Kuraudia Holdings Co Ltd
TSE:3607
Income Statement
Earnings Waterfall
Kuraudia Holdings Co Ltd
Income Statement
Kuraudia Holdings Co Ltd
| May-2005 | Nov-2005 | Feb-2006 | May-2006 | Nov-2006 | Feb-2007 | May-2007 | Nov-2007 | Feb-2008 | May-2008 | Nov-2008 | Feb-2009 | May-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
14
|
0
|
0
|
54
|
28
|
40
|
53
|
50
|
47
|
46
|
42
|
40
|
37
|
34
|
33
|
32
|
31
|
32
|
31
|
30
|
29
|
29
|
28
|
27
|
27
|
26
|
25
|
22
|
19
|
17
|
16
|
15
|
15
|
15
|
16
|
15
|
15
|
14
|
14
|
15
|
15
|
15
|
16
|
21
|
26
|
34
|
40
|
45
|
50
|
51
|
54
|
53
|
53
|
52
|
50
|
48
|
44
|
42
|
41
|
41
|
44
|
48
|
0
|
0
|
0
|
|
| Revenue |
5 532
N/A
|
6 005
+9%
|
6 719
+12%
|
7 328
+9%
|
7 532
+3%
|
7 455
-1%
|
7 731
+4%
|
8 313
+8%
|
8 772
+6%
|
9 088
+4%
|
9 476
+4%
|
9 423
-1%
|
9 973
+6%
|
10 304
+3%
|
10 504
+2%
|
10 463
0%
|
13 520
+29%
|
13 688
+1%
|
13 855
+1%
|
13 937
+1%
|
13 782
-1%
|
13 908
+1%
|
13 979
+1%
|
14 284
+2%
|
14 705
+3%
|
15 009
+2%
|
15 007
0%
|
14 768
-2%
|
14 680
-1%
|
14 450
-2%
|
14 323
-1%
|
14 312
0%
|
13 926
-3%
|
13 530
-3%
|
12 889
-5%
|
12 400
-4%
|
12 382
0%
|
12 531
+1%
|
12 843
+2%
|
13 042
+2%
|
13 020
0%
|
12 699
-2%
|
12 743
+0%
|
12 579
-1%
|
12 514
-1%
|
12 661
+1%
|
12 508
-1%
|
12 408
-1%
|
12 252
-1%
|
12 052
-2%
|
12 051
0%
|
12 162
+1%
|
12 359
+2%
|
12 417
+0%
|
12 376
0%
|
10 178
-18%
|
8 272
-19%
|
6 360
-23%
|
5 095
-20%
|
6 078
+19%
|
7 016
+15%
|
7 529
+7%
|
8 117
+8%
|
8 927
+10%
|
9 508
+7%
|
10 568
+11%
|
11 158
+6%
|
11 288
+1%
|
11 522
+2%
|
12 043
+5%
|
12 749
+6%
|
13 051
+2%
|
13 219
+1%
|
13 244
+0%
|
13 271
+0%
|
13 572
+2%
|
13 591
+0%
|
13 769
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 972)
|
(2 121)
|
(2 469)
|
(2 570)
|
(2 606)
|
(2 593)
|
(2 646)
|
(2 705)
|
(2 805)
|
(2 867)
|
(3 024)
|
(2 901)
|
(3 088)
|
(3 236)
|
(3 354)
|
(3 440)
|
(4 610)
|
(4 536)
|
(4 529)
|
(4 532)
|
(4 411)
|
(4 576)
|
(4 690)
|
(4 818)
|
(5 004)
|
(5 116)
|
(5 191)
|
(5 219)
|
(5 298)
|
(5 376)
|
(5 306)
|
(5 265)
|
(5 111)
|
(4 873)
|
(4 681)
|
(4 532)
|
(4 513)
|
(4 551)
|
(4 639)
|
(4 493)
|
(4 347)
|
(4 113)
|
(4 014)
|
(3 978)
