S
Sanix Inc
TSE:4651
Sanix Inc
TSE:4651
Price:
236
JPY
-1.67%
Market Closed
Market Cap:
¥11.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sanix Inc
TSE:4651
|
JP |
|
Medicskin Holdings Ltd
HKEX:8307
|
HK |
|
Aramark
NYSE:ARMK
|
US |
|
N
|
Neurizer Ltd
ASX:NRZ
|
AU |
Income Statement
Earnings Waterfall
Sanix Inc
Sanix Inc
Income Statement
Sanix Inc
Sanix Inc
Currency: JPY
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
64
|
0
|
0
|
62
|
0
|
0
|
51
|
0
|
0
|
46
|
0
|
0
|
38
|
0
|
0
|
30
|
0
|
0
|
50
|
98
|
144
|
190
|
186
|
180
|
175
|
171
|
168
|
166
|
166
|
164
|
165
|
175
|
180
|
188
|
196
|
206
|
217
|
225
|
225
|
222
|
222
|
224
|
227
|
230
|
238
|
236
|
236
|
232
|
218
|
210
|
204
|
199
|
225
|
216
|
219
|
219
|
193
|
208
|
203
|
210
|
210
|
208
|
220
|
222
|
230
|
251
|
271
|
288
|
302
|
299
|
286
|
273
|
262
|
252
|
250
|
255
|
260
|
264
|
0
|
0
|
0
|
|
| Revenue |
34 649
N/A
|
33 763
-3%
|
33 171
-2%
|
33 051
0%
|
30 971
-6%
|
28 892
-7%
|
26 231
-9%
|
23 877
-9%
|
22 351
-6%
|
20 230
-9%
|
20 561
+2%
|
20 130
-2%
|
19 868
-1%
|
19 800
0%
|
19 404
-2%
|
19 109
-2%
|
18 049
-6%
|
18 032
0%
|
19 018
+5%
|
20 583
+8%
|
21 974
+7%
|
28 980
+32%
|
29 210
+1%
|
29 823
+2%
|
30 401
+2%
|
31 454
+3%
|
32 772
+4%
|
34 187
+4%
|
35 462
+4%
|
43 366
+22%
|
50 297
+16%
|
56 874
+13%
|
67 497
+19%
|
84 222
+25%
|
90 183
+7%
|
96 538
+7%
|
102 316
+6%
|
95 629
-7%
|
89 605
-6%
|
82 252
-8%
|
71 914
-13%
|
61 916
-14%
|
57 584
-7%
|
54 936
-5%
|
52 637
-4%
|
50 955
-3%
|
51 695
+1%
|
51 466
0%
|
50 893
-1%
|
49 993
-2%
|
49 628
-1%
|
50 278
+1%
|
50 459
+0%
|
50 719
+1%
|
50 589
0%
|
50 810
+0%
|
51 575
+2%
|
52 531
+2%
|
52 821
+1%
|
51 940
-2%
|
50 450
-3%
|
49 416
-2%
|
48 556
-2%
|
48 614
+0%
|
50 057
+3%
|
50 936
+2%
|
51 249
+1%
|
50 440
-2%
|
48 828
-3%
|
46 277
-5%
|
46 012
-1%
|
46 217
+0%
|
46 207
0%
|
47 167
+2%
|
46 374
-2%
|
45 837
-1%
|
45 674
0%
|
45 352
-1%
|
45 595
+1%
|
45 595
N/A
|
45 320
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17 764)
|
(17 366)
|
(17 275)
|
(16 992)
|
(16 333)
|
(15 615)
|
(14 507)
|
(13 549)
|
(12 494)
|
(11 607)
|
(11 512)
|
(11 303)
|
(11 271)
|
(11 342)
|
(11 346)
|
(11 358)
|
(10 478)
|
(10 667)
|
(11 216)
|
(12 288)
|
(13 476)
|
(18 704)
|
(19 756)
|
(20 254)
|
(20 584)
|
(21 013)
|
(22 073)
|
(23 292)
|
(24 311)
|
(29 996)
|
(34 849)
|
(40 346)
|
(48 806)
|
(62 800)
|
(68 585)
|
(74 775)
|
(81 221)
|
