Decama Capital Ltd
TASE:DCMA
Income Statement
Earnings Waterfall
Decama Capital Ltd
Income Statement
Decama Capital Ltd
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue |
4
N/A
|
10
+166%
|
8
-15%
|
4
-49%
|
5
+31%
|
5
-11%
|
2
-56%
|
3
+49%
|
3
+7%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Gross Profit |
4
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(2)
|
(4)
|
(4)
|
(6)
|
(4)
|
(5)
|
(7)
|
(8)
|
(4)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
3
|
1
|
|
| Operating Income |
1
N/A
|
5
+322%
|
4
-23%
|
(2)
N/A
|
(0)
+99%
|
(2)
-14 775%
|
(5)
-180%
|
(3)
+45%
|
(2)
+31%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
3
|
2
|
0
|
(3)
|
(4)
|
(11)
|
(6)
|
3
|
(12)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(3)
|
0
|
0
|
|
| Pre-Tax Income |
4
N/A
|
8
+104%
|
4
-47%
|
(5)
N/A
|
(6)
-24%
|
(13)
-133%
|
(16)
-19%
|
0
N/A
|
(15)
N/A
|
|
| Net Income | ||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
1
|
|
| Income from Continuing Operations |
4
|
8
|
4
|
(5)
|
(6)
|
(13)
|
(17)
|
(1)
|
(15)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
4
N/A
|
8
+108%
|
4
-46%
|
(5)
N/A
|
(6)
-23%
|
(13)
-133%
|
(17)
-25%
|
(1)
+96%
|
(15)
-2 228%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.24
+140%
|
0.13
-46%
|
-0.07
N/A
|
-0.08
-14%
|
-0.19
-138%
|
-0.24
-26%
|
-0.01
+96%
|
-0.22
-2 100%
|
|