|
145
+9%
|
157
+8%
|
157
+0%
|
154
-2%
|
145
-6%
|
138
-5%
|
133
-4%
|
129
-3%
|
128
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(24)
|
(11)
|
(20)
|
0
|
(43)
|
(29)
|
(30)
|
0
|
(37)
|
(28)
|
(26)
|
(35)
|
(35)
|
(38)
|
(41)
|
(43)
|
(46)
|
(49)
|
(49)
|
(50)
|
(52)
|
(51)
|
(50)
|
(47)
|
(43)
|
(42)
|
(41)
|
(43)
|
(44)
|
(45)
|
(47)
|
(48)
|
(50)
|
(52)
|
(55)
|
(56)
|
(56)
|
(57)
|
(55)
|
(54)
|
|
| Gross Profit |
0
N/A
|
82
N/A
|
14
-83%
|
31
+121%
|
0
N/A
|
64
N/A
|
43
-33%
|
36
-16%
|
0
N/A
|
51
N/A
|
42
-16%
|
56
+31%
|
75
+35%
|
84
+13%
|
86
+2%
|
88
+2%
|
100
+13%
|
111
+11%
|
107
-4%
|
111
+4%
|
109
-2%
|
99
-9%
|
104
+5%
|
86
-18%
|
68
-20%
|
58
-15%
|
48
-17%
|
53
+12%
|
61
+14%
|
69
+14%
|
77
+12%
|
87
+12%
|
97
+12%
|
106
+10%
|
105
-1%
|
99
-6%
|
89
-11%
|
82
-8%
|
76
-7%
|
75
-2%
|
75
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(74)
|
(28)
|
(64)
|
(57)
|
(82)
|
(41)
|
(56)
|
(58)
|
(88)
|
(50)
|
(58)
|
(58)
|
(47)
|
(46)
|
(47)
|
(48)
|
(50)
|
(52)
|
(52)
|
(53)
|
(54)
|
(63)
|
(64)
|
(63)
|
(61)
|
(52)
|
(49)
|
(49)
|
(49)
|
(53)
|
(54)
|
(54)
|
(53)
|
(52)
|
(52)
|
(54)
|
(54)
|
(57)
|
(94)
|
(56)
|
(57)
|
|
| Selling, General & Administrative |
(6)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
| Research & Development |
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Depreciation & Amortization |
(31)
|
(22)
|
(32)
|
(31)
|
(32)
|
(35)
|
(38)
|
(41)
|
(43)
|
(44)
|
(43)
|
(42)
|
(41)
|
(40)
|
(41)
|
(42)
|
(44)
|
(46)
|
(46)
|
(46)
|
(47)
|
(48)
|
(49)
|
(48)
|
(46)
|
(45)
|
(42)
|
(42)
|
(42)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(42)
|
(42)
|
(42)
|
(42)
|
(42)
|
(42)
|
|
| Other Operating Expenses |
(37)
|
(2)
|
(28)
|
(21)
|
(44)
|
0
|
(11)
|
(11)
|
(40)
|
(0)
|
(10)
|
(10)
|
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
|
(37)
|
0
|
0
|
|
| Operating Income |
66
N/A
|
54
-17%
|
69
+26%
|
55
-19%
|
39
-30%
|
23
-39%
|
17
-26%
|
8
-52%
|
4
-48%
|
0
-95%
|
11
+5 200%
|
24
+124%
|
28
+18%
|
39
+39%
|
40
+2%
|
40
+2%
|
51
+25%
|
60
+18%
|
55
-8%
|
59
+7%
|
55
-7%
|
36
-34%
|
40
+10%
|
23
-44%
|
7
-69%
|
6
-18%
|
(2)
N/A
|
4
N/A
|
11
+163%
|
16
+42%
|
23
+43%
|
33
+42%
|
44
