Cookbiz Co Ltd
TSE:6558
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cookbiz Co Ltd
TSE:6558
|
JP |
|
Ondeck Co Ltd
TSE:7360
|
JP |
|
T
|
Tefron Ltd
TASE:TFRLF
|
IL |
|
T
|
Talant Optronics suzhou Co Ltd
SZSE:301045
|
CN |
|
S
|
Sicc Co Ltd
SSE:688234
|
CN |
|
I
|
IMEC Services Ltd
BSE:513295
|
IN |
|
Taka Jewellery Holdings Ltd
SGX:42L
|
SG |
|
A
|
Amerant Bancorp Inc
NYSE:AMTB
|
US |
Income Statement
Earnings Waterfall
Cookbiz Co Ltd
Income Statement
Cookbiz Co Ltd
| 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 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
7
|
10
|
11
|
13
|
14
|
14
|
14
|
14
|
16
|
17
|
19
|
20
|
21
|
22
|
23
|
0
|
0
|
27
|
0
|
|
| Revenue |
2 378
N/A
|
2 504
+5%
|
2 607
+4%
|
2 792
+7%
|
2 918
+5%
|
2 973
+2%
|
2 904
-2%
|
2 454
-15%
|
1 963
-20%
|
1 445
-26%
|
1 113
-23%
|
987
-11%
|
972
-2%
|
1 036
+6%
|
1 138
+10%
|
1 283
+13%
|
1 441
+12%
|
1 502
+4%
|
1 750
+17%
|
2 067
+18%
|
2 366
+14%
|
2 665
+13%
|
2 993
+12%
|
3 076
+3%
|
3 242
+5%
|
3 277
+1%
|
3 151
-4%
|
3 041
-3%
|
2 834
-7%
|
2 861
+1%
|
2 782
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(45)
|
(38)
|
(35)
|
(35)
|
(36)
|
(40)
|
(40)
|
(36)
|
(30)
|
(20)
|
(15)
|
(11)
|
(9)
|
(9)
|
(10)
|
(12)
|
(16)
|
(17)
|
(174)
|
(361)
|
(557)
|
(671)
|
(801)
|
(845)
|
(944)
|
(1 034)
|
(1 084)
|
(1 104)
|
(1 043)
|
(1 087)
|
(994)
|
|
| Gross Profit |
2 333
N/A
|
2 466
+6%
|
2 572
+4%
|
2 757
+7%
|
2 882
+5%
|
2 933
+2%
|
2 864
-2%
|
2 418
-16%
|
1 933
-20%
|
1 425
-26%
|
1 098
-23%
|
977
-11%
|
964
-1%
|
1 026
+6%
|
1 127
+10%
|
1 271
+13%
|
1 425
+12%
|
1 485
+4%
|
1 576
+6%
|
1 706
+8%
|
1 809
+6%
|
1 994
+10%
|
2 192
+10%
|
2 231
+2%
|
2 298
+3%
|
2 243
-2%
|
2 067
-8%
|
1 937
-6%
|
1 791
-8%
|
1 774
-1%
|
1 789
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 194)
|
(2 333)
|
(2 469)
|
(2 550)
|
(2 634)
|
(2 707)
|
(2 779)
|
(2 607)
|
(2 338)
|
(2 040)
|
(1 677)
|
(1 514)
|
(1 400)
|
(1 365)
|
(1 427)
|
(1 327)
|
(1 315)
|
(1 312)
|
(1 358)
|
(1 448)
|
(1 603)
|
(1 704)
|
(1 848)
|
(1 984)
|
(2 078)
|
(2 149)
|
(2 153)
|
(2 151)
|
(2 102)
|
(2 148)
|
(2 113)
|
|
| Selling, General & Administrative |
(2 194)
|
(2 333)
|
(2 467)
|
(2 550)
|
(2 634)
|
(2 707)
|
(2 780)
|
(2 607)
|
(2 338)
|
(2 040)
|
(1 677)
|
(1 514)
|
(1 400)
|
(1 365)
|
(1 341)
|
(1 328)
|
(1 315)
|
(1 312)
|
(1 358)
|
(1 448)
|
(1 603)
|
(1 681)
|
(1 848)
|
(1 984)
|
(2 078)
|
(2 131)
|
(2 153)
|
(2 151)
|
(2 102)
|
(2 148)
|
(2 113)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Operating Income |
139
N/A
|
133
-4%
|
103
-23%
|
207
+102%
|
248
