Wisdom Marine Lines Co Ltd
TWSE:2637
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wisdom Marine Lines Co Ltd
TWSE:2637
|
TW |
|
Oriental Consultants Holdings Co Ltd
TSE:2498
|
JP |
|
Kingboard Holdings Ltd
HKEX:148
|
HK |
|
L
|
Linde PLC
XETRA:LIN
|
UK |
|
B
|
BMW Industries Ltd
BSE:542669
|
IN |
|
Hysan Development Co Ltd
HKEX:14
|
HK |
|
A
|
Athena Global Technologies Ltd
BSE:517429
|
IN |
|
ShinMaywa Industries Ltd
TSE:7224
|
JP |
|
Bunge Ltd
NYSE:BG
|
US |
|
Nvp SpA
MIL:NVP
|
IT |
Income Statement
Earnings Waterfall
Wisdom Marine Lines Co Ltd
Income Statement
Wisdom Marine Lines Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
241
|
233
|
248
|
266
|
313
|
362
|
412
|
460
|
498
|
539
|
580
|
636
|
665
|
672
|
672
|
669
|
678
|
711
|
762
|
788
|
810
|
830
|
860
|
908
|
958
|
1 021
|
1 066
|
1 115
|
1 166
|
1 191
|
1 228
|
1 272
|
1 331
|
1 417
|
1 521
|
1 630
|
1 726
|
1 813
|
1 856
|
1 864
|
1 816
|
1 727
|
1 607
|
1 422
|
1 257
|
1 113
|
994
|
945
|
911
|
884
|
907
|
1 045
|
1 307
|
1 607
|
1 875
|
2 064
|
2 142
|
2 144
|
2 143
|
2 089
|
1 976
|
1 847
|
1 664
|
1 477
|
0
|
|
| Revenue |
4 630
N/A
|
5 097
+10%
|
5 447
+7%
|
5 599
+3%
|
6 036
+8%
|
6 416
+6%
|
6 818
+6%
|
7 186
+5%
|
7 552
+5%
|
7 837
+4%
|
8 090
+3%
|
8 445
+4%
|
8 397
-1%
|
8 308
-1%
|
8 285
0%
|
8 213
-1%
|
8 328
+1%
|
8 472
+2%
|
8 626
+2%
|
8 790
+2%
|
9 057
+3%
|
9 499
+5%
|
9 996
+5%
|
10 551
+6%
|
11 012
+4%
|
11 189
+2%
|
11 101
-1%
|
10 867
-2%
|
10 679
-2%
|
10 537
-1%
|
10 540
+0%
|
10 763
+2%
|
11 039
+3%
|
11 387
+3%
|
11 967
+5%
|
12 522
+5%
|
13 068
+4%
|
13 510
+3%
|
13 750
+2%
|
13 949
+1%
|
13 833
-1%
|
13 225
-4%
|
12 512
-5%
|
12 063
-4%
|
11 939
-1%
|
12 686
+6%
|
14 309
+13%
|
16 272
+14%
|
19 169
+18%
|
21 385
+12%
|
24 617
+15%
|
25 849
+5%
|
24 913
-4%
|
22 747
-9%
|
19 891
-13%
|
17 351
-13%
|
16 995
-2%
|
18 102
+7%
|
18 909
+4%
|
20 606
+9%
|
20 371
-1%
|
19 187
-6%
|
17 462
-9%
|
16 466
-6%
|
16 896
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 968)
|
(2 343)
|
(2 507)
|
(2 471)
|
(2 449)
|
(2 588)
|
(2 638)
|
(2 760)
|
(2 750)
|
(3 550)
|
(4 285)
|
(5 164)
|
(3 316)
|
(5 390)
|
(5 598)
|
(5 748)
|
(6 641)
|
(6 807)
|
(6 937)
|
(7 054)
|
(7 185)
|
(7 427)
|
(7 723)
|
(8 055)
|
(8 359)
|
(8 627)
|
(8 783)