|
(3 901)
|
(3 846)
|
(3 816)
|
(3 672)
|
(3 556)
|
(3 416)
|
(3 206)
|
(3 113)
|
(3 094)
|
(2 967)
|
(2 935)
|
(2 602)
|
(2 203)
|
(1 859)
|
(1 540)
|
(1 576)
|
(1 574)
|
(1 581)
|
(1 648)
|
(1 713)
|
(1 816)
|
(2 005)
|
(2 103)
|
(2 190)
|
(2 277)
|
(2 442)
|
(2 695)
|
(2 908)
|
(3 025)
|
(3 081)
|
(3 096)
|
(3 056)
|
(3 013)
|
(2 976)
|
|
| Gross Profit |
3 560
N/A
|
3 883
+9%
|
4 250
+9%
|
4 758
+12%
|
4 926
+4%
|
4 862
-1%
|
5 085
+5%
|
5 608
+10%
|
5 967
+6%
|
6 221
+4%
|
6 451
+4%
|
6 522
+1%
|
6 885
+6%
|
7 068
+3%
|
7 150
+1%
|
7 023
-2%
|
8 910
+27%
|
9 153
+3%
|
9 326
+2%
|
9 406
+1%
|
9 371
0%
|
9 332
0%
|
9 290
0%
|
9 466
+2%
|
9 701
+2%
|
9 893
+2%
|
9 816
-1%
|
9 549
-3%
|
9 382
-2%
|
9 075
-3%
|
9 016
-1%
|
9 047
+0%
|
8 815
-3%
|
8 658
-2%
|
8 208
-5%
|
7 869
-4%
|
7 868
0%
|
7 981
+1%
|
8 204
+3%
|
8 550
+4%
|
8 673
+1%
|
8 586
-1%
|
8 729
+2%
|
8 602
-1%
|
8 614
+0%
|
8 816
+2%
|
8 692
-1%
|
8 736
+1%
|
8 696
0%
|
8 636
-1%
|
8 845
+2%
|
9 049
+2%
|
9 265
+2%
|
9 450
+2%
|
9 441
0%
|
7 575
-20%
|
6 069
-20%
|
4 502
-26%
|
3 555
-21%
|
4 502
+27%
|
5 441
+21%
|
5 948
+9%
|
6 469
+9%
|
7 214
+12%
|
7 692
+7%
|
8 563
+11%
|
9 055
+6%
|
9 098
+0%
|
9 244
+2%
|
9 601
+4%
|
10 055
+5%
|
10 143
+1%
|
10 194
+1%
|
10 163
0%
|
10 174
+0%
|
10 516
+3%
|
10 578
+1%
|
10 792
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 150)
|
(3 256)
|
(3 419)
|
(3 559)
|
(3 717)
|
(3 815)
|
(4 063)
|
(4 366)
|
(4 644)
|
(4 821)
|
(4 975)
|
(5 131)
|
(5 292)
|
(5 407)
|
(5 446)
|
(5 486)
|
(7 360)
|
(7 425)
|
(7 625)
|
(7 880)
|
(7 976)
|
(8 127)
|
(8 266)
|
(8 328)
|
(8 616)
|
(8 650)
|
(8 700)
|
(8 863)
|
(8 640)
|
(8 664)
|
(8 576)
|
(8 332)
|
(8 289)
|
(8 182)
|
(8 062)
|
(7 869)
|
(7 848)
|
(7 985)
|
(8 013)
|
(8 253)
|
(8 362)
|
(8 271)
|
(8 258)
|
(8 232)
|
(8 315)
|
(8 432)
|
(8 555)
|
(8 593)
|
(8 499)
|
(8 446)
|
(8 422)
|
(8 692)
|
(8 956)
|
(9 175)
|
(9 308)
|
(8 714)
|
(8 380)
|
(7 836)
|
(7 269)
|
(7 211)
|
(7 174)
|
(7 288)
|
(7 268)
|
(7 488)
|
(7 588)
|
(7 864)
|
(8 171)
|
(8 443)
|
(8 691)
|
(8 970)
|
(9 340)
|
(9 542)
|
(9 853)
|
(10 072)
|
(10 158)
|
(10 294)
|
(10 176)
|
(10 149)
