Adiuvo Investments SA
WSE:ADV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Adiuvo Investments SA
WSE:ADV
|
PL |
|
C
|
Cargotec Corp
OTC:CYJBF
|
FI |
|
S
|
Seranit Granit Seramik Sanayi ve Ticaret AS
IST:SERNT.E
|
TR |
|
Hudson Resources Inc
XTSX:HUD
|
CA |
|
Knosys Ltd
ASX:KNO
|
AU |
|
S
|
Samsonite International SA
SWB:1SO
|
LU |
Income Statement
Earnings Waterfall
Adiuvo Investments SA
Income Statement
Adiuvo Investments SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
3
|
3
|
4
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+11%
|
1
+2 375%
|
2
+54%
|
4
+159%
|
6
+40%
|
5
-6%
|
5
-3%
|
5
-5%
|
6
+33%
|
7
+11%
|
8
+9%
|
6
-25%
|
3
-50%
|
3
-9%
|
3
-1%
|
3
+6%
|
3
0%
|
2
-24%
|
2
-29%
|
2
+17%
|
2
-12%
|
1
-22%
|
1
-18%
|
1
-6%
|
1
-1%
|
1
+4%
|
1
+4%
|
2
+58%
|
2
-4%
|
2
+12%
|
2
-8%
|
0
-72%
|
1
+92%
|
1
-25%
|
1
-8%
|
1
+66%
|
1
+26%
|
1
-9%
|
1
-4%
|
0
-69%
|
0
+37%
|
1
+46%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(12)
|
(14)
|
(14)
|
(18)
|
(20)
|
(22)
|
(23)
|
(15)
|
(28)
|
(29)
|
(31)
|
(23)
|
(32)
|
(32)
|
(30)
|
(18)
|
(22)
|
(18)
|
(15)
|
(9)
|
(11)
|
(10)
|
(10)
|
(6)
|
(8)
|
(7)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
| Gross Profit |
(12)
N/A
|
(12)
+1%
|
(13)
-7%
|
(12)
+1%
|
(14)
-15%
|
(15)
-4%
|
(17)
-15%
|
(18)
-6%
|
(11)
+42%
|
(21)
-98%
|
(22)
-4%
|
(24)
-8%
|
(17)
+28%
|
(29)
-72%
|
(29)
-1%
|
(27)
+7%
|
(15)
+44%
|
(19)
-24%
|
(16)
+15%
|
(13)
+20%
|
(7)
+45%
|
(9)
-27%
|
(8)
+9%
|
(9)
-11%
|
(5)
+42%
|
(7)
-35%
|
(6)
+22%
|
(4)
+24%
|
(4)
+2%
|
(4)
+9%
|
(4)
-2%
|
(4)
+5%
|
(5)
-32%
|
(7)
-47%
|
(7)
+0%
|
(7)
+4%
|
(2)
+64%
|
(2)
+3%
|
(2)
+21%
|
(2)
+4%
|
(1)
+62%
|
(0)
+77%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
14
|
14
|
14
|
1
|
1
|
0
|
1
|
1
|
(8)
|
1
|
1
|
0
|
(40)
|
(23)
|
(24)
|
(25)
|
(9)
|
(3)
|
(3)
|
(2)
|
(2)
|
(7)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(20)
|
6
|
20
|
19
|
19
|
(3)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
4
|
(0)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(37)
|
(0)
|
(0)
|
(0)
|
(7)
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
0
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Depreciation & Amortization |
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
14
|
14
|
14
|
1
|
1
|
0
|
1
|
1
|
(1)
|
1
|
1
|
0
|
(3)
|
(23)
|
(24)
|
(24)
|
(1)
|
0
|
0
|
1
|
1
|
(7)
|
(3)
|
(2)
|
(0)
|
(5)
|
(6)
|
(20)
|
8
|
22
|
22
|
22
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
4
|
(0)
|
|
| Operating Income |
2
N/A
|
2
+28%
|
1
-50%
|
(12)
N/A
|
(14)
-17%
|
(14)
-6%
|
(16)
-12%
|
(18)
-9%
|
(19)
-7%
|
(20)
-7%
|
(21)
-5%
|
(23)
-10%
|
(57)
-146%
|
(53)
+8%
|
(53)
-1%
|
(52)
+2%
|
(25)
+52%
|
(22)
+11%
|
(19)
+13%
|
(15)
+20%
|
(9)
+41%
|
(16)
-78%
|
(11)
+29%
|
(12)
-3%
|
(8)
+34%
|
(12)
-58%
|
(11)
+12%
|
(24)
-123%
|
2
N/A
|
16
+873%
|
15
-9%
|
15
+1%
|
(8)
N/A
|
(13)
-58%
|
(12)
+7%
|
(12)
+1%
|
(6)
+50%
|
(8)
-26%
|
(7)
+6%
|