(76 721)
|
(72 527)
|
(66 824)
|
(57 251)
|
(48 133)
|
(43 704)
|
(40 310)
|
(37 868)
|
(36 812)
|
(36 904)
|
(37 344)
|
(36 813)
|
(35 948)
|
(35 765)
|
(35 415)
|
(35 636)
|
(35 889)
|
(35 035)
|
(34 621)
|
(34 682)
|
(34 974)
|
(35 023)
|
(34 114)
|
(32 600)
|
(32 263)
|
(32 169)
|
(32 453)
|
(35 186)
|
(38 842)
|
(38 814)
|
(38 418)
|
(36 069)
|
(30 068)
|
(30 125)
|
(29 527)
|
(28 935)
|
(29 064)
|
(28 503)
|
(28 521)
|
(28 475)
|
(28 745)
|
(29 251)
|
(29 611)
|
(29 733)
|
|
| Gross Profit |
16 885
N/A
|
16 397
-3%
|
15 895
-3%
|
16 059
+1%
|
14 638
-9%
|
13 278
-9%
|
11 724
-12%
|
10 328
-12%
|
9 856
-5%
|
8 621
-13%
|
9 046
+5%
|
8 825
-2%
|
8 596
-3%
|
8 457
-2%
|
8 057
-5%
|
7 749
-4%
|
7 571
-2%
|
7 365
-3%
|
7 802
+6%
|
8 295
+6%
|
8 497
+2%
|
10 276
+21%
|
9 454
-8%
|
9 568
+1%
|
9 818
+3%
|
10 442
+6%
|
10 700
+2%
|
10 896
+2%
|
11 150
+2%
|
13 370
+20%
|
15 447
+16%
|
16 527
+7%
|
18 690
+13%
|
21 421
+15%
|
21 597
+1%
|
21 762
+1%
|
21 095
-3%
|
18 908
-10%
|
17 078
-10%
|
15 428
-10%
|
14 663
-5%
|
13 783
-6%
|
13 880
+1%
|
14 626
+5%
|
14 769
+1%
|
14 143
-4%
|
14 791
+5%
|
14 122
-5%
|
14 080
0%
|
14 045
0%
|
13 863
-1%
|
14 863
+7%
|
14 823
0%
|
14 830
+0%
|
15 554
+5%
|
16 189
+4%
|
16 893
+4%
|
17 557
+4%
|
17 798
+1%
|
17 826
+0%
|
17 850
+0%
|
17 153
-4%
|
16 387
-4%
|
16 161
-1%
|
14 871
-8%
|
12 094
-19%
|
12 435
+3%
|
12 022
-3%
|
12 759
+6%
|
16 209
+27%
|
15 887
-2%
|
16 690
+5%
|
17 272
+3%
|
18 103
+5%
|
17 871
-1%
|
17 316
-3%
|
17 199
-1%
|
16 607
-3%
|
16 344
-2%
|
15 984
-2%
|
15 587
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 649)
|
(17 079)
|
(16 459)
|
(16 037)
|
(15 707)
|
(15 329)
|
(14 295)
|
(13 028)
|
(11 463)
|
(9 783)
|
(8 911)
|
(8 436)
|
(8 659)
|
(8 689)
|
(8 560)
|
(8 064)
|
(7 537)
|
(7 196)
|
(7 089)
|
(7 179)
|
(7 410)
|
(9 774)
|
(9 881)
|
(9 932)
|
(9 932)
|
(10 032)
|
(10 086)
|
(10 227)
|
(11 045)
|
(11 500)
|
(12 496)
|
(13 686)
|
(14 565)
|
(16 913)
|
(19 184)
|
(21 467)
|
(22 787)
|
(22 321)
|
(20 423)
|
(18 336)
|
(16 883)
|
(16 012)
|
(15 223)
|
(14 269)
|
(13 467)
|
(13 107)
|
(12 913)
|
(13 051)
|
(12 945)
|
(12 799)
|
(12 910)
|
(13 067)
|
(13 422)
|
(13 606)
|
(14 282)
|
(14 197)
|
(14 408)
|
(14 766)
|
(14 846)
|
(14 922)
|
(14 962)
|
(14 828)
|
(14 948)
|
(14 911)
|
(14 746)
|
(14 712)
|
(14 836)
|
(14 709)
|
(14 673)
|
(14 424)
|
(14 289)
|
(14 170)
|
(14 179)
|
(14 359)
|
(14 416)
|
(14 403)