|
|
| Selling, General & Administrative |
(3 150)
|
(3 256)
|
(3 335)
|
(3 559)
|
(3 717)
|
(3 820)
|
(4 063)
|
(4 366)
|
(4 580)
|
(4 821)
|
(4 899)
|
(5 120)
|
(5 075)
|
(5 198)
|
(5 246)
|
(5 276)
|
(7 081)
|
(7 141)
|
(7 335)
|
(7 559)
|
(7 617)
|
(7 841)
|
(8 054)
|
(8 220)
|
(8 170)
|
(8 650)
|
(8 700)
|
(8 863)
|
(8 131)
|
(8 664)
|
(8 576)
|
(8 333)
|
(7 721)
|
(8 182)
|
(8 062)
|
(7 869)
|
(7 334)
|
(7 985)
|
(8 013)
|
(8 253)
|
(7 820)
|
(8 271)
|
(8 258)
|
(8 233)
|
(7 988)
|
(8 432)
|
(8 555)
|
(8 593)
|
(8 190)
|
(8 446)
|
(8 422)
|
(8 692)
|
(8 655)
|
(9 175)
|
(9 308)
|
(8 714)
|
(8 053)
|
(7 836)
|
(7 269)
|
(7 211)
|
(6 893)
|
(7 152)
|
(7 268)
|
(7 488)
|
(7 338)
|
(7 864)
|
(8 171)
|
(8 443)
|
(8 431)
|
(8 970)
|
(9 340)
|
(9 542)
|
(9 529)
|
(10 072)
|
(10 158)
|
(10 294)
|
(9 827)
|
(10 149)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
(154)
|
(217)
|
(209)
|
(200)
|
(210)
|
(280)
|
(284)
|
(290)
|
(321)
|
(359)
|
0
|
0
|
0
|
(446)
|
0
|
0
|
0
|
(509)
|
0
|
0
|
0
|
(567)
|
0
|
0
|
0
|
(513)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(309)
|
0
|
0
|
0
|
(301)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(324)
|
0
|
0
|
0
|
(349)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(84)
|
0
|
0
|
5
|
0
|
0
|
(64)
|
0
|
0
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(286)
|
(213)
|
(108)
|
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)
|
(136)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
410
N/A
|
627
+53%
|
830
+32%
|
1 199
+44%
|
1 209
+1%
|
1 047
-13%
|
1 022
-2%
|
1 242
+21%
|
1 324
+7%
|
1 401
+6%
|
1 476
+5%
|
1 391
-6%
|
1 593
+15%
|
1 661
+4%
|
1 704
+3%
|
1 538
-10%
|
1 549
+1%
|
1 727
+11%
|
1 701
-2%
|
1 525
-10%
|
1 395
-9%
|
1 205
-14%
|
1 024
-15%
|
1 138
+11%
|
1 085
-5%
|
1 243
+15%
|
1 116
-10%
|
686
-39%
|
742
+8%
|
410
-45%
|
441
+7%
|
715
+62%
|
527
-26%
|
476
-10%
|
147
-69%
|
(1)
N/A
|
21
N/A
|
(5)
N/A
|
191
N/A
|
297
+56%
|
311
+5%
|
315
+1%
|
471
+50%
|
369
-22%
|
299
-19%
|
384
+28%
|
137
-64%
|
143
+4%
|
196
+37%
|
190
-3%
|
423
+122%
|
357
-16%
|
309
-14%
|
275
-11%
|
133
-51%
|
(1 139)
N/A
|
(2 311)
-103%
|
