Watchlist Manager

Watchlist

Price: 16 360 ILS -1.03% Market Closed

Market Cap: ₪2.8B

V	Villar International Ltd TASE:VILR	IL
	New Delhi Television Ltd NSE:NDTV	IN
	Microport Scientific Corp HKEX:853	CN
	EDAG Engineering Group AG XETRA:ED4	CH
	Stadler Rail AG OTC:SRAIF	CH
	Fuji Oil Holdings Inc TSE:2607	JP
B	Better Choice Company Inc AMEX:SRXH	US
	Carl Zeiss Meditec AG XETRA:AFX	DE
	Beijing New Space Technology Co Ltd SSE:605178	CN
	Sartorius AG XETRA:SRT	DE
A	Apar Industries Ltd NSE:APARINDS	IN

Income Statement

Currency: ILS

	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	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	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	23	0	0	0	24	0	0	0	23	0	0	0	6	0	0	0	28	0	0	0	27	0	0	0	28	0	0	0	21	0	0	0	18	0	0	0	20	0	0	0	20	0	0	0	19	0	0	0	20	0	0	0	18	0	0	0	20	0	0	0	19	0	0	0	24	0	0	0	30	0	0	0
Revenue	136 N/A	138 +1%	139 +1%	138 -1%	131 -5%	201 +53%	219 +9%	219 +0%	219 0%	143 -34%	133 -7%	147 +10%	281 +91%	284 +1%	284 +0%	281 -1%	207 -26%	199 -4%	215 +8%	239 +11%	254 +6%	249 -2%	239 -4%	215 -10%	259 +20%	233 -10%	232 0%	235 +1%	250 +6%	268 +7%	304 +13%	336 +11%	337 +0%	365 +8%	351 -4%	360 +3%	283 -21%	251 -11%	238 -5%	206 -14%	331 +61%	338 +2%	357 +5%	377 +6%	283 -25%	317 +12%	356 +12%	421 +18%	476 +13%	518 +9%	513 -1%	469 -9%	439 -7%	380 -13%	341 -10%	310 -9%	280 -10%	267 -5%	267 +0%	273 +2%	280 +3%	289 +3%	298 +3%	306 +3%	312 +2%	316 +1%	321 +2%	325 +1%	328 +1%	333 +1%	340 +2%	345 +2%
Gross Profit
Cost of Revenue	(50)	(53)	(53)	(48)	(43)	(38)	(57)	(57)	(57)	(57)	(38)	(39)	(41)	(44)	(46)	(50)	(57)	(54)	(62)	(80)	(100)	(104)	(99)	(79)	(96)	(75)	(74)	(75)	(73)	(85)	(101)	(125)	(133)	(150)	(137)	(143)	(121)	(97)	(96)	(69)	(154)	(158)	(172)	(183)	(104)	(129)	(155)	(204)	(250)	(284)	(282)	(249)	(203)	(154)	(119)	(89)	(82)	(69)	(66)	(67)	(68)	(69)	(72)	(76)	(78)	(79)	(80)	(79)	(76)	(78)	(81)	(83)
Gross Profit	86 N/A	84 -2%	86 +2%	89 +4%	88 -1%	162 +84%	162 0%	162 0%	161 0%	86 -46%	96 +11%	109 +13%	240 +121%	240 +0%	238 -1%	231 -3%	150 -35%	145 -4%	154 +6%	159 +4%	154 -3%	145 -6%	141 -3%	136 -3%	163 +20%	157 -4%	158 +0%	160 +1%	177 +11%	183 +3%	203 +10%	211 +4%	204 -4%	215 +6%	213 -1%	217 +2%	162 -25%	154 -5%	143 -7%	137 -4%	177 +29%	180 +2%	185 +2%	194 +5%	179 -7%	188 +5%	201 +7%	217 +8%	226 +4%	235 +4%	231 -2%	220 -5%	236 +7%	226 -4%	223 -1%	220 -1%	197 -10%	198 +0%	201 +2%	206 +2%	212 +3%	220 +3%	226 +3%	230 +2%	234 +2%	237 +1%	241 +2%	246 +2%	253 +3%	255 +1%	259 +2%	262 +1%
Operating Income
Operating Expenses	(18)	(20)	(20)	(21)	(19)	(22)	(22)	(21)	(21)	(17)	(18)	(20)	(26)	(27)	(28)	(28)	(24)	(23)	(26)	(26)	(28)	(22)	(21)	(22)	(18)	(23)	(23)	(23)	(28)	(8)	(19)	(19)	(9)	(41)	(31)	(32)	(31)	16	16	16	(29)	(28)	(27)	(27)	(29)	(30)	(32)	(32)	(31)	(32)	(30)	(28)	(28)	(28)	(29)	(30)	(30)	(29)	(30)	(32)	(31)	(31)	(31)	(32)	(36)	(37)	(38)	(38)	(36)	(37)	(39)	(39)
