Jastrzebska Spolka Weglowa SA
WSE:JSW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jastrzebska Spolka Weglowa SA
WSE:JSW
|
PL |
|
Z
|
ZhongWang Fabric Co Ltd
SSE:605003
|
CN |
|
Amvis Holdings Inc
TSE:7071
|
JP |
|
G
|
Ganges Securities Ltd
NSE:GANGESSECU
|
IN |
|
V
|
Vistra Corp
SWB:0V6
|
US |
|
Vertu Motors PLC
LSE:VTU
|
UK |
|
Cizzle Biotechnology Holdings PLC
LSE:CIZ
|
UK |
|
C
|
Centr Brands Corp
CNSX:CNTR
|
CA |
Income Statement
Earnings Waterfall
Jastrzebska Spolka Weglowa SA
Income Statement
Jastrzebska Spolka Weglowa SA
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
137
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
103
|
32
|
62
|
98
|
139
|
165
|
196
|
219
|
211
|
205
|
199
|
200
|
227
|
0
|
0
|
0
|
|
| Revenue |
7 289
N/A
|
8 072
+11%
|
8 484
+5%
|
8 963
+6%
|
9 377
+5%
|
9 466
+1%
|
9 352
-1%
|
9 136
-2%
|
8 821
-3%
|
8 644
-2%
|
8 298
-4%
|
7 692
-7%
|
7 632
-1%
|
7 117
-7%
|
6 649
-7%
|
6 623
0%
|
6 815
+3%
|
6 961
+2%
|
7 188
+3%
|
7 230
+1%
|
6 935
-4%
|
6 527
-6%
|
6 327
-3%
|
6 302
0%
|
6 731
+7%
|
7 705
+14%
|
8 531
+11%
|
8 852
+4%
|
8 877
+0%
|
9 012
+2%
|
9 117
+1%
|
9 479
+4%
|
9 810
+3%
|
9 787
0%
|
9 573
-2%
|
9 385
-2%
|
8 672
-8%
|
8 150
-6%
|
7 429
-9%
|
6 992
-6%
|
6 989
0%
|
7 019
+0%
|
7 710
+10%
|
8 562
+11%
|
10 629
+24%
|
13 562
+28%
|
17 355
+28%
|
19 922
+15%
|
20 199
+1%
|
19 726
-2%
|
17 893
-9%
|
16 149
-10%
|
15 339
-5%
|
14 295
-7%
|
12 917
-10%
|
12 205
-6%
|
11 326
-7%
|
10 349
-9%
|
9 864
-5%
|
9 469
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 727)
|
(4 917)
|
(5 210)
|
(5 665)
|
(5 962)
|
(6 220)
|
(6 152)
|
(6 266)
|
(6 386)
|
(6 513)
|
(6 633)
|
(6 489)
|
(6 480)
|
(6 325)
|
(6 335)
|
(6 446)
|
(6 820)
|
(7 064)
|
(7 169)
|
(7 187)
|
(6 985)
|
(6 528)
|
(6 135)
|
(5 898)
|
(5 502)
|
(5 414)
|
(5 449)
|
(5 386)
|
(5 638)
|
(5 818)
|
(6 123)
|
(6 478)
|
(6 938)
|
(7 277)
|
(7 374)
|
(7 277)
|
(7 068)
|
(7 157)
|
(7 030)
|
(7 206)
|
(7 337)
|
(7 431)
|
(7 790)
|
(7 970)
|
(8 034)
|
(8 358)
|
(8 885)
|
(9 205)
|
(9 483)
|
(10 079)
|
(10 441)
|
(11 130)
|
(11 491)
|
(11 812)
|
(11 985)
|
(11 752)
|
(12 083)
|
(12 048)
|
(11 777)
|
(11 831)
|
|
| Gross Profit |
2 562
N/A
|
3 155
+23%
|
3 274
+4%
|
3 299
+1%
|
3 415
+4%
|
3 246
-5%
|
3 199
-1%
|
2 870
-10%
|
2 435
-15%
|
2 130
-13%
|
1 665
-22%
|
1 203
-28%
|
1 153
-4%
|
792
-31%
|
314
-60%
|
177
-43%
|
(5)
N/A
|
(102)
-2 077%
|
19
N/A
|
44
+129%
|
(50)
N/A
|