|
(8 851)
|
(8 924)
|
(8 937)
|
(8 966)
|
(9 018)
|
(9 002)
|
(8 998)
|
(9 096)
|
(9 236)
|
(9 431)
|
(9 686)
|
(9 939)
|
(10 193)
|
(10 264)
|
(10 315)
|
(10 294)
|
(10 207)
|
(10 282)
|
(10 266)
|
(10 284)
|
(10 414)
|
(10 718)
|
(11 136)
|
(11 777)
|
(12 602)
|
(13 203)
|
(13 470)
|
(13 710)
|
(13 516)
|
(13 353)
|
(13 364)
|
(13 280)
|
(13 410)
|
(13 411)
|
(13 477)
|
(13 213)
|
(12 850)
|
(12 671)
|
|
| Gross Profit |
2 662
N/A
|
2 754
+3%
|
2 940
+7%
|
3 127
+6%
|
3 587
+15%
|
3 828
+7%
|
4 181
+9%
|
4 427
+6%
|
4 802
+8%
|
4 287
-11%
|
3 772
-12%
|
3 249
-14%
|
5 081
+56%
|
2 918
-43%
|
2 687
-8%
|
2 465
-8%
|
1 687
-32%
|
1 665
-1%
|
1 689
+1%
|
1 736
+3%
|
1 872
+8%
|
2 072
+11%
|
2 273
+10%
|
2 496
+10%
|
2 653
+6%
|
2 562
-3%
|
2 318
-10%
|
2 016
-13%
|
1 755
-13%
|
1 601
-9%
|
1 574
-2%
|
1 745
+11%
|
2 036
+17%
|
2 389
+17%
|
2 871
+20%
|
3 286
+14%
|
3 636
+11%
|
3 824
+5%
|
3 810
0%
|
3 756
-1%
|
3 570
-5%
|
2 910
-18%
|
2 218
-24%
|
1 856
-16%
|
1 657
-11%
|
2 420
+46%
|
4 025
+66%
|
5 858
+46%
|
8 452
+44%
|
10 249
+21%
|
12 840
+25%
|
13 248
+3%
|
11 710
-12%
|
9 277
-21%
|
6 180
-33%
|
3 835
-38%
|
3 642
-5%
|
4 738
+30%
|
5 629
+19%
|
7 195
+28%
|
6 960
-3%
|
5 709
-18%
|
4 249
-26%
|
3 615
-15%
|
4 225
+17%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 228)
|
(1 279)
|
(1 384)
|
(1 442)
|
(1 614)
|
(1 682)
|
(1 783)
|
(1 897)
|
(2 103)
|
(1 526)
|
(1 081)
|
(640)
|
(2 668)
|
(768)
|
(779)
|
(787)
|
(148)
|
(155)
|
(143)
|
(145)
|
(142)
|
(162)
|
(172)
|
(210)
|
(214)
|
(195)
|
(192)
|
(157)
|
(153)
|
(162)
|
(162)
|
(157)
|
(160)
|
(148)
|
(148)
|
(146)
|
(145)
|
(144)
|
(155)
|
(159)
|
(162)
|
(195)
|
(185)
|
(187)
|
(159)
|
(159)
|
(161)
|
(161)
|
(194)
|
(2 424)
|
(222)
|
(245)
|
(240)
|
(338)
|
(219)
|
(200)
|
(166)
|
(163)
|
(168)
|
(167)
|
(174)
|
(225)
|
(225)
|
(228)
|
(187)
|
|
| Selling, General & Administrative |
(125)
|
(136)
|
(141)
|
(139)
|
(134)
|
(140)
|
(134)
|
(130)
|
(127)
|
(121)
|
(123)
|
(127)
|
(128)
|
(131)
|
(142)
|
(150)
|
(148)
|
(153)
|
(141)
|
(144)
|
(140)
|
(160)
|
(170)
|
(209)
|
(212)
|
(193)
|
(191)
|
(156)
|
(153)
|
(162)
|
(161)
|
(157)
|
(160)
|
(148)
|
(147)
|
(147)
|
(145)
|
(144)
|
(155)
|
(159)
|
(162)
|
(166)
|
(156)
|
(158)
|
(159)
|
(159)
|
(161)
