Shapir Engineering and Industry Ltd
TASE:SPEN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shapir Engineering and Industry Ltd
TASE:SPEN
|
IL |
|
Sinotruk Hong Kong Ltd
HKEX:3808
|
CN |
|
Applied Industrial Technologies Inc
NYSE:AIT
|
US |
|
Kodensha Co Ltd
TSE:1948
|
JP |
|
Talanx AG
XETRA:TLX
|
DE |
|
F
|
Fuyo General Lease Co Ltd
TSE:8424
|
JP |
|
D
|
Detection Technology Oyj
OMXH:DETEC
|
FI |
|
Bandai Namco Holdings Inc
TSE:7832
|
JP |
|
Kapuas Prima Coal Tbk PT
IDX:ZINC
|
ID |
|
N
|
Natural Food International Holding Ltd
HKEX:1837
|
CN |
|
S
|
Spotify Technology SA
SWB:639
|
LU |
|
Eneco Energy Ltd
SGX:R14
|
SG |
|
S
|
Shardul Securities Ltd
BSE:512393
|
IN |
|
P
|
Pa Shun International Holdings Ltd
HKEX:574
|
HK |
|
China Bright Culture Group
HKEX:1859
|
CN |
|
Formosa Advanced Technologies Co Ltd
TWSE:8131
|
TW |
|
Z
|
Zig Sheng Industrial Co Ltd
TWSE:1455
|
TW |
|
Tenpo Innovation Co Ltd
TSE:3484
|
JP |
|
Europris ASA
LSE:0RAI
|
NO |
|
P
|
PW Medtech Group Ltd
HKEX:1358
|
CN |
|
H
|
High Tide Inc
NASDAQ:HITI
|
CA |
Income Statement
Earnings Waterfall
Shapir Engineering and Industry Ltd
Income Statement
Shapir Engineering and Industry Ltd
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
83
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
173
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
243
|
0
|
0
|
0
|
451
|
0
|
0
|
0
|
547
|
0
|
0
|
0
|
559
|
0
|
0
|
0
|
548
|
|
| Revenue |
2 308
N/A
|
2 124
-8%
|
2 146
+1%
|
2 205
+3%
|
2 484
+13%
|
2 682
+8%
|
2 915
+9%
|
3 141
+8%
|
3 154
+0%
|
3 295
+4%
|
3 342
+1%
|
3 340
0%
|
3 564
+7%
|
3 525
-1%
|
3 447
-2%
|
3 310
-4%
|
3 086
-7%
|
3 015
-2%
|
2 976
-1%
|
2 868
-4%
|
2 923
+2%
|
2 986
+2%
|
3 042
+2%
|
3 356
+10%
|
3 482
+4%
|
3 555
+2%
|
3 735
+5%
|
3 843
+3%
|
3 893
+1%
|
3 945
+1%
|
4 007
+2%
|
4 021
+0%
|
4 548
+13%
|
4 868
+7%
|
5 231
+7%
|
5 565
+6%
|
5 207
-6%
|
5 082
-2%
|
4 892
-4%
|
4 815
-2%
|
5 085
+6%
|
5 334
+5%
|
5 539
+4%
|
5 741
+4%
|
6 073
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 889)
|
(1 731)
|
(1 772)
|
(1 832)
|
(2 052)
|
(2 214)
|
(2 416)
|
(2 609)
|
(2 631)
|
(2 773)
|
(2 817)
|
(2 766)
|
(2 999)
|
(2 973)
|
(2 884)
|
(2 801)
|
(2 537)
|
(2 395)
|
(2 363)
|
(2 242)
|
(2 325)
|
(2 425)
|
(2 461)
|
(2 704)
|
(2 781)
|
(2 845)
|
(2 967)
|
(3 134)
|
(3 181)
|
(3 213)
|
(3 317)
|
(3 299)
|
(3 803)
|
(4 124)
|
(4 414)
|
(4 718)
|
(4 483)
|
(4 402)
|
(4 282)
|
(4 222)
|
(4 345)
|
(4 544)
|
(4 730)
|
(4 904)
|
(5 163)
|
|
| Gross Profit |
419
N/A
|
394
-6%
|
374
-5%
|
373
0%
|
432
+16%
|
468
+8%
|
499
+7%
|