(3 334)
-44%
|
(3 714)
-11%
|
(2 709)
+27%
|
(1 732)
+36%
|
(1 340)
+23%
|
(799)
+40%
|
(274)
+66%
|
104
N/A
|
698
+571%
|
884
+27%
|
655
-26%
|
553
-15%
|
630
+14%
|
715
+13%
|
601
-16%
|
342
-43%
|
91
-73%
|
16
-82%
|
222
+1 265%
|
402
+81%
|
644
+60%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(48)
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(16)
|
(32)
|
(52)
|
(69)
|
(51)
|
(67)
|
(49)
|
(33)
|
(37)
|
(48)
|
(45)
|
(46)
|
(54)
|
(43)
|
(50)
|
(45)
|
(26)
|
(21)
|
(26)
|
(22)
|
(41)
|
(34)
|
(42)
|
(49)
|
(48)
|
(45)
|
(28)
|
(22)
|
(32)
|
(28)
|
(17)
|
(6)
|
(1)
|
5
|
(0)
|
(15)
|
0
|
(7)
|
(8)
|
(10)
|
(21)
|
(26)
|
(26)
|
(18)
|
(18)
|
(22)
|
(37)
|
(29)
|
(7)
|
(0)
|
19
|
17
|
62
|
115
|
103
|
80
|
23
|
(14)
|
(8)
|
(3)
|
26
|
(9)
|
(22)
|
(26)
|
(74)
|
(48)
|
(22)
|
|
| Non-Reccuring Items |
(25)
|
1
|
(25)
|
(22)
|
(37)
|
(9)
|
(13)
|
(438)
|
(445)
|
(445)
|
(6)
|
(13)
|
(13)
|
16
|
34
|
(5)
|
2
|
(34)
|
(54)
|
(27)
|
(596)
|
(605)
|
(595)
|
(514)
|
46
|
61
|
66
|
(82)
|
(86)
|
(106)
|
(110)
|
(31)
|
(28)
|
4
|
6
|
1
|
(100)
|
(124)
|
(124)
|
(120)
|
(1 733)
|
(1 711)
|
(1 710)
|
(1 709)
|
(61)
|
(71)
|
(92)
|
(133)
|
(194)
|
(194)
|
(173)
|
(134)
|
(52)
|
(52)
|
(53)
|
(52)
|
(34)
|
(34)
|
(44)
|
(44)
|
(136)
|
0
|
(125)
|
(126)
|
56
|
50
|
51
|
52
|
(74)
|
(11)
|
(13)
|
(14)
|
37
|
(20)
|
(14)
|
(13)
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
555
|
555
|
554
|
552
|
(1)
|
(1)
|
(0)
|
1
|
1
|
4
|
1
|
(22)
|
(22)
|
(24)
|
182
|
235
|
235
|
231
|
28
|
(9)
|
(5)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
23
|
26
|
26
|
66
|
43
|
41
|
0
|
2
|
1
|
6
|
0
|
0
|
(23)
|
(29)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
5
|
5
|
6
|
6
|
2
|
2
|
1
|
1
|
1
|
|
| Total Other Income |
(3)
|
(68)
|
(87)
|
(70)
|
(30)
|
(26)
|
(19)
|
1
|
9
|
23
|
34
|
53
|
64
|
58
|
62
|
55
|
86
|
95
|
88
|
91
|
74
|
64
|
58
|
54
|
67
|
80
|
89
|
104
|
93
|
104
|
103
|
91
|
102
|
96
|
114
|
159
|
152
|
137
|
111
|
61
|
63
|
60
|
58
|
64
|
75
|
77
|
80
|
79
|
81
|
85
|
117
|
116
|
117
|
160
|
100
|
105
|
272
|
913
|
1 114
|
1 339
|
1 327
|
806
|
669
|
609
|
468
|
341
|
270
|
115
|