|
(161)
|
(194)
|
(203)
|
(222)
|
(245)
|
(240)
|
(236)
|
(219)
|
(200)
|
(166)
|
(163)
|
(168)
|
(167)
|
(174)
|
(170)
|
(170)
|
(173)
|
(187)
|
|
| Depreciation & Amortization |
(1 015)
|
(1 121)
|
(1 220)
|
(1 280)
|
(1 380)
|
(1 499)
|
(1 606)
|
(1 726)
|
(1 834)
|
0
|
0
|
0
|
(2 366)
|
(637)
|
0
|
(637)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Operating Expenses |
(86)
|
(23)
|
(23)
|
(23)
|
(100)
|
(42)
|
(42)
|
(42)
|
(142)
|
(1 405)
|
(958)
|
(513)
|
(174)
|
0
|
(637)
|
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
|
(29)
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
(2 221)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(55)
|
(55)
|
0
|
|
| Operating Income |
1 435
N/A
|
1 474
+3%
|
1 557
+6%
|
1 686
+8%
|
1 973
+17%
|
2 146
+9%
|
2 398
+12%
|
2 530
+6%
|
2 699
+7%
|
2 762
+2%
|
2 723
-1%
|
2 641
-3%
|
2 413
-9%
|
2 150
-11%
|
1 908
-11%
|
1 678
-12%
|
1 539
-8%
|
1 511
-2%
|
1 546
+2%
|
1 591
+3%
|
1 730
+9%
|
1 910
+10%
|
2 101
+10%
|
2 285
+9%
|
2 439
+7%
|
2 368
-3%
|
2 125
-10%
|
1 859
-13%
|
1 601
-14%
|
1 438
-10%
|
1 412
-2%
|
1 588
+12%
|
1 876
+18%
|
2 241
+19%
|
2 724
+22%
|
3 140
+15%
|
3 491
+11%
|
3 680
+5%
|
3 656
-1%
|
3 597
-2%
|
3 408
-5%
|
2 716
-20%
|
2 033
-25%
|
1 669
-18%
|
1 498
-10%
|
2 261
+51%
|
3 864
+71%
|
5 697
+47%
|
8 258
+45%
|
7 825
-5%
|
12 618
+61%
|
13 003
+3%
|
11 471
-12%
|
8 939
-22%
|
5 961
-33%
|
3 635
-39%
|
3 476
-4%
|
4 575
+32%
|
5 462
+19%
|
7 029
+29%
|
6 785
-3%
|
5 484
-19%
|
4 024
-27%
|
3 386
-16%
|
4 039
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
30
|
(57)
|
(344)
|
(569)
|
(814)
|
(914)
|
(818)
|
(903)
|
(745)
|
(497)
|
(586)
|
(486)
|
(316)
|
(525)
|
(242)
|
(141)
|
(221)
|
(387)
|
(551)
|
(366)
|
(380)
|
(407)
|
(427)
|
(629)
|
(842)
|
(994)
|
(1 237)
|
(1 413)
|
(1 519)
|
(1 435)
|
(1 263)
|
(1 172)
|
(1 293)
|
(1 490)
|
(1 532)
|
(1 666)
|
(1 740)
|
(1 744)
|
(1 937)
|
(1 972)
|
(1 912)
|
(1 781)
|
(1 668)
|
(1 549)
|
(1 314)
|
(1 061)
|
(925)
|
(779)
|
(761)
|
(752)
|
(515)
|
(454)
|
(843)
|
(1 230)
|
(1 503)
|
(1 734)
|
(1 817)
|
(1 666)
|
(1 713)
|
(2 020)
|
(1 652)
|
(1 687)
|
(1 897)
|
(1 496)
|
(1 458)
|
|
| Non-Reccuring Items |
(22)
|
0
|
0
|
0
|
(42)
|
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