533
+7%
|
523
-2%
|
522
0%
|
525
+1%
|
574
+9%
|
566
-1%
|
552
-2%
|
563
+2%
|
509
-10%
|
549
+8%
|
620
+13%
|
614
-1%
|
626
+2%
|
599
-4%
|
561
-6%
|
581
+4%
|
651
+12%
|
700
+8%
|
710
+1%
|
768
+8%
|
709
-8%
|
712
+1%
|
732
+3%
|
690
-6%
|
722
+5%
|
745
+3%
|
745
0%
|
816
+10%
|
847
+4%
|
724
-15%
|
680
-6%
|
610
-10%
|
593
-3%
|
740
+25%
|
790
+7%
|
809
+2%
|
837
+3%
|
910
+9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(117)
|
(109)
|
(115)
|
(121)
|
(123)
|
(109)
|
(112)
|
(121)
|
(133)
|
(132)
|
(136)
|
(140)
|
(152)
|
(151)
|
(150)
|
(155)
|
(133)
|
(151)
|
(161)
|
(166)
|
(173)
|
(161)
|
(156)
|
(154)
|
(173)
|
(167)
|
(182)
|
(178)
|
(219)
|
(58)
|
(35)
|
(40)
|
(284)
|
(152)
|
(169)
|
(227)
|
(348)
|
(212)
|
(228)
|
(207)
|
(338)
|
(187)
|
(216)
|
(212)
|
(397)
|
|
| Selling, General & Administrative |
(116)
|
(113)
|
(121)
|
(127)
|
(121)
|
(118)
|
(122)
|
(127)
|
(128)
|
(134)
|
(136)
|
(144)
|
(136)
|
(138)
|
(136)
|
(132)
|
(132)
|
(146)
|
(157)
|
(170)
|
(170)
|
(180)
|
(175)
|
(174)
|
(168)
|
(169)
|
(180)
|
(187)
|
(209)
|
(233)
|
(245)
|
(275)
|
(272)
|
(307)
|
(340)
|
(343)
|
(307)
|
(334)
|
(322)
|
(320)
|
(305)
|
(359)
|
(372)
|
(379)
|
(362)
|
|
| Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(33)
|
|
| Other Operating Expenses |
0
|
4
|
6
|
6
|
(0)
|
9
|
9
|
6
|
(3)
|
2
|
0
|
4
|
(14)
|
(13)
|
(14)
|
(23)
|
1
|
(5)
|
(4)
|
3
|
0
|
19
|
20
|
20
|
0
|
2
|
(2)
|
9
|
(4)
|
175
|
210
|
234
|
0
|
155
|
171
|
115
|
(8)
|
122
|
94
|
113
|
0
|
172
|
156
|
167
|
(2)
|
|
| Operating Income |
302
N/A
|
285
-6%
|
259
-9%
|
252
-3%
|
309
+22%
|
359
+16%
|
387
+8%
|
412
+7%
|
390
-5%
|
390
0%
|
390
0%
|
435
+12%
|
414
-5%
|
401
-3%
|
413
+3%
|
354
-14%
|
416
+18%
|
470
+13%
|
453
-4%
|
459
+1%
|
426
-7%
|
400
-6%
|
425
+6%
|
497
+17%
|
527
+6%
|
543
+3%
|
586
+8%
|
531
-9%
|
493
-7%
|
674
+37%
|
656
-3%
|
682
+4%
|
461
-32%
|
593
+29%
|
647
+9%
|
619
-4%
|
376
-39%
|
468
+24%
|
382
-18%
|
386
+1%
|
402
+4%
|
603
+50%
|
593
-2%
|
625
+5%
|
513
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87)
|
(58)
|
(39)
|
(37)
|
(101)
|
(67)
|
(66)
|
(78)
|
(108)
|
(63)
|
(62)
|
(39)
|
(116)
|
(28)
|
(41)
|
(47)
|
(202)
|
(45)
|
(16)
|
(30)
|
(194)
|
(67)
|
(111)
|
(102)
|
(202)
|
(81)
|
(75)
|
(80)
|
(290)
|
(96)
|
(79)
|
(86)
|
(94)
|
(103)
|
(165)
|
(173)
|
(268)
|
(262)
|
(274)
|
(331)
|
(315)
|
(317)
|
(282)
|
(262)
|
(297)
|
|
| Non-Reccuring Items |
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
120
|
|
| Total Other Income |
39
|
(0)
|
0
|
0
|
28
|
0
|
(0)
|
(0)
|
41
|
(2)
|
(0)
|
0
|
