Casa Inc
TSE:7196
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Casa Inc
TSE:7196
|
JP |
|
C
|
China Nuclear Energy Technology Corp Ltd
HKEX:611
|
HK |
|
P
|
PBG SA w restrukturyzacji w likwidacji
WSE:PBG
|
PL |
Income Statement
Earnings Waterfall
Casa Inc
Income Statement
Casa Inc
| Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Interest Expense |
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
2
|
0
|
0
|
0
|
|
| Revenue |
8 389
N/A
|
8 481
+1%
|
8 609
+2%
|
8 788
+2%
|
11 300
+29%
|
11 520
+2%
|
9 436
-18%
|
11 939
+27%
|
9 816
-18%
|
10 022
+2%
|
10 227
+2%
|
10 381
+2%
|
10 489
+1%
|
10 455
0%
|
10 341
-1%
|
10 239
-1%
|
10 158
-1%
|
10 179
+0%
|
10 286
+1%
|
10 456
+2%
|
10 701
+2%
|
10 962
+2%
|
11 224
+2%
|
11 495
+2%
|
11 711
+2%
|
11 923
+2%
|
12 157
+2%
|
12 316
+1%
|
12 498
+1%
|
12 646
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 771)
|
(2 745)
|
(2 936)
|
(3 031)
|
(3 971)
|
(4 092)
|
(3 271)
|
(4 593)
|
(3 779)
|
(3 854)
|
(4 147)
|
(4 100)
|
(4 261)
|
(4 287)
|
(4 334)
|
(4 286)
|
(4 305)
|
(4 437)
|
(4 439)
|
(4 739)
|
(4 945)
|
(5 142)
|
(5 086)
|
(5 453)
|
(5 639)
|
(5 805)
|
(4 770)
|
(4 661)
|
(4 948)
|
(5 214)
|
|
| Gross Profit |
5 618
N/A
|
5 736
+2%
|
5 673
-1%
|
5 757
+1%
|
7 329
+27%
|
7 429
+1%
|
6 166
-17%
|
7 346
+19%
|
6 037
-18%
|
6 168
+2%
|
6 080
-1%
|
6 282
+3%
|
6 227
-1%
|
6 168
-1%
|
6 007
-3%
|
5 953
-1%
|
5 854
-2%
|
5 742
-2%
|
5 847
+2%
|
5 716
-2%
|
5 757
+1%
|
5 819
+1%
|
6 138
+5%
|
6 041
-2%
|
6 072
+1%
|
6 118
+1%
|
7 387
+21%
|
7 655
+4%
|
7 550
-1%
|
7 432
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(4 284)
|
(4 285)
|
(4 348)
|
(4 415)
|
(5 669)
|
(5 734)
|
(4 643)
|
(5 962)
|
(4 857)
|
(5 024)
|
(5 049)
|
(5 127)
|
(5 120)
|
(4 967)
|
(4 970)
|
(5 036)
|
(5 023)
|
(5 082)
|
(5 061)
|
(5 419)
|
(5 211)
|
(5 197)
|
(5 351)
|
(5 502)
|
(5 627)
|
(5 876)
|
(6 084)
|
(6 107)
|
(6 134)
|
(6 230)
|
|
| Selling, General & Administrative |
(4 283)
|
(4 285)
|
(3 978)
|
(4 415)
|
(5 495)
|
(5 560)
|
(4 381)
|
(5 726)
|
(4 857)
|
(5 024)
|
(4 713)
|
(5 040)
|
(5 032)
|
(4 967)
|
(4 689)
|
(5 005)
|
(5 023)
|
(5 082)
|
(4 768)
|
(5 120)
|
(5 211)
|
(5 197)
|
(5 060)
|
(5 502)
|
(5 627)
|
(5 876)
|
(5 793)
|
(6 107)
|
(6 134)
|
(6 230)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(370)
|
0
|
(174)
|
0
|
(262)
|
0
|
0
|
0
|
(335)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(275)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
0
|
(174)
|
(0)
|
(236)
|
(0)
|
(0)
|
(0)
|
(87)
|
(88)
|
(0)
|
0
|
(31)
|
0
|
0
|
(0)
|