|
(14 436)
|
(14 380)
|
(14 344)
|
(14 426)
|
(14 390)
|
|
| Selling, General & Administrative |
(18 649)
|
(17 077)
|
(16 458)
|
(16 037)
|
(15 548)
|
(15 330)
|
(14 294)
|
(13 049)
|
(11 461)
|
(9 782)
|
(8 935)
|
(8 435)
|
(8 659)
|
(8 801)
|
(8 559)
|
(8 061)
|
(7 535)
|
(7 195)
|
(7 088)
|
(7 179)
|
(7 410)
|
(9 639)
|
(9 883)
|
(9 934)
|
(9 934)
|
(9 898)
|
(10 089)
|
(10 229)
|
(11 046)
|
(11 376)
|
(12 496)
|
(13 686)
|
(14 566)
|
(16 718)
|
(19 183)
|
(21 466)
|
(22 786)
|
(21 797)
|
(20 423)
|
(18 336)
|
(16 883)
|
(15 760)
|
(15 224)
|
(14 270)
|
(13 467)
|
(12 949)
|
(12 911)
|
(13 048)
|
(12 944)
|
(12 642)
|
(12 909)
|
(13 067)
|
(13 371)
|
(13 455)
|
(13 809)
|
(14 101)
|
(14 362)
|
(14 576)
|
(14 845)
|
(14 921)
|
(14 961)
|
(14 533)
|
(14 948)
|
(14 910)
|
(14 745)
|
(14 366)
|
(14 608)
|
(14 483)
|
(14 446)
|
(14 055)
|
(14 288)
|
(14 168)
|
(14 177)
|
(13 982)
|
(14 397)
|
(14 402)
|
(14 436)
|
(14 029)
|
(14 343)
|
(14 426)
|
(14 388)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(156)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(345)
|
0
|
0
|
0
|
(368)
|
0
|
0
|
0
|
(376)
|
0
|
0
|
0
|
(349)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(159)
|
0
|
0
|
21
|
0
|
0
|
24
|
0
|
0
|
112
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(272)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(51)
|
(1)
|
(473)
|
(96)
|
(46)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(228)
|
(226)
|
(227)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(19)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
|
| Operating Income |
(1 763)
N/A
|
(680)
+61%
|
(563)
+17%
|
22
N/A
|
(1 070)
N/A
|
(2 051)
-92%
|
(2 570)
-25%
|
(2 700)
-5%
|
(1 607)
+40%
|
(1 162)
+28%
|
137
N/A
|
391
+185%
|
(61)
N/A
|
(230)
-277%
|
(502)
-118%
|
(314)
+37%
|
33
N/A
|
168
+409%
|
713
+324%
|
1 116
+57%
|
1 088
-3%
|
502
-54%
|
(427)
N/A
|
(363)
+15%
|
(114)
+69%
|
410
N/A
|
614
+50%
|
669
+9%
|
106
-84%
|
1 870
+1 664%
|
2 952
+58%
|
2 842
-4%
|
4 125
+45%
|
4 508
+9%
|
2 413
-46%
|
295
-88%
|
(1 692)
N/A
|
(3 413)
-102%
|
(3 345)
+2%
|
(2 908)
+13%
|
(2 220)
+24%
|
(2 229)
0%
|
(1 343)
+40%
|
357
N/A
|
1 302
+265%
|
1 036
-20%
|
1 878
+81%
|
1 071
-43%
|
1 135
+6%
|
1 246
+10%
|
953
-24%
|
1 796
+88%
|
1 401
-22%
|
1 224
-13%
|
1 272
+4%
|
1 992
+57%
|
2 485
+25%
|
2 791
+12%
|
2 952
+6%
|
2 904
-2%
|
2 888
-1%
|
2 325
-19%
|
1 439
-38%
|
1 250
-13%
