Avision Inc
TWSE:2380
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Avision Inc
TWSE:2380
|
TW |
|
Noho Inc
OTC:DRNK
|
US |
|
Anexo Group PLC
LSE:ANX
|
UK |
|
Eni SpA
XETRA:ENI
|
IT |
|
M
|
Momentum Group AB
STO:MMGR B
|
SE |
Income Statement
Earnings Waterfall
Avision Inc
Income Statement
Avision Inc
| 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 |
13
|
18
|
18
|
17
|
12
|
6
|
5
|
2
|
6
|
6
|
6
|
9
|
8
|
7
|
7
|
7
|
6
|
7
|
8
|
8
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
4
|
4
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
4
|
5
|
7
|
10
|
15
|
20
|
25
|
27
|
35
|
39
|
37
|
37
|
31
|
27
|
26
|
27
|
26
|
26
|
28
|
30
|
33
|
35
|
35
|
34
|
33
|
31
|
30
|
29
|
27
|
26
|
25
|
25
|
|
| Revenue |
4 816
N/A
|
4 272
-11%
|
3 819
-11%
|
3 635
-5%
|
3 430
-6%
|
3 358
-2%
|
3 434
+2%
|
3 431
0%
|
3 513
+2%
|
3 679
+5%
|
3 576
-3%
|
3 499
-2%
|
3 441
-2%
|
3 267
-5%
|
3 324
+2%
|
3 637
+9%
|
3 679
+1%
|
3 588
-2%
|
3 377
-6%
|
3 013
-11%
|
2 818
-6%
|
2 883
+2%
|
3 013
+5%
|
2 902
-4%
|
2 792
-4%
|
2 742
-2%
|
2 584
-6%
|
2 533
-2%
|
2 455
-3%
|
2 313
-6%
|
2 278
-2%
|
2 260
-1%
|
2 272
+1%
|
2 245
-1%
|
2 044
-9%
|
2 017
-1%
|
2 029
+1%
|
2 138
+5%
|
2 220
+4%
|
2 136
-4%
|
2 127
0%
|
1 971
-7%
|
1 951
-1%
|
1 840
-6%
|
1 633
-11%
|
1 521
-7%
|
1 351
-11%
|
1 480
+10%
|
1 835
+24%
|
2 179
+19%
|
2 785
+28%
|
2 935
+5%
|
2 828
-4%
|
2 917
+3%
|
2 643
-9%
|
2 854
+8%
|
2 832
-1%
|
2 497
-12%
|
2 370
-5%
|
1 884
-20%
|
1 965
+4%
|
2 383
+21%
|
2 493
+5%
|
2 608
+5%
|
2 548
-2%
|
2 352
-8%
|
2 466
+5%
|
2 728
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 687)
|
(3 264)
|
(2 884)
|
(2 685)
|
(2 466)
|
(2 369)
|
(2 355)
|
(2 327)
|
(2 362)
|
(2 493)
|
(2 414)
|
(2 401)
|
(2 431)
|
(2 361)
|
(2 430)
|
(2 667)
|
(2 743)
|
(2 690)
|
(2 575)
|
(2 354)
|
(2 176)
|
(2 189)
|
(2 273)
|
(2 146)
|
(2 033)
|
(1 964)
|
(1 822)
|
(1 785)
|
(1 709)
|
(1 619)
|
(1 571)
|
(1 547)
|
(1 583)
|
(1 588)
|
(1 477)
|
(1 533)
|
(1 592)
|
(1 711)
|
(1 792)
|
(1 676)
|
(1 612)
|
(1 445)
|
(1 429)
|
(1 377)
|
(1 265)
|
(1 241)
|
(1 123)
|
(1 230)
|
(1 509)
|
(1 759)
|
(2 196)
|
(2 321)
|
(2 224)
|
(2 276)
|
(2 077)
|
(2 178)
|
(2 094)
|
(1 847)
|
(1 762)
|
(1 417)
|
(1 576)
|
(1 876)
|
(1 965)