(7)
+11%
|
(4)
+46%
|
3
N/A
|
(0)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(6)
|
(3)
|
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
1
|
0
|
(3)
|
(4)
|
(3)
|
(4)
|
(7)
|
(10)
|
(12)
|
(11)
|
(7)
|
(10)
|
(10)
|
(5)
|
4
|
2
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
3
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
(14)
|
0
|
(1)
|
(15)
|
(2)
|
(5)
|
(37)
|
(42)
|
(40)
|
(37)
|
6
|
6
|
10
|
10
|
4
|
0
|
0
|
|
| Total Other Income |
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(15)
|
(15)
|
(14)
|
(15)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(3)
|
(3)
|
(5)
|
(7)
|
(5)
|
(5)
|
|
| Pre-Tax Income |
(1)
N/A
|
(3)
-437%
|
(5)
-31%
|
(17)
-274%
|
(20)
-19%
|
(18)
+12%
|
(20)
-13%
|
(22)
-9%
|
(22)
-2%
|
(23)
-6%
|
(24)
-3%
|
(27)
-13%
|
(59)
-117%
|
(58)
+2%
|
(59)
-2%
|
(58)
+2%
|
(29)
+50%
|
(26)
+12%
|
(25)
+0%
|
(21)
+16%
|
(17)
+20%
|
(18)
-6%
|
(15)
+15%
|
(16)
-6%
|
(15)
+9%
|
(14)
+4%
|
(26)
-80%
|
(25)
+3%
|
(17)
+31%
|
(18)
-4%
|
(5)
+74%
|
(10)
-112%
|
(54)
-455%
|
(67)
-24%
|
(67)
0%
|
(62)
+7%
|
(14)
+78%
|
(15)
-6%
|
(9)
+35%
|
(6)
+36%
|
(3)
+59%
|
0
N/A
|
(2)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
4
|
6
|
8
|
8
|
8
|
2
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
1
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(4)
|
(4)
|
(17)
|
(20)
|
(17)
|
(20)
|
(21)
|
(19)
|
(21)
|
(21)
|
(23)
|
(53)
|
(50)
|
(51)
|
(50)
|
(27)
|
(25)
|
(26)
|
(22)
|
(17)
|
(19)
|
(15)
|
(16)
|
(17)
|
(15)
|
(25)
|
(27)
|
(18)
|
(17)
|
(7)
|
(11)
|
(58)
|
(71)
|
(71)
|
(66)
|
(14)
|
(14)
|
(9)
|
(6)
|
(3)
|
0
|
(2)
|
|
| Income to Minority Interest |
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
12
|
13
|
13
|
14
|
5
|
4
|
4
|
3
|
5
|
3
|
5
|
5
|
4
|
4
|
2
|
1
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
7
|
3
|
5
|
4
|
2
|
(2)
|
(3)
|
(3)
|
|
| Net Income (Common) |
2
N/A
|
(1)
N/A
|
(2)
-64%
|
(16)
-912%
|
(18)
-14%
|
(15)
+16%
|
(17)
-15%
|
(18)
-5%
|
(17)
+6%
|
(18)
-6%
|
(19)
-3%
|
(21)
-12%
|
(40)
-91%
|
(37)
+9%
|
(38)
-3%
|
(36)
+5%
|
(22)
+37%
|
(21)
+4%
|
(21)
+1%
|
(19)
+13%
|
(13)
+33%
|
(16)
-28%
|
(10)
+35%
|
(11)
-2%
|
(13)
-22%
|
(4)
+69%
|
(17)
-307%
|
(19)
-13%
|
(17)
+8%
|
(17)
+3%
|
(6)
+62%
|
(9)
-37%
|
(55)
-526%
|
(66)
-19%
|
(66)
+0%
|
(60)
+9%
|
(11)
+81%
|
(11)
-2%
|
(7)
+40%
|
(5)
+21%
|
(4)
+19%
|
(3)
+40%
|
(5)
-95%
|
|
| EPS (Diluted) |
0.29
N/A
|
-0.14
N/A
|
-0.19
-36%
|
-1.94
-921%
|
-2.26
-16%
|
-1.61
+29%
|
-1.82
-13%
|
-1.9
-4%
|
-1.79
+6%
|
-1.79
N/A
|
-1.84
-3%
|
-2.06
-12%
|
-3.95
-92%
|
-3.59
+9%
|
-3.7
-3%
|
-3.51
+5%
|
-2.08
+41%
|
-1.82
+13%
|
-1.46
+20%
|
-1.41
+3%
|
-0.99
+30%
|
-1.23
-24%
|
-0.79
+36%
|
-0.8
-1%
|
-0.99
-24%
|
-0.31
+69%
|
-1.26
-306%
|
-1.42
-13%
|
-1.32
+7%
|
-1.28
+3%
|
-0.49
+62%
|
-0.67
-37%
|
-4.19
-525%
|
-4.98
-19%
|
-4.98
N/A
|
-4.54
+9%
|
-0.84
+81%
|
-0.86
-2%
|
-0.51
+41%
|
-0.4
+22%
|
-0.33
+18%
|
-0.2
+39%
|
-0.38
-90%
|
|