|
125
-90%
|
(2 618)
N/A
|
(2 401)
+8%
|
(2 687)
-12%
|
(1 914)
+29%
|
1 785
N/A
|
1 598
-10%
|
2 520
+58%
|
3 093
+23%
|
3 744
+21%
|
3 455
-8%
|
2 913
-16%
|
2 763
-5%
|
2 227
-19%
|
2 000
-10%
|
1 558
-22%
|
1 197
-23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(114)
|
(109)
|
(108)
|
(152)
|
(174)
|
(175)
|
(165)
|
(127)
|
(119)
|
(115)
|
(115)
|
(114)
|
(104)
|
(104)
|
(87)
|
(84)
|
(76)
|
(90)
|
(105)
|
(123)
|
(125)
|
(170)
|
(167)
|
(162)
|
(157)
|
(154)
|
(151)
|
(149)
|
(195)
|
(46)
|
(73)
|
(59)
|
(189)
|
(272)
|
(170)
|
(341)
|
(269)
|
(435)
|
(503)
|
(312)
|
(176)
|
238
|
153
|
160
|
(18)
|
(224)
|
(207)
|
(250)
|
(109)
|
(199)
|
(145)
|
(155)
|
(185)
|
(203)
|
(214)
|
(202)
|
(184)
|
(189)
|
(183)
|
(197)
|
(198)
|
(191)
|
(203)
|
(207)
|
(208)
|
(237)
|
(257)
|
(274)
|
(287)
|
(283)
|
(269)
|
(257)
|
(248)
|
(239)
|
(276)
|
(245)
|
(248)
|
(250)
|
(236)
|
(282)
|
(299)
|
|
| Non-Reccuring Items |
(204)
|
(165)
|
(85)
|
(53)
|
(212)
|
(187)
|
13
|
47
|
(61)
|
(368)
|
(698)
|
(643)
|
(522)
|
(370)
|
(289)
|
(239)
|
46
|
(1 889)
|
(1 985)
|
(1 938)
|
0
|
(85)
|
(40)
|
(47)
|
(92)
|
(10)
|
(7)
|
2
|
(21)
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(555)
|
(690)
|
(789)
|
(1 712)
|
(2 238)
|
(2 103)
|
(2 004)
|
(177)
|
0
|
0
|
0
|
0
|
0
|
(377)
|
(377)
|
(472)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
(93)
|
(113)
|
(168)
|
(258)
|
(148)
|
(168)
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
(9)
|
0
|
0
|
(171)
|
(171)
|
(171)
|
0
|
(6)
|
(12)
|
(12)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
2
|
3
|
5
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
(76)
|
0
|
(77)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(66)
|
(42)
|
(57)
|
(61)
|
(89)
|
(41)
|
(19)
|
(10)
|
(17)
|
(161)
|
(295)
|
(303)
|
|
| Total Other Income |
161
|
202
|
192
|
194
|
169
|
137
|
98
|
53
|
44
|
30
|
45
|
25
|
39
|
32
|
67
|
77
|
21
|
(51)
|
(60)
|
(3)
|
75
|
105
|
108
|
105
|
98
|
92
|
96
|
100
|
94
|
102
|
94
|
78
|
93
|
74
|
138
|
54
|
36
|
138
|
45
|
275
|
296
|
(590)
|
242
|
102
|
(70)
|
94
|
(104)
|
(146)
|
(14)
|
25
|
73
|
96
|
133
|
161
|
98
|
37
|
(15)
|
27
|
(22)
|
94
|
39
|
34
|
(38)
|
(24)
|
(50)
|
29
|
(61)
|
(45)
|
9
|
116
|
68
|
78
|
75
|
49
|
50
|
46
|
13
|
158
|
251
|
274
|
341
|
|
| Pre-Tax Income |
(1 924)
N/A
|
(760)
+60%
|
(562)
+26%
|
13
N/A
|
(1 456)
N/A
|
(2 446)
-68%
|
(2 795)
-14%
|
(2 727)
+2%
|
