Betacom SA
WSE:BCM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Betacom SA
WSE:BCM
|
PL |
Income Statement
Earnings Waterfall
Betacom SA
Income Statement
Betacom SA
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | 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 |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Revenue |
89
N/A
|
102
+15%
|
117
+14%
|
107
-8%
|
116
+8%
|
108
-7%
|
95
-12%
|
94
-1%
|
85
-10%
|
107
+26%
|
121
+13%
|
124
+2%
|
144
+16%
|
198
+38%
|
189
-5%
|
182
-3%
|
160
-12%
|
78
-51%
|
70
-11%
|
73
+4%
|
69
-4%
|
76
+9%
|
79
+4%
|
92
+17%
|
95
+3%
|
93
-2%
|
94
+1%
|
81
-14%
|
81
+0%
|
80
-2%
|
76
-5%
|
65
-14%
|
78
+21%
|
60
-23%
|
108
+79%
|
65
-40%
|
92
+42%
|
90
-3%
|
94
+4%
|
97
+4%
|
93
-4%
|
108
+15%
|
105
-2%
|
115
+10%
|
131
+14%
|
128
-2%
|
124
-3%
|
126
+2%
|
132
+4%
|
138
+5%
|
158
+15%
|
151
-5%
|
143
-5%
|
122
-14%
|
107
-13%
|
101
-5%
|
92
-9%
|
95
+3%
|
96
+1%
|
97
+2%
|
91
-7%
|
99
+9%
|
100
+1%
|
102
+2%
|
117
+15%
|
114
-3%
|
129
+13%
|
132
+3%
|
127
-4%
|
152
+20%
|
146
-4%
|
162
+11%
|
169
+4%
|
174
+3%
|
177
+2%
|
178
+1%
|
185
+4%
|
180
-3%
|
191
+6%
|
173
-9%
|
159
-9%
|
155
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(79)
|
(91)
|
(103)
|
(93)
|
(105)
|
(97)
|
(85)
|
(84)
|
(73)
|
(93)
|
(107)
|
(110)
|
(129)
|
(181)
|
(172)
|
(167)
|
(147)
|
(69)
|
(60)
|
(61)
|
(59)
|
(65)
|
(70)
|
(84)
|
(86)
|
(83)
|
(82)
|
(69)
|
(69)
|
(67)
|
(64)
|
(54)
|
(65)
|
(52)
|
(94)
|
(55)
|
(80)
|
(77)
|
(83)
|
(86)
|
(82)
|
(96)
|
(93)
|
(103)
|
(118)
|
(114)
|
(110)
|
(112)
|
(117)
|
(122)
|
(140)
|
(133)
|
(126)
|
(107)
|
(91)
|
(86)
|
(77)
|
(81)
|
(81)
|
(82)
|
(76)
|
(84)
|
(89)
|
(93)
|
(107)
|
(104)
|
(115)
|
(117)
|
(113)
|
(135)
|
(127)
|
(142)
|
(146)
|
(151)
|
(155)
|
(155)
|
(161)
|
(154)
|
(164)
|
(148)
|
(134)
|
(130)
|
|
| Gross Profit |
10
N/A
|
12
+15%
|
14
+20%
|
14
+3%
|
11
-21%
|
11
-2%
|
11
-4%
|
10
-5%
|
13
+24%
|
14
+8%
|
14
+1%
|
14
0%
|
15
+10%
|
17
+16%
|
17
-1%
|
15
-9%
|
14
-11%
|
10
-30%
|
10
+5%
|
11
+14%
|
10
-11%
|
11
+6%
|
9
-13%
|
8
-10%
|
9
+6%
|
10
+10%
|
12
+19%
|
12
+7%
|
13
+1%
|
13
+2%
|
12
-10%
|
10
-10%
|
13
+21%
|
8
-36%
|
14
+67%
|
9
-30%
|
13
+32%
|
13
0%
|
11
-12%
|
12
+4%
|
11
-2%
|
11
+0%
|
12
+6%
|
12
+2%
|
13
+10%
|
13
+0%
|
13
-1%
|
15
+11%
|
15
0%
|
16
+8%
|
18
+11%
|
17
-3%