Selling, General & Administrative	(18)	(19)	(19)	(20)	(17)	(22)	(21)	(21)	(20)	(18)	(19)	(19)	(25)	(27)	(28)	(28)	(22)	(24)	(25)	(25)	(25)	(25)	(25)	(26)	(24)	(27)	(28)	(28)	(26)	(28)	(28)	(28)	(26)	(28)	(28)	(29)	(27)	(29)	(29)	(29)	(28)	(29)	(29)	(28)	(28)	(31)	(31)	(32)	(29)	(31)	(31)	(29)	(27)	(27)	(28)	(29)	(28)	(31)	(31)	(31)	(30)	(31)	(31)	(33)	(32)	(35)	(36)	(36)	(34)	(37)	(39)	(39)
Depreciation & Amortization	0	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(2)	0	0	0
Other Operating Expenses	0	0	0	(1)	(0)	0	0	1	1	0	0	0	0	0	0	0	0	0	(1)	(1)	0	4	4	4	8	5	5	5	(0)	19	9	9	19	(14)	(3)	(3)	(3)	45	45	45	1	1	2	2	1	1	(1)	(0)	(0)	(0)	0	0	0	(1)	(0)	(1)	(0)	1	0	(0)	0	(1)	(0)	1	(2)	(2)	(2)	(2)	0	0	0	0
Operating Income	68 N/A	65 -5%	66 +2%	68 +4%	70 +2%	140 +101%	141 +0%	141 +0%	140 -1%	70 -50%	78 +12%	89 +15%	214 +139%	213 0%	211 -1%	203 -4%	126 -38%	121 -4%	128 +5%	133 +4%	127 -5%	124 -3%	120 -3%	115 -5%	145 +26%	134 -7%	135 +0%	137 +1%	149 +9%	175 +18%	184 +5%	193 +5%	195 +1%	174 -11%	182 +5%	185 +2%	131 -29%	171 +30%	159 -7%	153 -4%	148 -3%	152 +3%	157 +3%	167 +6%	150 -10%	158 +5%	169 +7%	184 +9%	194 +5%	203 +5%	201 -1%	192 -4%	207 +8%	198 -5%	194 -2%	191 -2%	168 -12%	168 +1%	171 +1%	174 +2%	181 +4%	188 +4%	195 +3%	198 +2%	198 0%	200 +1%	204 +2%	209 +3%	217 +4%	218 +1%	220 +1%	223 +1%
Pre-Tax Income
Interest Income Expense	(18)	(7)	(17)	(23)	(24)	(23)	(22)	(19)	(20)	(27)	(28)	(26)	(30)	(29)	(27)	(26)	(20)	(14)	(14)	(12)	(20)	(9)	(5)	(6)	(6)	(4)	(4)	(2)	(9)	(7)	(8)	(9)	(12)	(17)	(19)	(22)	25	(16)	(9)	(5)	40	49	43	45	39	31	42	64	100	91	78	59	41	56	165	198	418	400	324	286	355	368	350	356	120	117	111	112	242	233	234	225
Non-Reccuring Items	0	(1)	1	2	1	1	1	0	0	0	0	0	(0)	1	1	1	0	(0)	0	0	(2)	(2)	(3)	(3)	(2)	(2)	(2)	(2)	0	0	(0)	0	(11)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	2	2	2	2	0	0	0	0	0	0	1	0	(0)	(0)	(0)	2	2	2	2	(0)	0	0	0	0	(0)	0	(0)	(0)	(0)	(0)	(0)	0
Total Other Income	(2)	1	1	1	(10)	(19)	(21)	(22)	(22)	(13)	(12)	(11)	0	0	0	0	0	0	1	1	0	(0)	(0)	(0)	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(1)	(1)	(2)	0	(0)	0	0	0	(5)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0
Pre-Tax Income	48 N/A	57 +18%	50 -12%	47 -5%	37 -23%	99 +170%	100 +1%	102 +2%	99 -3%	30 -69%	38 +26%	52 +34%	183 +256%	185 +1%	184 0%	178 -3%	106 -41%	107 +1%	114 +7%	121 +7%	105 -14%	112 +7%	112 +1%	106 -6%	137 +29%	128 -6%	129 +1%	133 +3%	140 +5%	169 +21%	176 +4%	184 +4%	172 -6%	157 -9%	163 +4%	164 +0%	155 -5%	154 -1%	150 -3%	147 -2%	189 +29%	203 +7%	202 0%	214 +6%	189 -11%	189 +0%	212 +12%	249 +18%	291 +17%	295 +2%	280 -5%	251 -10%	248 -1%	254 +2%	358 +41%	390 +9%	586 +50%	570 -3%	497 -13%	460 -7%	536 +16%	556 +4%	545 -2%	555 +2%	317 -43%	318 +0%	314 -1%	320 +2%	459 +43%	451 -2%	454 +1%	448 -1%
