Hub.Tech SA
WSE:HUB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hub.Tech SA
WSE:HUB
|
PL |
|
PowerSchool Holdings Inc
NYSE:PWSC
|
US |
|
Godrej Industries Ltd
NSE:GODREJIND
|
IN |
|
Shanghai Jinjiang International Travel Co Ltd
SSE:900929
|
CN |
Income Statement
Earnings Waterfall
Hub.Tech SA
Income Statement
Hub.Tech SA
| 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 |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
119
N/A
|
129
+9%
|
145
+13%
|
162
+11%
|
165
+2%
|
166
+0%
|
177
+7%
|
156
-11%
|
176
+12%
|
209
+19%
|
225
+8%
|
218
-3%
|
218
0%
|
213
-2%
|
213
+0%
|
250
+17%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(40)
|
(49)
|
(56)
|
(64)
|
(73)
|
(73)
|
(82)
|
(65)
|
(74)
|
(93)
|
(101)
|
(85)
|
(80)
|
(74)
|
(76)
|
(111)
|
|
| Gross Profit |
78
N/A
|
80
+2%
|
89
+12%
|
98
+9%
|
92
-6%
|
93
+0%
|
95
+2%
|
92
-3%
|
102
+12%
|
116
+14%
|
124
+7%
|
133
+7%
|
138
+4%
|
139
+1%
|
138
-1%
|
139
+1%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(53)
|
(55)
|
(59)
|
(66)
|
(69)
|
(71)
|
(74)
|
(67)
|
(72)
|
(81)
|
(87)
|
(97)
|
(100)
|
(101)
|
(106)
|
(108)
|
|
| Selling, General & Administrative |
(25)
|
(24)
|
(25)
|
(23)
|
(25)
|
(25)
|
(26)
|
(31)
|
(33)
|
(36)
|
(39)
|
(42)
|
(44)
|
(45)
|
(47)
|
(50)
|
|
| Depreciation & Amortization |
(18)
|
(19)
|
(20)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
|
| Other Operating Expenses |
(9)
|
(12)
|
(14)
|
(28)
|
(29)
|
(31)
|
(32)
|
(22)
|
(25)
|
(31)
|
(35)
|
(42)
|
(43)
|
(42)
|
(45)
|
(44)
|
|
| Operating Income |
26
N/A
|
25
-5%
|
30
+23%
|
32
+6%
|
24
-27%
|
22
-8%
|
21
-4%
|
25
+18%
|
30
+22%
|
35
+19%
|
36
+3%
|
36
-2%
|
38
+6%
|
37
-2%
|
32
-15%
|
31
-3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(5)
|
(6)
|
(6)
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
25
N/A
|
24
-5%
|
30
+22%
|
31
+6%
|
23
-27%
|
21
-8%
|
20
-4%
|
24
+19%
|
30
+24%
|
35
+19%
|
37
+4%
|
30
-19%
|
32
+9%
|
32
-2%
|
26
-17%
|
31
+20%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(5)
|
(6)
|
(10)
|
(11)
|
(10)
|
(9)
|
(6)
|
(2)
|
(3)
|
(4)
|
(4)
|
(9)
|
(9)
|
(8)
|
(8)
|
(5)
|
|
| Income from Continuing Operations |
21
|
18
|
20
|
20
|
13
|
12
|
15
|
22
|
27
|
31
|
32
|
20
|
23
|
23
|
18
|
27
|
|
| Income to Minority Interest |
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
15
N/A
|
13
-9%
|
15
+17%
|
16
+2%
|
10
-36%
|
10
-3%
|
12
+25%
|
13
+10%
|
18
+32%
|
24
+34%
|
25
+4%
|
20
-19%
|
24
+20%
|
23
-5%
|
18
-21%
|
27
+46%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.04
-20%
|
0.03
-25%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.04
+33%
|
|