+20%
|
227
-9%
|
85
-62%
|
(189)
N/A
|
(405)
-115%
|
(615)
-52%
|
(579)
+6%
|
(537)
+7%
|
(436)
+19%
|
(339)
+22%
|
(300)
+11%
|
(57)
+81%
|
110
N/A
|
173
+57%
|
218
+26%
|
258
+18%
|
206
-20%
|
290
+41%
|
344
+18%
|
247
-28%
|
220
-11%
|
93
-57%
|
(87)
N/A
|
(214)
-147%
|
(312)
-46%
|
(374)
-20%
|
(324)
+13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(10)
|
(11)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(17)
|
(19)
|
(20)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
|
| Non-Reccuring Items |
(7)
|
(7)
|
0
|
0
|
1
|
1
|
0
|
(12)
|
(81)
|
(84)
|
(83)
|
(157)
|
(89)
|
(86)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
(2)
|
(9)
|
(11)
|
(10)
|
7
|
19
|
47
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(6)
|
5
|
4
|
3
|
2
|
0
|
(0)
|
(0)
|
26
|
58
|
59
|
62
|
35
|
5
|
7
|
8
|
9
|
9
|
13
|
12
|
13
|
13
|
10
|
10
|
11
|
12
|
11
|
9
|
8
|
7
|
7
|
|
| Pre-Tax Income |
126
N/A
|
131
+4%
|
107
-18%
|
210
+96%
|
251
+19%
|
228
-9%
|
85
-63%
|
(201)
N/A
|
(461)
-129%
|
(642)
-39%
|
(607)
+5%
|
(638)
-5%
|
(497)
+22%
|
(428)
+14%
|
(304)
+29%
|
(61)
+80%
|
106
N/A
|
169
+60%
|
217
+29%
|
256
+18%
|
203
-20%
|
290
+42%
|
339
+17%
|
239
-29%
|
208
-13%
|
75
-64%
|
(107)
N/A
|
(236)
-120%
|
(318)
-35%
|
(372)
-17%
|
(295)
+21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(56)
|
(60)
|
(49)
|
(80)
|
(93)
|
(88)
|
(45)
|
1
|
16
|
42
|
(7)
|
6
|
9
|
6
|
5
|
6
|
4
|
(7)
|
(23)
|
(28)
|
(41)
|
(22)
|
(33)
|
(34)
|
(49)
|
(72)
|
(62)
|
(80)
|
(59)
|
(32)
|
(27)
|
|
| Income from Continuing Operations |
70
|
71
|
58
|
130
|
158
|
140
|
40
|
(200)
|
(445)
|
(600)
|
(614)
|
(632)
|
(487)
|
(423)
|
(299)
|
(56)
|
110
|
162
|
194
|
228
|
162
|
267
|
306
|
205
|
160
|
3
|
(169)
|
(316)
|
(378)
|
(405)
|
(322)
|
|
| Net Income (Common) |
70
N/A
|
71
+2%
|
58
-18%
|
130
+125%
|
158
+21%
|
140
-12%
|
40
-71%
|
(200)
N/A
|
(445)
-123%
|
(600)
-35%
|
(614)
-2%
|
(632)
-3%
|
(487)
+23%
|
(423)
+13%
|
(299)
+29%
|
(56)
+81%
|
110
N/A
|
162
+47%
|
194
+20%
|
228
+17%
|
162
-29%
|
267
+65%
|
306
+14%
|
205
-33%
|
160
-22%
|
3
-98%
|
(169)
N/A
|
(316)
-87%
|
(378)
-20%
|
(405)
-7%
|
(322)
+20%
|
|
| EPS (Diluted) |
31.81
N/A
|
31.08
-2%
|
26.53
-15%
|
54.97
+107%
|
68.41
+24%
|
60.83
-11%
|
17.97
-70%
|
-88.85
N/A
|
-198.05
-123%
|
-266.91
-35%
|
-271.89
-2%
|
-279.84
-3%
|
-213.73
+24%
|
-183.02
+14%
|
-113.95
+38%
|
-20.78
+82%
|
40.92
N/A
|
60.41
+48%
|
70.17
+16%
|
82.05
+17%
|
58.13
-29%
|
96.21
+66%
|
109.3
+14%
|
72.99
-33%
|
57.3
-21%
|
0.99
-98%
|
-60.77
N/A
|
-113.35
-87%
|
-135.5
-20%
|
-145.15
-7%
|
-115.47
+20%
|
|