+33%
|
54
+24%
|
53
-1%
|
46
-15%
|
35
-23%
|
25
-28%
|
(17)
N/A
|
19
N/A
|
17
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(18)
|
(20)
|
(18)
|
(18)
|
1
|
(2)
|
0
|
2
|
4
|
3
|
3
|
(2)
|
(4)
|
(3)
|
0
|
3
|
3
|
5
|
4
|
4
|
2
|
5
|
1
|
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
5
|
6
|
6
|
4
|
3
|
1
|
(4)
|
1
|
(2)
|
(7)
|
|
| Non-Reccuring Items |
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
|
(37)
|
0
|
(37)
|
(37)
|
|
| Total Other Income |
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
|
| Pre-Tax Income |
56
N/A
|
35
-37%
|
49
+40%
|
37
-25%
|
21
-43%
|
24
+11%
|
14
-43%
|
7
-52%
|
5
-31%
|
3
-40%
|
11
+322%
|
25
+119%
|
24
-5%
|
33
+39%
|
35
+7%
|
40
+12%
|
53
+34%
|
62
+17%
|
60
-4%
|
62
+4%
|
59
-5%
|
38
-35%
|
44
+15%
|
23
-48%
|
6
-75%
|
3
-42%
|
(6)
N/A
|
2
N/A
|
10
+547%
|
17
+72%
|
24
+41%
|
37
+58%
|
49
+33%
|
59
+19%
|
57
-3%
|
48
-16%
|
36
-24%
|
(16)
N/A
|
(17)
-4%
|
(20)
-22%
|
(27)
-35%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Income from Continuing Operations |
56
|
35
|
49
|
37
|
21
|
23
|
13
|
6
|
4
|
3
|
11
|
25
|
24
|
33
|
35
|
40
|
53
|
62
|
60
|
62
|
59
|
38
|
44
|
23
|
6
|
3
|
(6)
|
2
|
10
|
17
|
24
|
37
|
49
|
58
|
56
|
48
|
35
|
(17)
|
(17)
|
(21)
|
(27)
|
|
| Net Income (Common) |
56
N/A
|
35
-37%
|
49
+40%
|
37
-25%
|
21
-43%
|
23
+11%
|
13
-43%
|
6
-52%
|
4
-31%
|
3
-39%
|
11
+322%
|
25
+119%
|
24
-5%
|
33
+39%
|
35
+7%
|
40
+12%
|
53
+34%
|
62
+17%
|
60
-4%
|
62
+4%
|
59
-5%
|
38
-35%
|
44
+15%
|
23
-48%
|
6
-75%
|
3
-42%
|
(6)
N/A
|
2
N/A
|
10
+547%
|
17
+72%
|
24
+41%
|
37
+58%
|
49
+33%
|
58
+18%
|
56
-3%
|
48
-16%
|
35
-26%
|
(17)
N/A
|
(17)
-4%
|
(21)
-21%
|
(27)
-31%
|
|
| EPS (Diluted) |
1.58
N/A
|
0.99
-37%
|
1.39
+40%
|
1.04
-25%
|
0.59
-43%
|
0.67
+14%
|
0.38
-43%
|
0.19
-50%
|
0.14
-26%
|
0.07
-50%
|
0.34
+386%
|
0.73
+115%
|
0.69
-5%
|
0.91
+32%
|
1.03
+13%
|
1.16
+13%
|
1.55
+34%
|
1.71
+10%
|
1.74
+2%
|
1.81
+4%
|
1.71
-6%
|
1.05
-39%
|
1.29
+23%
|
0.67
-48%
|
0.17
-75%
|
0.1
-41%
|
-0.17
N/A
|
0.05
N/A
|
0.3
+500%
|
0.51
+70%
|
0.72
+41%
|
1.13
+57%
|
1.51
+34%
|
1.78
+18%
|
1.73
-3%
|
1.48
-14%
|
1.1
-26%
|
-0.51
N/A
|
-0.53
-4%
|
-0.64
-21%
|
-0.84
-31%
|
|