Aqua SA Bielsko-Biala
WSE:AQU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aqua SA Bielsko-Biala
WSE:AQU
|
PL |
|
V
|
Vaswani Industries Ltd
NSE:VASWANI
|
IN |
|
T
|
Toronto-Dominion Bank
NYSE:TD
|
CA |
Income Statement
Earnings Waterfall
Aqua SA Bielsko-Biala
Income Statement
Aqua SA Bielsko-Biala
| 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 |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
139
N/A
|
139
0%
|
139
+0%
|
140
+1%
|
141
+0%
|
141
0%
|
140
0%
|
142
+1%
|
142
+0%
|
143
+1%
|
144
+1%
|
143
-1%
|
143
+0%
|
143
+0%
|
144
+0%
|
145
+1%
|
145
+0%
|
146
+0%
|
147
+1%
|
148
+1%
|
149
+1%
|
150
+1%
|
151
+1%
|
152
+1%
|
153
+1%
|
154
+0%
|
152
-1%
|
152
+0%
|
152
0%
|
153
+0%
|
155
+1%
|
156
+0%
|
161
+3%
|
162
+1%
|
164
+1%
|
165
+1%
|
161
-2%
|
163
+1%
|
166
+2%
|
170
+2%
|
174
+3%
|
179
+3%
|
184
+3%
|
187
+2%
|
189
+1%
|
190
+0%
|
190
+0%
|
192
+1%
|
193
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(35)
|
3
|
3
|
3
|
(38)
|
2
|
2
|
2
|
(12)
|
3
|
3
|
3
|
(11)
|
3
|
3
|
3
|
(12)
|
3
|
3
|
3
|
(13)
|
3
|
(1)
|
(1)
|
(12)
|
(4)
|
(5)
|
(9)
|
(14)
|
(13)
|
(14)
|
(14)
|
(18)
|
(19)
|
(20)
|
(20)
|
(17)
|
(18)
|
(19)
|
(21)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(19)
|
(10)
|
|
| Gross Profit |
104
N/A
|
142
+36%
|
142
+0%
|
143
+1%
|
103
-28%
|
143
+39%
|
143
0%
|
144
+1%
|
129
-10%
|
146
+13%
|
147
+1%
|
146
-1%
|
132
-10%
|
146
+11%
|
147
+1%
|
148
+1%
|
133
-10%
|
149
+12%
|
149
+1%
|
150
+1%
|
136
-9%
|
153
+12%
|
150
-2%
|
151
+1%
|
142
-6%
|
150
+6%
|
147
-1%
|
143
-3%
|
139
-3%
|
139
+0%
|
141
+1%
|
141
+0%
|
142
+1%
|
143
+0%
|
144
+1%
|
145
+1%
|
144
-1%
|
145
+1%
|
148
+2%
|
149
+1%
|
150
+0%
|
154
+3%
|
159
+3%
|
163
+3%
|
166
+2%
|
167
+1%
|
169
+1%
|
173
+2%
|
183
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(80)
|
(122)
|
(123)
|
(126)
|
(88)
|
(128)
|
(129)
|
(128)
|
(116)
|
(131)
|
(133)
|
(134)
|
(119)
|
(134)
|
(133)
|
(133)
|
(121)
|
(135)
|
(136)
|
(136)
|
(123)
|
(140)
|
(138)
|
(140)
|
(129)
|
(140)
|
(139)
|
(137)
|
(125)
|
(126)
|
(129)
|
(128)
|
(134)
|
(134)
|
(135)
|
(137)
|
(134)
|
(136)
|
(138)
|
(140)
|
(144)
|
(147)
|
(151)
|
(156)
|
(153)
|
(154)
|
(157)
|
(159)
|
(171)
|
|
| Selling, General & Administrative |
(50)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(60)
|
(23)
|
(46)
|
(72)
|
(63)
|
(102)
|
(101)
|
(96)
|
(62)
|
(87)
|
(82)
|
(77)
|
(64)
|
(64)
|
(65)
|
(65)
|
(66)
|
(68)
|
(70)
|
(71)
|
(73)
|
(75)
|
(79)
|
(80)
|
(82)
|
(83)
|
(86)
|
(86)
|
(89)
|
|
| Depreciation & Amortization |
(35)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(39)
|
(38)
|
(37)
|
(36)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
|
| Other Operating Expenses |
4
|
(87)
|
(87)
|
(90)
|
1
|
(92)
|
(92)
|
(91)
|
1
|
(94)
|
(96)
|
(97)
|
(24)
|
(97)
|
(96)
|
(96)
|
(25)
|
(98)
|
(99)
|
(99)