(1 749)
+36%
|
(1 627)
+7%
|
(642)
+61%
|
(350)
+45%
|
(648)
-85%
|
(672)
-4%
|
(811)
-21%
|
(559)
+31%
|
25
N/A
|
(1 862)
N/A
|
(1 438)
+23%
|
(949)
+34%
|
1 038
N/A
|
352
-66%
|
(526)
N/A
|
(467)
+11%
|
(265)
+43%
|
341
N/A
|
552
+62%
|
624
+13%
|
(12)
N/A
|
1 913
N/A
|
2 954
+54%
|
2 846
-4%
|
4 031
+42%
|
4 310
+7%
|
2 380
-45%
|
8
-100%
|
(1 925)
N/A
|
(3 710)
-93%
|
(4 358)
-17%
|
(3 635)
+17%
|
(2 889)
+21%
|
(4 293)
-49%
|
(3 186)
+26%
|
(1 484)
+53%
|
(790)
+47%
|
729
N/A
|
1 567
+115%
|
675
-57%
|
1 012
+50%
|
1 019
+1%
|
881
-14%
|
1 360
+54%
|
972
-29%
|
710
-27%
|
1 156
+63%
|
1 827
+58%
|
2 286
+25%
|
2 592
+13%
|
2 747
+6%
|
2 725
-1%
|
2 729
+0%
|
2 091
-23%
|
1 198
-43%
|
1 019
-15%
|
(133)
N/A
|
(3 127)
-2 251%
|
(2 719)
+13%
|
(3 006)
-11%
|
(2 192)
+27%
|
1 552
N/A
|
1 355
-13%
|
2 284
+69%
|
2 859
+25%
|
3 446
+21%
|
3 188
-7%
|
2 602
-18%
|
2 405
-8%
|
1 950
-19%
|
1 596
-18%
|
1 107
-31%
|
768
-31%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(347)
|
(439)
|
(131)
|
(127)
|
(115)
|
(115)
|
(113)
|
(123)
|
(113)
|
(96)
|
(65)
|
(59)
|
(55)
|
(50)
|
(69)
|
(94)
|
(108)
|
(177)
|
(245)
|
(345)
|
(345)
|
(302)
|
(306)
|
(292)
|
(331)
|
(329)
|
(270)
|
(231)
|
(148)
|
(337)
|
(429)
|
(596)
|
(1 029)
|
(1 345)
|
(1 416)
|
(1 292)
|
(1 657)
|
(1 256)
|
(1 139)
|
(1 075)
|
(322)
|
(308)
|
(283)
|
(322)
|
(267)
|
(312)
|
(319)
|
(267)
|
(305)
|
163
|
202
|
170
|
57
|
(473)
|
(595)
|
(648)
|
(713)
|
(746)
|
(672)
|
(605)
|
(495)
|
(127)
|
(198)
|
(335)
|
(126)
|
(325)
|
(260)
|
(136)
|
(305)
|
(222)
|
(134)
|
(269)
|
(370)
|
(750)
|
(811)
|
(763)
|
(685)
|
(467)
|
(497)
|
(506)
|
(405)
|
|
| Income from Continuing Operations |
(2 270)
|
(1 199)
|
(694)
|
(116)
|
(1 573)
|
(2 563)
|
(2 909)
|
(2 851)
|
(1 862)
|
(1 724)
|
(709)
|
(411)
|
(705)
|
(723)
|
(881)
|
(654)
|
(84)
|
(2 040)
|
(1 683)
|
(1 293)
|
694
|
50
|
(831)
|
(759)
|
(596)
|
13
|
282
|
393
|
(161)
|
1 575
|
2 524
|
2 250
|
3 003
|
2 965
|
965
|
(1 284)
|
(3 582)
|
(4 966)
|
(5 497)
|
(4 710)
|
(3 211)
|
(4 601)
|
(3 469)
|
(1 806)
|
(1 057)
|
417
|
1 248
|
408
|
707
|
1 182
|
1 083
|
1 530
|
1 029
|
237
|
561
|
1 179
|
1 573
|
1 846
|
2 075
|
2 120
|
2 234
|
1 964
|
1 000
|
684
|
(259)
|
(3 452)
|
(2 979)
|
(3 142)
|
(2 497)
|
1 330
|
1 221
|
2 015
|
2 489
|
2 696
|
2 377
|
1 839
|
1 720
|
1 483
|
1 099
|
601
|
363
|
|
| Income to Minority Interest |
0
|
(5)
|
(5)
|
