Tomer Energy Royalties 2012 Ltd
TASE:TOEN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tomer Energy Royalties 2012 Ltd
TASE:TOEN
|
IL |
|
S
|
Singasia Holdings Ltd
HKEX:8293
|
SG |
|
Parken Sport & Entertainment A/S
CSE:PARKEN
|
DK |
|
W
|
Weigang Environmental Technology Holding Group Ltd
HKEX:1845
|
CN |
|
C
|
Copa Corporation Inc
TSE:7689
|
JP |
|
Y
|
Yik Wo International Holdings Ltd
HKEX:8659
|
CN |
|
W
|
Wierzyciel SA
WSE:WRL
|
PL |
Income Statement
Earnings Waterfall
Tomer Energy Royalties 2012 Ltd
Income Statement
Tomer Energy Royalties 2012 Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
21
+12%
|
24
+16%
|
24
0%
|
24
+1%
|
24
+1%
|
24
-1%
|
24
0%
|
23
-6%
|
23
+1%
|
23
+1%
|
25
+5%
|
27
+11%
|
28
+2%
|
28
+2%
|
28
-3%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(14)
|
(14)
|
(15)
|
|
| Gross Profit |
14
N/A
|
16
+11%
|
18
+11%
|
17
-2%
|
17
-1%
|
17
0%
|
17
-2%
|
16
-5%
|
15
-7%
|
15
0%
|
14
-3%
|
15
+3%
|
14
-5%
|
14
0%
|
14
+1%
|
13
-7%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(5)
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
13
N/A
|
14
+12%
|
16
+15%
|
16
-1%
|
16
-1%
|
16
0%
|
16
-2%
|
15
-5%
|
9
-38%
|
9
-3%
|
8
-6%
|
9
+2%
|
7
-16%
|
7
-2%
|
7
-2%
|
6
-14%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
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
|
0
|
0
|
|
| Pre-Tax Income |
4
N/A
|
5
+25%
|
7
+35%
|
7
-1%
|
7
+2%
|
8
+5%
|
8
+0%
|
7
-6%
|
7
-5%
|
6
-5%
|
5
-15%
|
5
+0%
|
4
-34%
|
3
-4%
|
3
-5%
|
2
-35%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
|
| Income from Continuing Operations |
4
|
5
|
4
|
3
|
3
|
3
|
5
|
4
|
5
|
5
|
4
|
5
|
3
|
2
|
5
|
4
|
|
| Net Income (Common) |
4
N/A
|
5
+25%
|
4
-27%
|
3
-15%
|
3
-16%
|
3
+14%
|
5
+59%
|
4
-14%
|
5
+15%
|
5
0%
|
4
-17%
|
5
+24%
|
3
-45%
|
2
-6%
|
5
+86%
|
4
-19%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.25
+25%
|
0.18
-28%
|
0.15
-17%
|
0.13
-13%
|
0.15
+15%
|
0.23
+53%
|
0.2
-13%
|
0.23
+15%
|
0.25
+9%
|
0.25
N/A
|
0.24
-4%
|
0.13
-46%
|
0.13
N/A
|
0.23
+77%
|
0.19
-17%
|
|