|
(29)
|
0
|
0
|
0
|
0
|
0
|
(1 662)
|
(1 659)
|
(2 221)
|
0
|
(658)
|
(663)
|
(90)
|
0
|
(4)
|
(2)
|
(0)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
70
|
71
|
71
|
71
|
0
|
66
|
66
|
74
|
74
|
8
|
38
|
30
|
29
|
127
|
98
|
85
|
82
|
(8)
|
(5)
|
7
|
10
|
168
|
163
|
509
|
490
|
326
|
293
|
9
|
27
|
7
|
18
|
(44)
|
(44)
|
(23)
|
0
|
(6)
|
(6)
|
(6)
|
(3)
|
4
|
100
|
0
|
0
|
96
|
0
|
(3)
|
(71)
|
(66)
|
(66)
|
(63)
|
5
|
0
|
3
|
0
|
654
|
1 082
|
1 678
|
2 052
|
1 382
|
1 247
|
1 004
|
640
|
1 052
|
1 264
|
1 373
|
|
| Total Other Income |
359
|
20
|
19
|
34
|
20
|
26
|
23
|
25
|
(2)
|
14
|
14
|
15
|
29
|
41
|
59
|
44
|
99
|
419
|
400
|
406
|
444
|
90
|
260
|
270
|
163
|
867
|
823
|
844
|
1 288
|
580
|
284
|
249
|
(121)
|
(131)
|
9
|
5
|
85
|
96
|
814
|
827
|
649
|
743
|
43
|
(72)
|
(57)
|
(51)
|
1 808
|
2 379
|
3 052
|
3 037
|
1 296
|
736
|
48
|
70
|
(57)
|
(41)
|
(43)
|
(46)
|
(32)
|
(36)
|
(29)
|
(49)
|
(44)
|
(41)
|
1
|
|
| Pre-Tax Income |
1 872
N/A
|
1 508
-19%
|
1 303
-14%
|
1 223
-6%
|
1 137
-7%
|
1 324
+16%
|
1 669
+26%
|
1 725
+3%
|
2 026
+17%
|
2 287
+13%
|
2 189
-4%
|
2 200
+1%
|
2 155
-2%
|
1 793
-17%
|
1 823
+2%
|
1 667
-9%
|
1 499
-10%
|
1 535
+2%
|
1 390
-9%
|
1 638
+18%
|
1 804
+10%
|
1 761
-2%
|
2 097
+19%
|
2 435
+16%
|
2 250
-8%
|
2 566
+14%
|
2 005
-22%
|
1 298
-35%
|
1 397
+8%
|
590
-58%
|
451
-24%
|
620
+37%
|
419
-32%
|
596
+42%
|
1 202
+101%
|
1 473
+23%
|
1 830
+24%
|
2 025
+11%
|
2 530
+25%
|
2 457
-3%
|
2 216
-10%
|
1 677
-24%
|
408
-76%
|
144
-65%
|
127
-12%
|
1 146
+801%
|
3 015
+163%
|
5 572
+85%
|
8 261
+48%
|
10 047
+22%
|
12 746
+27%
|
12 621
-1%
|
10 589
-16%
|
7 779
-27%
|
5 052
-35%
|
2 939
-42%
|
3 295
+12%
|
4 916
+49%
|
5 098
+4%
|
6 219
+22%
|
6 054
-3%
|
4 389
-28%
|
3 135
-29%
|
3 114
-1%
|
3 955
+27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
(5)
|
(12)
|
(16)
|
(20)
|
(22)
|
(20)
|
(18)
|
(17)
|
(15)
|
(14)
|
(16)
|
(16)
|
(18)
|
(18)
|
(18)
|
(17)
|
(15)
|
(17)
|
(17)
|
(20)
|
(22)
|
(22)
|
(23)
|
(25)
|
(26)
|
(26)
|
(24)
|
(22)
|
(22)
|
(19)
|
(20)
|
(19)
|
|
| Income from Continuing Operations |
1 872
|
1 507
|
1 303
|
1 223
|
1 137
|
1 325
|
1 669
|
1 724
|
2 026
|
2 287
|
2 187
|
2 198
|
2 154
|
1 792
|
1 822
|
1 667
|
1 499
|
1 535
|
1 390
|
1 637
|