(7)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
0
|
2
|
2
|
0
|
(2)
|
(6)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
1
|
(2)
|
(1)
|
(1)
|
0
|
3
|
4
|
6
|
6
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2 270)
N/A
|
(1 204)
+47%
|
(699)
+42%
|
(123)
+82%
|
(1 577)
-1 182%
|
(2 569)
-63%
|
(2 915)
-13%
|
(2 856)
+2%
|
(1 865)
+35%
|
(1 724)
+8%
|
(707)
+59%
|
(409)
+42%
|
(705)
-72%
|
(725)
-3%
|
(887)
-22%
|
(659)
+26%
|
(89)
+86%
|
(2 040)
-2 192%
|
(1 683)
+18%
|
(1 293)
+23%
|
694
N/A
|
50
-93%
|
(829)
N/A
|
(756)
+9%
|
(595)
+21%
|
14
N/A
|
282
+1 914%
|
393
+39%
|
(160)
N/A
|
1 575
N/A
|
2 525
+60%
|
2 248
-11%
|
3 002
+34%
|
2 965
-1%
|
964
-67%
|
(1 281)
N/A
|
(3 580)
-179%
|
(4 966)
-39%
|
(5 498)
-11%
|
(4 712)
+14%
|
(3 214)
+32%
|
(4 604)
-43%
|
(3 471)
+25%
|
(1 810)
+48%
|
(1 061)
+41%
|
416
N/A
|
1 246
+200%
|
407
-67%
|
706
+73%
|
1 180
+67%
|
1 082
-8%
|
1 529
+41%
|
1 032
-33%
|
240
-77%
|
565
+135%
|
1 186
+110%
|
1 578
+33%
|
1 850
+17%
|
2 077
+12%
|
2 120
+2%
|
2 234
+5%
|
1 965
-12%
|
1 002
-49%
|
687
-31%
|
(256)
N/A
|
(3 449)
-1 247%
|
(2 975)
+14%
|
(3 139)
-6%
|
(2 494)
+21%
|
1 332
N/A
|
1 221
-8%
|
2 016
+65%
|
2 489
+23%
|
2 697
+8%
|
2 379
-12%
|
1 841
-23%
|
1 722
-6%
|
1 483
-14%
|
1 098
-26%
|
600
-45%
|
362
-40%
|
|
| EPS (Diluted) |
-56.75
N/A
|
-30.1
+47%
|
-17.47
+42%
|
-3.07
+82%
|
-39.42
-1 184%
|
-64.22
-63%
|
-60.72
+5%
|
-75.15
-24%
|
-39.68
+47%
|
-35.91
+10%
|
-14.72
+59%
|
-8.52
+42%
|
-14.68
-72%
|
-15.1
-3%
|
-18.47
-22%
|
-13.72
+26%
|
-1.84
+87%
|
-42.5
-2 210%
|
-35.06
+18%
|
-26.93
+23%
|
14.45
N/A
|
1.04
-93%
|
-17.27
N/A
|
-15.75
+9%
|
-12.39
+21%
|
0.29
N/A
|
5.87
+1 924%
|
8.18
+39%
|
-3.33
N/A
|
32.81
N/A
|
52.6
+60%
|
46.83
-11%
|
62.54
+34%
|
61.77
-1%
|
20.08
-67%
|
-26.68
N/A
|
-74.58
-180%
|
-103.97
-39%
|
-114.54
-10%
|
-98.16
+14%
|
-66.95
+32%
|
-96.31
-44%
|
-72.31
+25%
|
-37.7
+48%
|
-22.1
+41%
|
8.7
N/A
|
25.95
+198%
|
8.47
-67%
|
14.7
+74%
|
24.68
+68%
|
22.54
-9%
|
31.85
+41%
|
21.59
-32%
|
5.02
-77%
|
11.82
+135%
|
24.81
+110%
|
33.01
+33%
|
38.7
+17%
|
43.45
+12%
|
44.35
+2%
|
46.73
+5%
|
41.1
-12%
|
20.96
-49%
|
14.37
-31%
|
-5.36
N/A
|
-72.15
-1 246%
|
-62.23
+14%
|
-65.66
-6%
|
-52.17
+21%
|
27.86
N/A
|
25.54
-8%
|
42.17
+65%
|
52.07
+23%
|
56.42
+8%
|
49.77
-12%
|
38.51
-23%
|
36.02
-6%
|
31.02
-14%
|
22.97
-26%
|
12.55
-45%
|
7.57
-40%
|
|
Switch to:
Switch to:
See Also
Discover More