|
(2 220)
|
(2 225)
|
(1 996)
|
(1 957)
|
(1 992)
|
|
| Gross Profit |
1 129
N/A
|
1 008
-11%
|
935
-7%
|
950
+2%
|
964
+2%
|
988
+2%
|
1 079
+9%
|
1 103
+2%
|
1 151
+4%
|
1 186
+3%
|
1 161
-2%
|
1 099
-5%
|
1 011
-8%
|
906
-10%
|
895
-1%
|
970
+8%
|
936
-3%
|
899
-4%
|
801
-11%
|
659
-18%
|
642
-3%
|
695
+8%
|
740
+7%
|
756
+2%
|
760
+0%
|
778
+2%
|
762
-2%
|
748
-2%
|
746
0%
|
695
-7%
|
707
+2%
|
713
+1%
|
689
-3%
|
657
-5%
|
567
-14%
|
484
-15%
|
437
-10%
|
427
-2%
|
429
+0%
|
460
+7%
|
515
+12%
|
526
+2%
|
522
-1%
|
462
-12%
|
369
-20%
|
280
-24%
|
228
-19%
|
250
+10%
|
326
+31%
|
420
+29%
|
589
+40%
|
614
+4%
|
604
-2%
|
641
+6%
|
566
-12%
|
675
+19%
|
738
+9%
|
650
-12%
|
608
-7%
|
468
-23%
|
389
-17%
|
507
+30%
|
527
+4%
|
388
-26%
|
322
-17%
|
355
+10%
|
509
+43%
|
735
+44%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(934)
|
(973)
|
(947)
|
(935)
|
(957)
|
(942)
|
(954)
|
(939)
|
(907)
|
(934)
|
(918)
|
(929)
|
(949)
|
(987)
|
(1 118)
|
(1 150)
|
(1 148)
|
(1 158)
|
(1 058)
|
(1 007)
|
(943)
|
(912)
|
(903)
|
(909)
|
(891)
|
(905)
|
(894)
|
(888)
|
(900)
|
(995)
|
(1 017)
|
(918)
|
(949)
|
(949)
|
(913)
|
(909)
|
(907)
|
(913)
|
(929)
|
(933)
|
(952)
|
(975)
|
(932)
|
(883)
|
(810)
|
(750)
|
(745)
|
(746)
|
(689)
|
(687)
|
(679)
|
(677)
|
(730)
|
(753)
|
(729)
|
(732)
|
(797)
|
(765)
|
(798)
|
(924)
|
(812)
|
(824)
|
(821)
|
(692)
|
(704)
|
(732)
|
(763)
|
(769)
|
|
| Selling, General & Administrative |
(472)
|
(475)
|
(453)
|
(422)
|
(432)
|
(405)
|
(434)
|
(435)
|
(425)
|
(451)
|
(448)
|
(462)
|
(466)
|
(490)
|
(608)
|
(651)
|
(678)
|
(681)
|
(583)
|
(528)
|
(451)
|
(426)
|
(414)
|
(420)
|
(409)
|
(419)
|
(408)
|
(398)
|
(400)
|
(401)
|
(416)
|
(398)
|
(430)
|
(416)
|
(388)
|
(406)
|
(406)
|
(394)
|
(406)
|
(408)
|
(441)
|
(472)
|
(444)
|
(404)
|
(346)
|
(300)
|
(298)
|
(303)
|
(257)
|
(257)
|
(261)
|
(269)
|
(329)
|
(370)
|
(356)
|
(356)
|
(396)
|
(363)
|
(372)
|
(497)
|
(401)
|
(413)
|
(402)
|
(286)
|
(310)
|
(328)
|
(371)
|
(385)
|
|
| Research & Development |
(462)
|
(473)
|
(494)
|
(513)
|
(526)
|
(531)
|
(520)
|
(504)
|
(482)
|
(480)
|
(467)
|
(468)
|
(483)
|
(473)
|
(486)
|
(482)
|
(470)
|
(476)
|
(475)
|
(479)
|
(493)
|
(486)
|
(488)
|
(489)
|
(483)
|
(486)
|
(487)
|
(490)