1 803
|
1 761
|
2 097
|
2 435
|
2 249
|
2 565
|
2 001
|
1 296
|
1 393
|
588
|
449
|
617
|
418
|
592
|
1 190
|
1 457
|
1 809
|
2 003
|
2 510
|
2 439
|
2 199
|
1 662
|
394
|
128
|
111
|
1 128
|
2 997
|
5 555
|
8 245
|
10 033
|
12 729
|
12 604
|
10 569
|
7 758
|
5 029
|
2 916
|
3 270
|
4 889
|
5 072
|
6 195
|
6 031
|
4 366
|
3 115
|
3 094
|
3 936
|
|
| Income to Minority Interest |
(40)
|
(15)
|
(14)
|
(14)
|
(9)
|
(11)
|
(12)
|
(14)
|
(18)
|
(33)
|
(30)
|
(31)
|
(54)
|
(54)
|
(70)
|
(72)
|
(59)
|
(44)
|
(36)
|
(41)
|
(37)
|
(36)
|
(26)
|
(17)
|
(5)
|
3
|
4
|
5
|
7
|
6
|
2
|
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
|
|
| Net Income (Common) |
1 831
N/A
|
1 492
-19%
|
1 289
-14%
|
1 209
-6%
|
1 128
-7%
|
1 314
+16%
|
1 657
+26%
|
1 710
+3%
|
2 008
+17%
|
2 254
+12%
|
2 156
-4%
|
2 167
+0%
|
2 100
-3%
|
1 737
-17%
|
1 752
+1%
|
1 595
-9%
|
1 439
-10%
|
1 491
+4%
|
1 355
-9%
|
1 596
+18%
|
1 767
+11%
|
1 725
-2%
|
2 070
+20%
|
2 418
+17%
|
2 245
-7%
|
2 567
+14%
|
2 006
-22%
|
1 301
-35%
|
1 400
+8%
|
594
-58%
|
451
-24%
|
619
+37%
|
418
-32%
|
591
+41%
|
1 190
+101%
|
1 457
+22%
|
1 809
+24%
|
2 003
+11%
|
2 510
+25%
|
2 439
-3%
|
2 199
-10%
|
1 662
-24%
|
394
-76%
|
128
-67%
|
111
-13%
|
1 128
+912%
|
2 997
+166%
|
5 555
+85%
|
8 245
+48%
|
10 033
+22%
|
12 729
+27%
|
12 604
-1%
|
10 569
-16%
|
7 758
-27%
|
5 029
-35%
|
2 916
-42%
|
3 270
+12%
|
4 889
+50%
|
5 072
+4%
|
6 195
+22%
|
6 031
-3%
|
4 366
-28%
|
3 115
-29%
|
3 094
-1%
|
3 936
+27%
|
|
| EPS (Diluted) |
5.44
N/A
|
4.88
-10%
|
3.12
-36%
|
3.16
+1%
|
3.02
-4%
|
3.11
+3%
|
3.92
+26%
|
4.05
+3%
|
4.7
+16%
|
5
+6%
|
4.65
-7%
|
4.61
-1%
|
4.55
-1%
|
3.72
-18%
|
3.75
+1%
|
3.52
-6%
|
2.99
-15%
|
2.69
-10%
|
2.42
-10%
|
2.85
+18%
|
3.16
+11%
|
3.08
-3%
|
3.4
+10%
|
3.85
+13%
|
3.49
-9%
|
4.09
+17%
|
3.67
-10%
|
2.37
-35%
|
2.14
-10%
|
0.88
-59%
|
0.76
-14%
|
0.99
+30%
|
0.68
-31%
|
0.87
+28%
|
1.76
+102%
|
2.29
+30%
|
2.63
+15%
|
2.91
+11%
|
3.65
+25%
|
3.61
-1%
|
3.14
-13%
|
2.35
-25%
|
0.54
-77%
|
0.18
-67%
|
0.15
-17%
|
1.51
+907%
|
4.01
+166%
|
7.44
+86%
|
11.05
+49%
|
13.44
+22%
|
17.05
+27%
|
16.89
-1%
|
14.16
-16%
|
10.39
-27%
|
6.74
-35%
|
3.9
-42%
|
4.38
+12%
|
6.55
+50%
|
6.8
+4%
|
8.3
+22%
|
8.08
-3%
|
5.85
-28%
|
4.17
-29%
|
4.14
-1%
|
5.27
+27%
|
|