77
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
45
|
|
| Pre-Tax Income |
264
N/A
|
227
-14%
|
220
-3%
|
215
-2%
|
243
+13%
|
292
+20%
|
320
+10%
|
334
+4%
|
327
-2%
|
327
0%
|
327
+0%
|
395
+21%
|
377
-5%
|
374
-1%
|
371
-1%
|
308
-17%
|
373
+21%
|
424
+14%
|
437
+3%
|
430
-2%
|
388
-10%
|
333
-14%
|
314
-6%
|
395
+26%
|
432
+9%
|
462
+7%
|
511
+11%
|
451
-12%
|
577
+28%
|
578
+0%
|
576
0%
|
596
+3%
|
527
-12%
|
490
-7%
|
482
-2%
|
447
-7%
|
243
-46%
|
206
-15%
|
108
-48%
|
55
-49%
|
282
+413%
|
286
+1%
|
311
+9%
|
363
+17%
|
381
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(62)
|
(54)
|
(55)
|
(55)
|
(72)
|
(92)
|
(95)
|
(95)
|
(94)
|
(85)
|
(88)
|
(107)
|
(96)
|
(97)
|
(94)
|
(74)
|
(89)
|
(102)
|
(105)
|
(100)
|
(91)
|
(72)
|
(73)
|
(103)
|
(106)
|
(118)
|
(125)
|
(98)
|
(121)
|
(116)
|
(116)
|
(128)
|
(100)
|
(96)
|
(86)
|
(77)
|
(58)
|
(42)
|
(26)
|
(20)
|
(67)
|
(83)
|
(79)
|
(88)
|
(110)
|
|
| Income from Continuing Operations |
202
|
173
|
165
|
160
|
171
|
199
|
225
|
240
|
233
|
242
|
240
|
289
|
281
|
276
|
277
|
234
|
283
|
323
|
332
|
330
|
298
|
261
|
242
|
292
|
326
|
344
|
387
|
353
|
455
|
462
|
460
|
468
|
427
|
394
|
396
|
369
|
185
|
164
|
82
|
35
|
215
|
203
|
232
|
275
|
271
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
2
|
1
|
1
|
1
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(11)
|
(8)
|
(6)
|
(3)
|
3
|
(0)
|
2
|
0
|
1
|
7
|
(16)
|
(13)
|
(29)
|
(37)
|
(44)
|
(49)
|
(42)
|
(38)
|
(27)
|
(25)
|
(23)
|
(23)
|
(37)
|
(39)
|
(33)
|
(35)
|
(36)
|
|
| Net Income (Common) |
250
N/A
|
224
-11%
|
217
-3%
|
156
-28%
|
161
+3%
|
188
+17%
|
214
+14%
|
231
+8%
|
187
-19%
|
199
+6%
|
194
-2%
|
238
+22%
|
274
+15%
|
267
-3%
|
271
+1%
|
238
-12%
|
285
+20%
|
323
+13%
|
325
+1%
|
314
-3%
|
285
-9%
|
251
-12%
|
242
-4%
|
294
+21%
|
330
+12%
|
344
+4%
|
385
+12%
|
357
-7%
|
436
+22%
|
448
+3%
|
431
-4%
|
431
+0%
|
383
-11%
|
345
-10%
|
355
+3%
|
332
-7%
|
158
-52%
|
139
-12%
|
59
-58%
|
12
-80%
|
178
+1 383%
|
164
-8%
|
199
+21%
|
240
+21%
|
235
-2%
|
|
| EPS (Diluted) |
0.87
N/A
|
0.67
-23%
|
0.63
-6%
|
0.44
-30%
|
0.45
+2%
|
0.53
+18%
|
0.6
+13%
|
0.65
+8%
|
0.53
-18%
|
0.56
+6%
|
0.55
-2%
|
0.67
+22%
|
0.8
+19%
|
0.76
-5%
|
0.79
+4%
|
0.67
-15%
|
0.8
+19%
|
0.91
+14%
|
0.91
N/A
|
0.88
-3%
|
0.81
-8%
|
0.67
-17%
|
0.67
N/A
|
0.82
+22%
|
0.9
+10%
|
0.94
+4%
|
1.07
+14%
|
0.99
-7%
|
1.21
+22%
|
1.22
+1%
|
1.2
-2%
|
1.19
-1%
|
1.06
-11%
|
0.95
-10%
|
0.92
-3%
|
1
+9%
|
0.44
-56%
|
0.39
-11%
|
0.14
-64%
|
0.03
-79%
|
0.5
+1 567%
|
0.49
-2%
|
0.55
+12%
|
0.63
+15%
|
0.65
+3%
|
|