|
(501)
|
(510)
|
(517)
|
(520)
|
(519)
|
(513)
|
(506)
|
(503)
|
(501)
|
(506)
|
(510)
|
(512)
|
(510)
|
(503)
|
(488)
|
(478)
|
(464)
|
(450)
|
(447)
|
(443)
|
(433)
|
(328)
|
(316)
|
(307)
|
(402)
|
(384)
|
(372)
|
(376)
|
(402)
|
(402)
|
(426)
|
(427)
|
(411)
|
(411)
|
(419)
|
(405)
|
(393)
|
(403)
|
(392)
|
(383)
|
|
| Other Operating Expenses |
0
|
(25)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(24)
|
(24)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(84)
|
(84)
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(102)
|
(102)
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
195
N/A
|
35
-82%
|
(13)
N/A
|
15
N/A
|
7
-54%
|
46
+551%
|
125
+170%
|
164
+32%
|
244
+49%
|
253
+4%
|
244
-4%
|
169
-31%
|
62
-63%
|
(81)
N/A
|
(223)
-174%
|
(180)
+19%
|
(212)
-18%
|
(259)
-22%
|
(257)
+1%
|
(349)
-36%
|
(301)
+14%
|
(218)
+28%
|
(163)
+25%
|
(153)
+6%
|
(132)
+14%
|
(127)
+3%
|
(133)
-4%
|
(140)
-6%
|
(154)
-10%
|
(300)
-95%
|
(310)
-3%
|
(205)
+34%
|
(260)
-27%
|
(292)
-12%
|
(346)
-19%
|
(425)
-23%
|
(470)
-11%
|
(486)
-3%
|
(501)
-3%
|
(473)
+6%
|
(437)
+8%
|
(449)
-3%
|
(409)
+9%
|
(421)
-3%
|
(441)
-5%
|
(470)
-7%
|
(517)
-10%
|
(496)
+4%
|
(363)
+27%
|
(267)
+26%
|
(90)
+66%
|
(63)
+30%
|
(127)
-101%
|
(112)
+12%
|
(162)
-45%
|
(57)
+65%
|
(59)
-4%
|
(115)
-94%
|
(190)
-66%
|
(457)
-140%
|
(423)
+7%
|
(316)
+25%
|
(294)
+7%
|
(303)
-3%
|
(382)
-26%
|
(375)
+2%
|
(253)
+33%
|
(33)
+87%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
180
|
105
|
(13)
|
(25)
|
(48)
|
(19)
|
(15)
|
(81)
|
(53)
|
(84)
|
8
|
90
|
41
|
75
|
(11)
|
(25)
|
24
|
22
|
27
|
35
|
37
|
14
|
35
|
59
|
15
|
29
|
85
|
17
|
40
|
50
|
(34)
|
47
|
22
|
15
|
3
|
(46)
|
(34)
|
(34)
|
(7)
|
(8)
|
(13)
|
(29)
|
(23)
|
(18)
|
(42)
|
(26)
|
(60)
|
(89)
|
(58)
|
(65)
|
(44)
|
(22)
|
(37)
|
(19)
|
(13)
|
(0)
|
22
|
50
|
(8)
|
25
|
16
|
(18)
|
13
|
(30)
|
(37)
|
46
|
26
|
|
| Non-Reccuring Items |
(25)
|
0
|
(27)
|
(11)
|
(6)
|
0
|
(4)
|
(4)
|
(3)
|
0
|
0
|
(10)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(84)
|
0
|
0
|
(68)
|
(19)
|
0
|
0
|
0
|
(13)
|
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
|
|
| Gain/Loss on Disposition of Assets |
(4)
|
(4)
|
(0)
|
1
|
(0)
|
(1)
|
(7)
|
(6)
|
(1)
|
0