|
(26)
|
(80)
|
(56)
|
(32)
|
(29)
|
(0)
|
0
|
(3)
|
(25)
|
(1)
|
(8)
|
(13)
|
(32)
|
(32)
|
(30)
|
(32)
|
(28)
|
(29)
|
(31)
|
(31)
|
(35)
|
(36)
|
(36)
|
(40)
|
(35)
|
(36)
|
(37)
|
(39)
|
(49)
|
|
| Operating Income |
23
N/A
|
20
-16%
|
19
-1%
|
17
-10%
|
15
-15%
|
15
+1%
|
14
-8%
|
16
+18%
|
13
-18%
|
15
+13%
|
14
-7%
|
12
-12%
|
13
+4%
|
13
-1%
|
14
+13%
|
15
+4%
|
13
-15%
|
13
+6%
|
13
+0%
|
15
+9%
|
13
-10%
|
13
+0%
|
12
-6%
|
11
-11%
|
13
+18%
|
10
-23%
|
9
-12%
|
7
-24%
|
14
+103%
|
13
-3%
|
12
-11%
|
13
+10%
|
8
-38%
|
8
+3%
|
9
+11%
|
9
-7%
|
10
+9%
|
9
-3%
|
10
+3%
|
9
-2%
|
6
-35%
|
7
+11%
|
8
+16%
|
7
-11%
|
13
+84%
|
13
+3%
|
12
-9%
|
13
+12%
|
12
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Non-Reccuring Items |
(3)
|
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
|
2
|
2
|
2
|
1
|
(0)
|
2
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
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
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
20
N/A
|
19
-6%
|
19
0%
|
17
-11%
|
14
-16%
|
14
+1%
|
13
-8%
|
16
+19%
|
13
-17%
|
15
+13%
|
14
-7%
|
12
-12%
|
13
+7%
|
13
-2%
|
14
+13%
|
15
+4%
|
13
-14%
|
14
+5%
|
14
+1%
|
15
+10%
|
14
-7%
|
14
-1%
|
13
-6%
|
12
-11%
|
13
+16%
|
10
-23%
|
9
-13%
|
7
-24%
|
14
+102%
|
13
-2%
|
13
-1%
|
15
+8%
|
9
-35%
|
10
+0%
|
9
-4%
|
11
+19%
|
12
+13%
|
13
+2%
|
13
+6%
|
12
-13%
|
11
-7%
|
11
+6%
|
12
+9%
|
11
-8%
|
15
+30%
|
15
+3%
|
14
-7%
|
16
+9%
|
14
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
|
| Income from Continuing Operations |
16
|
15
|
15
|
13
|
11
|
12
|
11
|
13
|
10
|
12
|
11
|
10
|
10
|
10
|
12
|
12
|
10
|
11
|
11
|
12
|
11
|
11
|
10
|
9
|
10
|
7
|
7
|
5
|
11
|
11
|
11
|
11
|
7
|
7
|
7
|
8
|
10
|
10
|
10
|
10
|
9
|
9
|
10
|
8
|
11
|
11
|
11
|
11
|
12
|
|
| Net Income (Common) |
16
N/A
|
15
-5%
|
15
0%
|
13
-11%
|
11
-14%
|
12
+1%
|
11
-8%
|
13
+19%
|
10
-17%
|
12
+13%
|
11
-8%
|
10
-11%
|
10
+5%
|
10
-2%
|
12
+16%
|
12
+2%
|
10
-15%
|
11
+6%
|
11
+0%
|
12
+12%
|
11
-8%
|
11
+1%
|
10
-8%
|
9
-12%
|
10
+16%
|
7
-29%
|
7
-10%
|
5
-24%
|
11
+114%
|
11
-1%
|
11
-1%
|
11
+6%
|
7
-38%
|
7
-3%
|
7
-3%
|
8
+20%
|
10
+25%
|
10
+1%
|
10
+4%
|
10
-7%
|
9
-8%
|
9
+3%
|
10
+4%
|
8
-12%
|
11
+28%
|
11
+3%
|
11
+3%
|
11
-1%
|
12
+4%
|
|
| EPS (Diluted) |
1.22
N/A
|
1.17
-4%
|
1.16
-1%
|
1.03
-11%
|
0.87
-16%
|
0.89
+2%
|
0.82
-8%
|
0.97
+18%
|
0.8
-18%
|
0.91
+14%
|
0.83
-9%
|
0.75
-10%
|
0.78
+4%
|
0.78
N/A
|
0.9
+15%
|
0.91
+1%
|
0.77
-15%
|
0.82
+6%
|
0.82
N/A
|
0.92
+12%
|
0.84
-9%
|
0.85
+1%
|
0.79
-7%
|
0.69
-13%
|
0.8
+16%
|
0.57
-29%
|
0.52
-9%
|
0.39
-25%
|
0.84
+115%
|
0.83
-1%
|
0.82
-1%
|
0.87
+6%
|
0.54
-38%
|
0.53
-2%
|
0.51
-4%
|
0.62
+22%
|
0.77
+24%
|
0.78
+1%
|
0.81
+4%
|
0.75
-7%
|
0.69
-8%
|
0.71
+3%
|
0.73
+3%
|
0.64
-12%
|
0.82
+28%
|
0.84
+2%
|
0.87
+4%
|
0.86
-1%
|
0.9
+5%
|
|