Net Income
Tax Provision	(12)	(15)	(12)	(12)	(13)	(27)	(27)	(5)	(4)	12	11	(13)	(34)	(33)	(32)	(32)	(62)	(56)	(58)	(58)	(28)	(29)	(30)	(35)	(39)	(38)	(37)	(33)	(37)	(49)	(54)	(56)	(53)	(33)	(32)	(31)	(13)	(22)	(21)	(23)	(43)	(48)	(46)	(45)	(44)	(42)	(46)	(55)	(64)	(67)	(66)	(60)	(56)	(56)	(76)	(80)	(126)	(121)	(102)	(96)	(111)	(117)	(115)	(119)	(67)	(68)	(69)	(67)	(99)	(96)	(98)	(96)
Income from Continuing Operations	36	42	38	35	24	72	73	96	95	43	49	39	149	152	153	146	44	51	56	63	77	83	83	71	98	90	93	100	103	120	122	128	119	124	131	132	142	132	129	125	146	155	157	168	145	148	165	194	227	228	214	191	192	198	282	310	460	450	394	365	425	440	430	436	251	249	245	253	360	354	356	352
Income to Minority Interest	0	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(2)	(3)	(4)	(4)	(4)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(4)	(9)	(11)	(11)	(11)	(6)	(5)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(5)	(5)	(3)	(2)
Net Income (Common)	36 N/A	42 +16%	37 -12%	35 -6%	21 -39%	70 +230%	71 +2%	94 +32%	92 -2%	40 -57%	47 +17%	37 -21%	146 +298%	149 +2%	149 +0%	142 -5%	41 -71%	49 +18%	54 +10%	61 +15%	75 +22%	81 +9%	81 0%	70 -14%	96 +37%	88 -8%	90 +3%	97 +8%	100 +2%	118 +18%	119 +1%	125 +5%	116 -6%	120 +3%	127 +6%	129 +1%	139 +8%	129 -7%	126 -2%	121 -4%	137 +13%	144 +6%	145 +1%	157 +8%	139 -11%	143 +3%	161 +13%	191 +18%	223 +17%	225 +1%	210 -7%	187 -11%	188 +0%	194 +4%	278 +43%	307 +10%	454 +48%	444 -2%	389 -13%	359 -8%	420 +17%	434 +3%	425 -2%	431 +1%	247 -43%	246 0%	242 -2%	249 +3%	355 +42%	350 -1%	353 +1%	350 -1%
EPS (Diluted)	2.33 N/A	2.41 +3%	2.17 -10%	2.08 -4%	1.25 -40%	4.24 +239%	4.37 +3%	5.79 +32%	5.71 -1%	2.53 -56%	2.94 +16%	2.32 -21%	9.23 +298%	9.47 +3%	9.6 +1%	8.97 -7%	2.61 -71%	3.23 +24%	3.54 +10%	4.05 +14%	4.96 +22%	4.93 -1%	4.54 -8%	3.86 -15%	5.45 +41%	4.92 -10%	5.06 +3%	5.46 +8%	5.61 +3%	6.6 +18%	6.67 +1%	7 +5%	6.56 -6%	6.78 +3%	7.15 +5%	7.24 +1%	7.8 +8%	7.25 -7%	7.1 -2%	6.81 -4%	7.7 +13%	8.15 +6%	8.16 +0%	8.85 +8%	7.83 -12%	8.04 +3%	9.05 +13%	10.72 +18%	12.57 +17%	16.97 +35%	15.84 -7%	14.13 -11%	14.16 +0%	14.67 +4%	15.68 +7%	17.3 +10%	34.49 +99%	33.73 -2%	29.51 -13%	20.29 -31%	23.7 +17%	24.46 +3%	24.01 -2%	24.27 +1%	13.92 -43%	13.85 -1%	13.62 -2%	14.06 +3%	19.98 +42%	19.68 -2%	19.85 +1%	19.7 -1%

Income Statement Balance Sheet Cash Flow Statement

Villar International Ltd
TASE:VILR

Income Statement

Earnings Waterfall
Villar International Ltd

Income Statement
Villar International Ltd

See Also

Company

Help

Tools

Stocks

Villar International Ltd TASE:VILR

Income Statement

Earnings Waterfall Villar International Ltd

Income Statement Villar International Ltd

See Also

Company

Help

Tools

Stocks

Villar International Ltd
TASE:VILR

Earnings Waterfall
Villar International Ltd

Income Statement
Villar International Ltd