|
17
-3%
|
15
-8%
|
16
+5%
|
16
-4%
|
15
-4%
|
14
-4%
|
15
+2%
|
15
+3%
|
15
-3%
|
15
+6%
|
11
-30%
|
9
-15%
|
11
+19%
|
10
-9%
|
14
+39%
|
15
+12%
|
14
-9%
|
17
+23%
|
18
+6%
|
20
+8%
|
23
+14%
|
23
0%
|
22
-2%
|
23
+5%
|
24
+5%
|
26
+6%
|
27
+3%
|
25
-6%
|
25
-2%
|
25
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(5)
|
(11)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(16)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(5)
|
(11)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(23)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
|
| Other Operating Expenses |
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Operating Income |
4
N/A
|
6
+51%
|
6
+10%
|
6
-11%
|
2
-71%
|
(0)
N/A
|
(0)
-150%
|
0
N/A
|
2
+5 150%
|
4
+78%
|
3
-15%
|
2
-38%
|
3
+68%
|
5
+52%
|
4
-15%
|
3
-28%
|
1
-58%
|
(3)
N/A
|
(2)
+13%
|
(1)
+46%
|
(2)
-90%
|
(1)
+46%
|
(2)
-77%
|
(3)
-23%
|
(3)
-10%
|
(2)
+38%
|
0
N/A
|
1
+336%
|
2
+89%
|
2
0%
|
1
-35%
|
0
-68%
|
2
+358%
|
3
+25%
|
3
+2%
|
2
-40%
|
2
+45%
|
3
+7%
|
2
-36%
|
2
+9%
|
2
-12%
|
1
-11%
|
2
+62%
|
2
-14%
|
2
+17%
|
2
-20%
|
1
-66%
|
1
+48%
|
1
-27%
|
1
+68%
|
3
+197%
|
3
-13%
|
2
-31%
|
1
-45%
|
2
+68%
|
2
+6%
|
1
-31%
|
0
-76%
|
1
+85%
|
1
+140%
|
2
+24%
|
3
+46%
|
(3)
N/A
|
(3)
-18%
|
(2)
+35%
|
(3)
-29%
|
1
N/A
|
1
-35%
|
(2)
N/A
|
(0)
+69%
|
(0)
+0%
|
1
N/A
|
3
+382%
|
3
+7%
|
2
-32%
|
1
-39%
|
2
+30%
|
2
0%
|
2
+18%
|
1
-58%
|
0
-55%
|
2
+448%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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)
|
(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
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
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
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(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)
|
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 |
4
N/A
|
5
+57%
|
6
+13%
|
5
-15%
|
2
-71%
|
(0)
N/A
|
(0)
+39%
|
(0)
+45%
|
2
N/A
|
4
+87%
|
3
-18%
|
2
-41%
|
3
+72%
|
4
+39%
|
4
-10%
|
3
-32%
|
1
-61%
|
(3)
N/A
|
(3)
-17%
|
(2)
+32%
|
(3)
-63%
|
(2)
+37%
|
(3)
-25%
|
(3)
-21%
|
(3)
-5%
|
(2)
+33%
|
(0)
+89%
|
1
N/A
|
2
+139%
|
2
0%
|
2
-27%
|
1
-66%
|
2
+323%
|
3
+26%
|
3
+8%
|
2
-37%
|
3
+41%
|
3
+6%
|
2
-24%
|
2
+6%
|
2
-3%
|
2
-17%
|
2
+26%
|
2
-12%
|
2
+1%
|
2
-6%
|
1
-69%
|
1
+45%
|
1
-9%