(299)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
1 335
N/A
|
1 451
+9%
|
1 325
-9%
|
1 342
+1%
|
1 660
+24%
|
1 695
+2%
|
1 523
-10%
|
1 384
-9%
|
1 180
-15%
|
1 144
-3%
|
1 032
-10%
|
1 155
+12%
|
1 108
-4%
|
1 202
+8%
|
1 037
-14%
|
917
-12%
|
830
-9%
|
660
-21%
|
786
+19%
|
298
-62%
|
546
+84%
|
623
+14%
|
787
+26%
|
539
-31%
|
445
-18%
|
242
-46%
|
1 303
+439%
|
1 549
+19%
|
1 415
-9%
|
1 202
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
50
|
51
|
51
|
54
|
4
|
7
|
7
|
4
|
3
|
7
|
4
|
8
|
7
|
36
|
37
|
33
|
33
|
2
|
(1)
|
1
|
2
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
0
|
(62)
|
(62)
|
(87)
|
0
|
0
|
(119)
|
(31)
|
0
|
(143)
|
(112)
|
(299)
|
0
|
(205)
|
(205)
|
(18)
|
(21)
|
(367)
|
(369)
|
(487)
|
(286)
|
79
|
81
|
|
| Total Other Income |
31
|
57
|
68
|
61
|
65
|
65
|
54
|
63
|
62
|
65
|
57
|
77
|
79
|
87
|
101
|
107
|
114
|
104
|
102
|
95
|
89
|
127
|
176
|
213
|
273
|
300
|
261
|
234
|
168
|
115
|
|
| Pre-Tax Income |
1 361
N/A
|
1 505
+11%
|
1 391
-8%
|
1 402
+1%
|
1 725
+23%
|
1 760
+2%
|
1 515
-14%
|
1 447
-4%
|
1 181
-18%
|
1 198
+1%
|
1 053
-12%
|
1 282
+22%
|
1 241
-3%
|
1 173
-5%
|
1 114
-5%
|
1 031
-7%
|
805
-22%
|
655
-19%
|
596
-9%
|
396
-34%
|
437
+11%
|
551
+26%
|
980
+78%
|
769
-22%
|
383
-50%
|
206
-46%
|
1 079
+425%
|
1 497
+39%
|
1 663
+11%
|
1 399
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(518)
|
(563)
|
(551)
|
(548)
|
(667)
|
(679)
|
(588)
|
(591)
|
(487)
|
(491)
|
(442)
|
(506)
|
(507)
|
(479)
|
(467)
|
(454)
|
(412)
|
(334)
|
(342)
|
(274)
|
(254)
|
(288)
|
(375)
|
(292)
|
(285)
|
(293)
|
(477)
|
(569)
|
(508)
|
(430)
|
|
| Income from Continuing Operations |
843
|
941
|
840
|
854
|
1 058
|
1 082
|
927
|
857
|
694
|
707
|
611
|
777
|
734
|
695
|
647
|
577
|
393
|
321
|
255
|
122
|
184
|
263
|
605
|
477
|
97
|
(87)
|
602
|
927
|
1 156
|
969
|
|
| Net Income (Common) |
843
N/A
|
941
+12%
|
840
-11%
|
854
+2%
|
1 058
+24%
|
1 082
+2%
|
927
-14%
|
857
-8%
|
694
-19%
|
707
+2%
|
611
-14%
|
777
+27%
|
734
-5%
|
695
-5%
|
647
-7%
|
577
-11%
|
393
-32%
|
321
-18%
|
255
-21%
|
122
-52%
|
184
+51%
|
263
+43%
|
605
+130%
|
477
-21%
|
97
-80%
|
(87)
N/A
|
602
N/A
|
927
+54%
|
1 156
+25%
|
969
-16%
|
|
| EPS (Diluted) |
72.68
N/A
|
81.96
+13%
|
72.9
-11%
|
77.44
+6%
|
96.62
+25%
|
99.07
+3%
|
84.82
-14%
|
84.69
0%
|
61.14
-28%
|
65.57
+7%
|
56.86
-13%
|
73.11
+29%
|
70.1
-4%
|
66.02
-6%
|
61.63
-7%
|
54.95
-11%
|
38.24
-30%
|
31.08
-19%
|
24.57
-21%
|
12.19
-50%
|
17.12
+40%
|
25.35
+48%
|
58.32
+130%
|
47.41
-19%
|
9.66
-80%
|
-8.61
N/A
|
58.09
N/A
|
89.65
+54%
|
113.95
+27%
|
97.84
-14%
|
|