C
Copernicus Securities SA
WSE:CRS
Copernicus Securities SA
WSE:CRS
Price:
1.03
PLN
21.18%
Market Closed
Market Cap:
zł1.1m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
C
|
Copernicus Securities SA
WSE:CRS
|
PL |
|
Gansu Yasheng Industrial Group Co Ltd
SSE:600108
|
CN |
|
H
|
Hlt Global Bhd
KLSE:HLT
|
MY |
|
Acrux Ltd
ASX:ACR
|
AU |
|
Champion Building Materials Co Ltd
TWSE:1806
|
TW |
|
A
|
AngloGold Ashanti Ltd
XBER:AOD1
|
ZA |
|
S2 Resources Ltd
ASX:S2R
|
AU |
|
N
|
Nippon Television Holdings Inc
TSE:9404
|
JP |
Income Statement
Earnings Waterfall
Copernicus Securities SA
Copernicus Securities SA
Income Statement
Copernicus Securities SA
Copernicus Securities SA
Currency: PLN
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Revenue |
43
N/A
|
58
+34%
|
72
+24%
|
86
+19%
|
98
+14%
|
99
+1%
|
103
+4%
|
100
-3%
|
84
-16%
|
66
-21%
|
45
-33%
|
34
-24%
|
35
+3%
|
34
-1%
|
37
+9%
|
39
+5%
|
45
+14%
|
52
+15%
|
54
+4%
|
58
+8%
|
59
+2%
|
62
+4%
|
64
+4%
|
65
+2%
|
71
+9%
|
73
+3%
|
79
+8%
|
86
+9%
|
86
+0%
|
86
+0%
|
73
-16%
|
55
-25%
|
37
-32%
|
20
-46%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(4)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
43
N/A
|
58
+35%
|
72
+24%
|
85
+19%
|
97
+14%
|
98
+1%
|
103
+5%
|
100
-3%
|
84
-16%
|
66
-21%
|
44
-33%
|
33
-25%
|
34
+4%
|
34
-1%
|
37
+8%
|
39
+6%
|
44
+14%
|
51
+16%
|
53
+3%
|
58
+10%
|
59
+2%
|
61
+4%
|
60
-2%
|
64
+7%
|
70
+10%
|
72
+3%
|
75
+4%
|
82
+9%
|
82
+0%
|
83
+1%
|
72
-13%
|
54
-25%
|
36
-33%
|
19
-46%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(36)
|
(53)
|
(65)
|
(82)
|
(93)
|
(93)
|
(98)
|
(101)
|
(89)
|
(72)
|
(45)
|
(35)
|
(38)
|
(38)
|
(39)
|
(43)
|
(46)
|
(52)
|
(53)
|
(60)
|
(62)
|
(64)
|
(61)
|
(67)
|
(73)
|
(77)
|
(82)
|
(87)
|
(87)
|
(86)
|
(79)
|
(62)
|
(46)
|
(28)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(17)
|
(9)
|
(9)
|
(10)
|
(18)
|
(8)
|
(9)
|
(8)
|
(16)
|
(9)
|
(9)
|
(9)
|
(16)
|
(13)
|
(13)
|
(14)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(16)
|
(17)
|
(17)
|
(24)
|
(25)
|
(24)
|
(23)
|
(21)
|
(20)
|
(19)
|
(16)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(29)
|
(45)
|
(48)
|
(70)
|
(82)
|
(81)
|
(79)
|
(92)
|
(79)
|
(64)
|
(28)
|
(26)
|
(29)
|
(29)
|
(21)
|
(30)
|
(33)
|
(38)
|
(34)
|
(40)
|
(41)
|
(44)
|
(41)
|
(50)
|
(56)
|
(59)
|
(57)
|
(62)
|
(62)
|
(62)
|
(57)
|
(41)
|
(26)
|
(12)
|
|
| Operating Income |
7
N/A
|
5
-23%
|
7
+31%
|
3
-52%
|
5
+42%
|
5
+17%
|
5
-7%
|
(1)
N/A
|
(5)
-443%
|
(6)
-27%
|
(1)
+79%
|
(3)
-87%
|
(4)
-59%
|
(4)
-7%
|
(2)
+55%
|
(4)
-114%
|
(2)
+61%
|
(1)
+43%
|
0
N/A
|
(2)
N/A
|
(3)
-24%
|
(3)
-14%
|
(1)
+80%
|
(2)
-291%
|
(3)
-21%
|
(4)
-47%
|
(7)
-59%
|
(6)
+19%
|
(5)
+17%
|
(4)
+20%
|
(7)
-91%
|
(8)
-13%
|
(9)
-15%
|
(9)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
(2)
|
0
|
(4)
|
(4)
|
(10)
|
0
|
3
|
4
|
(0)
|
1
|
1
|
1
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(5)
|
(10)
|
(5)
|
(5)
|
(5)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
5
-17%
|
4
-21%
|
2
-47%
|
(0)
N/A
|
(0)
+6%
|
(3)
-782%
|
(2)
+26%
|
(3)
-45%
|
(4)
-33%
|
(3)
+37%
|
(4)
-37%
|
(5)
-30%
|
(6)
-21%
|
(7)
-14%
|
(6)
+14%
|
(3)
+41%
|
(3)
+21%
|
(1)
+63%
|
(1)
-35%
|
(2)
-72%
|
(2)
+5%
|
(2)
+2%
|
(4)
-85%
|
(4)
0%
|
(6)
-41%
|
(13)
-132%
|
(12)
+10%
|
(10)
+9%
|
(14)
-35%
|
(12)
+13%
|
(13)
-3%
|
(14)
-9%
|
(9)
+37%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
4
|
4
|
2
|
0
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(14)
|
(13)
|
(12)
|
(15)
|
(12)
|
(13)
|
(14)
|
(9)
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
4
N/A
|
4
-5%
|
2
-42%
|
0
-85%
|
(2)
N/A
|
(2)
+14%
|
(4)
-167%
|
(3)
+17%
|
(4)
-25%
|
(5)
-21%
|
(3)
+43%
|
(4)
-29%
|
(5)
-28%
|
(6)
-21%
|
(7)
-26%
|
(6)
+14%
|
(4)
+36%
|
(3)
+16%
|
(1)
+61%
|
(2)
-27%
|
(3)
-55%
|
(2)
+8%
|
(2)
+30%
|
(3)
-101%
|
(3)
0%
|
(5)
-48%
|
(13)
-168%
|
(12)
+9%
|
(11)
+8%
|
(15)
-34%
|
(12)
+16%
|
(13)
-5%
|
(14)
-11%
|
(9)
+38%
|
|
| EPS (Diluted) |
3.28
N/A
|
3.06
-7%
|
1.75
-43%
|
0.26
-85%
|
-1.51
N/A
|
-1.3
+14%
|
-3.33
-156%
|
-3.06
+8%
|
-3.81
-25%
|
-4.63
-22%
|
-2.64
+43%
|
-3.4
-29%
|
-4.35
-28%
|
-5.29
-22%
|
-6.69
-26%
|
-5.75
+14%
|
-3.67
+36%
|
-3.08
+16%
|
-1.19
+61%
|
-1.51
-27%
|
-2.3
-52%
|
-2.15
+7%
|
-1.51
+30%
|
-3.03
-101%
|
-3.05
-1%
|
-4.5
-48%
|
-12.09
-169%
|
-10.96
+9%
|
-10.04
+8%
|
-13.43
-34%
|
-11.23
+16%
|
-11.76
-5%
|
-13.1
-11%
|
-8.09
+38%
|
|
Switch to:
Switch to:
See Also
Discover More