79
|
2
|
39
|
59
|
56
|
124
|
80
|
75
|
63
|
56
|
|
| Pre-Tax Income |
323
N/A
|
559
+73%
|
719
+29%
|
1 134
+58%
|
1 142
+1%
|
1 012
-11%
|
990
-2%
|
805
-19%
|
888
+10%
|
979
+10%
|
1 497
+53%
|
1 416
-5%
|
1 612
+14%
|
1 683
+4%
|
1 731
+3%
|
1 537
-11%
|
1 570
+2%
|
1 740
+11%
|
1 701
-2%
|
1 551
-9%
|
826
-47%
|
1 174
+42%
|
996
-15%
|
1 177
+18%
|
1 707
+45%
|
1 332
-22%
|
1 225
-8%
|
682
-44%
|
729
+7%
|
383
-47%
|
416
+8%
|
735
+77%
|
545
-26%
|
511
-6%
|
193
-62%
|
293
+52%
|
263
-10%
|
215
-18%
|
387
+80%
|
234
-39%
|
(1 395)
N/A
|
(1 359)
+3%
|
(1 188)
+13%
|
(1 278)
-8%
|
319
N/A
|
389
+22%
|
110
-72%
|
113
+2%
|
102
-10%
|
99
-3%
|
423
+326%
|
362
-15%
|
389
+8%
|
356
-8%
|
163
-54%
|
(1 104)
N/A
|
(2 089)
-89%
|
(2 492)
-19%
|
(2 673)
-7%
|
(1 444)
+46%
|
(570)
+61%
|
(515)
+10%
|
(239)
+54%
|
271
N/A
|
743
+174%
|
1 193
+61%
|
1 286
+8%
|
844
-34%
|
545
-35%
|
618
+13%
|
744
+20%
|
677
-9%
|
432
-36%
|
174
-60%
|
58
-66%
|
211
+262%
|
417
+98%
|
679
+63%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(141)
|
(203)
|
(289)
|
(449)
|
(496)
|
(440)
|
(421)
|
(503)
|
(503)
|
(528)
|
(576)
|
(577)
|
(695)
|
(752)
|
(777)
|
(672)
|
(730)
|
(755)
|
(739)
|
(724)
|
(465)
|
(637)
|
(572)
|
(613)
|
(798)
|
(574)
|
(545)
|
(337)
|
(313)
|
(199)
|
(234)
|
(375)
|
(350)
|
(334)
|
(208)
|
(203)
|
(232)
|
(250)
|
(329)
|
(220)
|
(258)
|
49
|
51
|
209
|
315
|
7
|
83
|
(96)
|
(91)
|
(98)
|
(147)
|
(118)
|
(328)
|
(300)
|
(297)
|
(305)
|
(278)
|
(137)
|
(410)
|
(317)
|
(240)
|
(147)
|
59
|
49
|
81
|
38
|
(3)
|
(73)
|
17
|
(52)
|
(77)
|
(48)
|
(239)
|
(192)
|
(163)
|
(175)
|
(105)
|
(154)
|
|
| Income from Continuing Operations |
182
|
356
|
430
|
685
|
646
|
571
|
570
|
301
|
385
|
451
|
920
|
839
|
917
|
930
|
954
|
865
|
840
|
985
|
962
|
827
|
361
|
537
|
424
|
565
|
909
|
758
|
680
|
345
|
416
|
185
|
181
|
360
|
195
|
178
|
(16)
|
89
|
31
|
(34)
|
57
|
15
|
(1 653)
|
(1 310)
|
(1 137)
|
(1 069)
|
633
|
396
|
194
|
17
|
11
|
1
|
276
|
243
|
61
|
55
|
(134)
|
(1 409)
|
(2 367)
|
(2 629)
|
(3 084)
|
(1 761)
|
(811)
|
(662)
|
(181)
|
320
|
824
|
1 231
|
1 283
|
771
|
562
|
566
|
667
|
629
|
193
|