|
9
|
7
|
13
|
13
|
10
|
11
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
3
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
1
|
1
|
2
|
4
|
14
|
17
|
16
|
27
|
15
|
12
|
334
|
0
|
321
|
321
|
4
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
21
|
22
|
21
|
19
|
13
|
9
|
14
|
16
|
12
|
7
|
2
|
1
|
(3)
|
1
|
(0)
|
0
|
(13)
|
(29)
|
(26)
|
(11)
|
15
|
30
|
29
|
13
|
11
|
10
|
9
|
9
|
8
|
8
|
7
|
6
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
5
|
9
|
13
|
10
|
7
|
(2)
|
319
|
5
|
31
|
36
|
37
|
34
|
13
|
13
|
13
|
18
|
15
|
13
|
14
|
8
|
9
|
(8)
|
(9)
|
(10)
|
(12)
|
13
|
17
|
31
|
25
|
|
| Pre-Tax Income |
163
N/A
|
233
+42%
|
86
-63%
|
11
-87%
|
(11)
N/A
|
7
N/A
|
109
+1 506%
|
156
+43%
|
171
+10%
|
208
+21%
|
170
-18%
|
176
+3%
|
138
-22%
|
(26)
N/A
|
(138)
-424%
|
(180)
-31%
|
(251)
-40%
|
(265)
-5%
|
(261)
+1%
|
(332)
-27%
|
(250)
+25%
|
(150)
+40%
|
(116)
+22%
|
(104)
+11%
|
(62)
+40%
|
(103)
-66%
|
(97)
+6%
|
(84)
+13%
|
(213)
-154%
|
(253)
-19%
|
(253)
0%
|
(300)
-19%
|
(229)
+24%
|
(267)
-17%
|
(328)
-23%
|
(419)
-28%
|
(525)
-25%
|
(514)
+2%
|
(516)
0%
|
(458)
+11%
|
(420)
+8%
|
(422)
0%
|
(414)
+2%
|
(424)
-2%
|
(128)
+70%
|
(192)
-51%
|
(218)
-13%
|
(204)
+6%
|
(412)
-102%
|
(288)
+30%
|
(122)
+58%
|
(91)
+25%
|
(132)
-45%
|
(134)
-1%
|
(160)
-20%
|
(54)
+66%
|
(46)
+15%
|
(78)
-69%
|
(133)
-69%
|
(456)
-244%
|
(407)
+11%
|
(309)
+24%
|
(322)
-4%
|
(303)
+6%
|
(399)
-32%
|
(396)
+1%
|
(176)
+55%
|
18
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(42)
|
(43)
|
(10)
|
(7)
|
(4)
|
(22)
|
(37)
|
(69)
|
(89)
|
(97)
|
(126)
|
(119)
|
(97)
|
(98)
|
(50)
|
(52)
|
(56)
|
(24)
|
(22)
|
0
|
4
|
(15)
|
(23)
|
(21)
|
(23)
|
(25)
|
(19)
|
(24)
|
(5)
|
(15)
|
(18)
|
(25)
|
(75)
|
(62)
|
(56)
|
(40)
|
(112)
|
(112)
|
(114)
|
(116)
|
(6)
|
(7)
|
(7)
|
(5)
|
(71)
|
(69)
|
(68)
|
(68)
|
(1)
|
(1)
|
0
|
(0)
|
6
|
27
|
27
|
27
|
10
|
(12)
|
(12)
|
(15)
|
(3)
|
(3)
|
(3)
|
(2)
|
(28)
|
(29)
|
(35)
|
(31)
|
|
| Income from Continuing Operations |
122
|
190
|
76
|
4
|
(15)
|
(15)
|
72
|
87
|
83
|
111
|
45
|
56
|
41
|
(124)
|
(188)
|
(232)
|
(308)
|
(289)
|
(283)
|
(332)
|
(246)
|
(165)
|
(139)
|
(125)
|
(85)
|
(128)
|
(116)
|
(107)
|
(218)
|
(268)
|
(270)
|
(325)
|
(304)
|