|
1
+37%
|
3
+201%
|
3
-13%
|
2
-37%
|
1
-56%
|
1
+84%
|
2
+6%
|
1
-30%
|
0
-77%
|
1
+166%
|
1
+121%
|
2
+26%
|
3
+48%
|
(4)
N/A
|
(4)
-12%
|
(3)
+28%
|
(3)
-22%
|
1
N/A
|
1
-38%
|
(1)
N/A
|
(1)
+56%
|
(1)
-11%
|
0
N/A
|
2
+1 433%
|
3
+10%
|
2
-36%
|
1
-27%
|
2
+30%
|
2
+15%
|
2
+14%
|
1
-57%
|
0
-65%
|
2
+501%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
5
|
6
|
4
|
1
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
1
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
(3)
|
(3)
|
(2)
|
(3)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3
N/A
|
5
+66%
|
6
+13%
|
4
-26%
|
1
-74%
|
(0)
N/A
|
(0)
+34%
|
(0)
+55%
|
2
N/A
|
3
+114%
|
3
-15%
|
2
-43%
|
2
+48%
|
3
+30%
|
3
-13%
|
2
-32%
|
1
-72%
|
(3)
N/A
|
(3)
-3%
|
(2)
+38%
|
(3)
-86%
|
(1)
+55%
|
(2)
-72%
|
(3)
-25%
|
(3)
+3%
|
(2)
+30%
|
(0)
+90%
|
1
N/A
|
2
+196%
|
2
-5%
|
1
-25%
|
0
-70%
|
2
+400%
|
2
+28%
|
2
+11%
|
2
-38%
|
2
+41%
|
2
+8%
|
2
-26%
|
2
+6%
|
2
-3%
|
1
-16%
|
2
+24%
|
2
-12%
|
2
+1%
|
1
-8%
|
0
-71%
|
1
+50%
|
1
-9%
|
1
+41%
|
3
+212%
|
2
-14%
|
1
-37%
|
1
-58%
|
1
+92%
|
1
+5%
|
1
-30%
|
0
-81%
|
0
+199%
|
1
+139%
|
1
+26%
|
2
+50%
|
(3)
N/A
|
(3)
0%
|
(2)
+30%
|
(3)
-25%
|
1
N/A
|
1
-38%
|
(1)
N/A
|
0
N/A
|
0
-72%
|
1
+900%
|
2
+244%
|
2
-4%
|
2
-28%
|
1
-24%
|
1
+29%
|
2
+17%
|
2
+18%
|
1
-51%
|
1
-50%
|
2
+218%
|
|
| EPS (Diluted) |
1.5
N/A
|
2.46
+64%
|
2.78
+13%
|
2.06
-26%
|
0.55
-73%
|
-0.24
N/A
|
-0.16
+33%
|
-0.07
+56%
|
0.74
N/A
|
1.59
+115%
|
1.35
-15%
|
0.77
-43%
|
1.15
+49%
|
1.5
+30%
|
1.3
-13%
|
0.89
-32%
|
0.25
-72%
|
-1.24
N/A
|
-1.28
-3%
|
-0.79
+38%
|
-1.5
-90%
|
-0.67
+55%
|
-1.15
-72%
|
-1.43
-24%
|
-1.4
+2%
|
-0.97
+31%
|
-0.1
+90%
|
0.27
N/A
|
0.8
+196%
|
0.75
-6%
|
0.57
-24%
|
0.17
-70%
|
0.84
+394%
|
1.07
+27%
|
1.2
+12%
|
0.74
-38%
|
1.05
+42%
|
1.14
+9%
|
0.84
-26%
|
0.9
+7%
|
0.87
-3%
|
0.73
-16%
|
0.9
+23%
|
0.8
-11%
|
0.8
N/A
|
0.74
-8%
|
0.21
-72%
|
0.32
+52%
|
0.29
-9%
|
0.4
+38%
|
1.27
+217%
|
1.09
-14%
|
0.69
-37%
|
0.3
-57%
|
0.56
+87%
|
0.59
+5%
|
0.41
-31%
|
0.08
-80%
|
0.24
+200%
|
0.57
+137%
|
0.71
+25%
|
1.07
+51%
|
-0.71
N/A
|
-1.42
-100%
|
-1
+30%
|
-1.25
-25%
|
0.3
N/A
|
0.38
+27%
|
-0.19
N/A
|
0.05
N/A
|
0.02
-60%
|
0.16
+700%
|
0.54
+238%
|
0.52
-4%
|
0.38
-27%
|
0.29
-24%
|
0.37
+28%
|
0.43
+16%
|
0.51
+19%
|
0.25
-51%
|
0.12
-52%
|
0.39
+225%
|
|