(18)
|
(105)
|
36
|
312
|
526
|
|
| Income to Minority Interest |
0
|
(2)
|
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
|
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
|
0
|
0
|
|
| Net Income (Common) |
180
N/A
|
353
+96%
|
428
+21%
|
683
+60%
|
644
-6%
|
569
-12%
|
570
+0%
|
301
-47%
|
385
+28%
|
451
+17%
|
920
+104%
|
839
-9%
|
917
+9%
|
930
+1%
|
954
+3%
|
865
-9%
|
840
-3%
|
985
+17%
|
962
-2%
|
827
-14%
|
361
-56%
|
537
+49%
|
424
-21%
|
565
+33%
|
909
+61%
|
758
-17%
|
680
-10%
|
345
-49%
|
416
+21%
|
185
-56%
|
181
-2%
|
360
+98%
|
195
-46%
|
178
-9%
|
(16)
N/A
|
89
N/A
|
31
-65%
|
(34)
N/A
|
57
N/A
|
15
-75%
|
(1 653)
N/A
|
(1 310)
+21%
|
(1 137)
+13%
|
(1 069)
+6%
|
633
N/A
|
396
-37%
|
194
-51%
|
17
-91%
|
11
-36%
|
1
-91%
|
276
+27 640%
|
243
-12%
|
61
-75%
|
55
-10%
|
(134)
N/A
|
(1 409)
-955%
|
(2 367)
-68%
|
(2 629)
-11%
|
(3 084)
-17%
|
(1 761)
+43%
|
(811)
+54%
|
(662)
+18%
|
(181)
+73%
|
320
N/A
|
824
+158%
|
1 231
+49%
|
1 283
+4%
|
771
-40%
|
562
-27%
|
566
+1%
|
667
+18%
|
629
-6%
|
193
-69%
|
(18)
N/A
|
(105)
-488%
|
36
N/A
|
312
+761%
|
526
+68%
|
|
| EPS (Diluted) |
18.94
N/A
|
36.34
+92%
|
43.67
+20%
|
70.39
+61%
|
66.38
-6%
|
58.07
-13%
|
58.74
+1%
|
31.06
-47%
|
39.24
+26%
|
46.51
+19%
|
101.1
+117%
|
94.23
-7%
|
105.36
+12%
|
104.52
-1%
|
98.35
-6%
|
90.07
-8%
|
93.33
+4%
|
103.66
+11%
|
103.48
0%
|
89.89
-13%
|
40.11
-55%
|
58.35
+45%
|
46.03
-21%
|
61.36
+33%
|
101
+65%
|
82.43
-18%
|
73.92
-10%
|
37.44
-49%
|
46.22
+23%
|
20.05
-57%
|
19.71
-2%
|
39.08
+98%
|
21.66
-45%
|
19.29
-11%
|
-1.74
N/A
|
10.03
N/A
|
3.46
-66%
|
-3.95
N/A
|
6.59
N/A
|
1.67
-75%
|
-190.69
N/A
|
-150.51
+21%
|
-130.68
+13%
|
-122.82
+6%
|
73.09
N/A
|
45.55
-38%
|
22.26
-51%
|
1.92
-91%
|
1.23
-36%
|
0.11
-91%
|
31.73
+28 745%
|
27.92
-12%
|
7.04
-75%
|
6.34
-10%
|
-15.25
N/A
|
-160.9
-955%
|
-270.66
-68%
|
-300.08
-11%
|
-350.34
-17%
|
-200.02
+43%
|
-92.2
+54%
|
-75.16
+18%
|
-20.41
+73%
|
36.14
N/A
|
93.21
+158%
|
138.94
+49%
|
144.05
+4%
|
86.53
-40%
|
63.18
-27%
|
63.46
+0%
|
74.46
+17%
|
70.18
-6%
|
21.52
-69%
|
-2.01
N/A
|
-11.65
-480%
|
4.02
N/A
|
34.72
+764%
|
58.31
+68%
|
|