(330)
|
(384)
|
(459)
|
(637)
|
(626)
|
(630)
|
(574)
|
(426)
|
(429)
|
(421)
|
(429)
|
(198)
|
(262)
|
(285)
|
(272)
|
(413)
|
(289)
|
(123)
|
(91)
|
(126)
|
(106)
|
(133)
|
(27)
|
(37)
|
(90)
|
(145)
|
(470)
|
(410)
|
(312)
|
(325)
|
(305)
|
(426)
|
(425)
|
(212)
|
(13)
|
|
| Income to Minority Interest |
(1)
|
(1)
|
6
|
16
|
34
|
37
|
37
|
29
|
16
|
14
|
7
|
6
|
7
|
7
|
7
|
7
|
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)
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
8
|
8
|
7
|
6
|
2
|
1
|
(0)
|
|
| Net Income (Common) |
121
N/A
|
189
+57%
|
81
-57%
|
19
-76%
|
19
-2%
|
22
+15%
|
109
+395%
|
116
+7%
|
99
-15%
|
124
+26%
|
52
-58%
|
62
+20%
|
48
-23%
|
(118)
N/A
|
(180)
-53%
|
(225)
-25%
|
(308)
-37%
|
(289)
+6%
|
(284)
+2%
|
(333)
-17%
|
(246)
+26%
|
(165)
+33%
|
(139)
+16%
|
(125)
+10%
|
(85)
+32%
|
(127)
-50%
|
(116)
+9%
|
(107)
+8%
|
(218)
-104%
|
(268)
-23%
|
(270)
-1%
|
(325)
-20%
|
(304)
+6%
|
(329)
-8%
|
(384)
-17%
|
(459)
-20%
|
(637)
-39%
|
(625)
+2%
|
(630)
-1%
|
(574)
+9%
|
(426)
+26%
|
(429)
-1%
|
(421)
+2%
|
(429)
-2%
|
(198)
+54%
|
(262)
-32%
|
(285)
-9%
|
(272)
+5%
|
(413)
-52%
|
(289)
+30%
|
(123)
+58%
|
(91)
+26%
|
(126)
-38%
|
(105)
+16%
|
(131)
-25%
|
(24)
+82%
|
(32)
-34%
|
(86)
-167%
|
(140)
-62%
|
(465)
-233%
|
(405)
+13%
|
(303)
+25%
|
(318)
-5%
|
(298)
+6%
|
(420)
-41%
|
(422)
-1%
|
(210)
+50%
|
(13)
+94%
|
|
| EPS (Diluted) |
0.67
N/A
|
1.08
+61%
|
0.46
-57%
|
0.11
-76%
|
0.11
N/A
|
0.12
+9%
|
0.61
+408%
|
0.65
+7%
|
0.56
-14%
|
0.69
+23%
|
0.28
-59%
|
0.33
+18%
|
0.27
-18%
|
-0.7
N/A
|
-1.07
-53%
|
-1.31
-22%
|
-1.8
-37%
|
-1.7
+6%
|
-1.68
+1%
|
-1.97
-17%
|
-1.46
+26%
|
-0.99
+32%
|
-0.84
+15%
|
-0.75
+11%
|
-0.5
+33%
|
-0.76
-52%
|
-0.69
+9%
|
-0.64
+7%
|
-1.29
-102%
|
-1.61
-25%
|
-1.65
-2%
|
-2
-21%
|
-1.82
+9%
|
-2.03
-12%
|
-2.37
-17%
|
-2.83
-19%
|
-3.84
-36%
|
-3.84
N/A
|
-3.87
-1%
|
-3.53
+9%
|
-2.57
+27%
|
-2.64
-3%
|
-2.6
+2%
|
-2.64
-2%
|
-1.19
+55%
|
-1.61
-35%
|
-1.59
+1%
|
-1.51
+5%
|
-2.3
-52%
|
-1.61
+30%
|
-0.68
+58%
|
-0.5
+26%
|
-0.67
-34%
|
-0.55
+18%
|
-0.7
-27%
|
-0.14
+80%
|
-0.17
-21%
|
-0.42
-147%
|
-0.67
-60%
|
-2.14
-219%
|
-1.88
+12%
|
-1.41
+25%
|
-1.47
-4%
|
-1.37
+7%
|
-1.94
-42%
|
-1.95
-1%
|
-0.97
+50%
|
-0.07
+93%
|
|