(1)
+98%
|
192
N/A
|
403
+110%
|
1 230
+205%
|
2 292
+86%
|
3 083
+35%
|
3 466
+12%
|
3 239
-7%
|
3 194
-1%
|
2 995
-6%
|
3 001
+0%
|
2 871
-4%
|
2 510
-13%
|
2 199
-12%
|
2 108
-4%
|
1 604
-24%
|
992
-38%
|
399
-60%
|
(215)
N/A
|
(348)
-62%
|
(412)
-18%
|
(80)
+81%
|
592
N/A
|
2 595
+338%
|
5 204
+101%
|
8 470
+63%
|
10 718
+27%
|
10 716
0%
|
9 647
-10%
|
7 452
-23%
|
5 019
-33%
|
3 848
-23%
|
2 483
-35%
|
932
-62%
|
453
-51%
|
(757)
N/A
|
(1 699)
-125%
|
(1 913)
-13%
|
(2 363)
-24%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(608)
|
(637)
|
(1 225)
|
(1 257)
|
(1 020)
|
(672)
|
(280)
|
(377)
|
(1 014)
|
(1 249)
|
(1 126)
|
(1 067)
|
(974)
|
(885)
|
(753)
|
(811)
|
(879)
|
(788)
|
(1 092)
|
(1 114)
|
(574)
|
(3 804)
|
(3 546)
|
(3 929)
|
(758)
|
(904)
|
(974)
|
(752)
|
(102)
|
(172)
|
(223)
|
(237)
|
(621)
|
(700)
|
(643)
|
(752)
|
(955)
|
(680)
|
(693)
|
(663)
|
(984)
|
(930)
|
(931)
|
(915)
|
(955)
|
(955)
|
(1 087)
|
(1 120)
|
(1 156)
|
(1 200)
|
(1 245)
|
(1 361)
|
(1 469)
|
(1 510)
|
(1 456)
|
(1 428)
|
(1 371)
|
(1 362)
|
(1 317)
|
(1 311)
|
|
| Selling, General & Administrative |
(617)
|
(632)
|
(1 218)
|
(1 273)
|
(1 056)
|
(1 052)
|
(666)
|
(714)
|
(1 024)
|
(1 154)
|
(1 027)
|
(995)
|
(997)
|
(929)
|
(887)
|
(949)
|
(973)
|
(988)
|
(1 019)
|
(963)
|
(837)
|
(849)
|
(848)
|
(834)
|
(792)
|
(791)
|
(781)
|
(748)
|
(747)
|
(800)
|
(864)
|
(884)
|
(870)
|
(934)
|
(918)
|
(969)
|
(955)
|
(1 000)
|
(990)
|
(1 002)
|
(988)
|
(999)
|
(993)
|
(965)
|
(955)
|
(986)
|
(1 094)
|
(1 126)
|
(1 185)
|
(1 267)
|
(1 315)
|
(1 426)
|
(1 502)
|
(1 530)
|
(1 498)
|
(1 471)
|
(1 417)
|
(1 428)
|
(1 377)
|
(1 353)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
9
|
(5)
|
(7)
|
15
|
36
|
381
|
386
|
338
|
11
|
(94)
|
(99)
|
(71)
|
23
|
44
|
134
|
139
|
94
|
201
|
(73)
|
(150)
|
294
|
(2 955)
|
(2 698)
|
(3 095)
|
65
|
(112)
|
(194)
|
(4)
|
688
|
629
|
641
|
648
|
298
|
234
|
275
|
217
|
24
|
320
|
296
|
339
|
22
|
68
|
62
|
50
|
15
|
31
|
7
|
6
|
40
|
68
|
70
|
66
|
48
|
20
|
43
|
43
|
61
|
66
|
60
|
42
|
|
| Operating Income |
1 954
N/A
|
2 518
+29%
|
2 049
-19%
|
2 041
0%
|
2 395
+17%
|
2 575
+7%
|
2 919
+13%
|
2 493
-15%
|
1 421
-43%
|
882
-38%
|
540
-39%
|
136
-75%
|
179
+31%
|
(93)
N/A
|
(440)
-375%
|
(633)
-44%
|
(884)
-39%
|
(890)
-1%
|
(1 073)
-21%
|
(1 070)
+0%
|
(624)
+42%
|
(3 805)
-510%
|
(3 354)
+12%
|
(3 526)
-5%
|
472
N/A
|
1 388
+194%
|
2 108
+52%
|
2 715
+29%
|
3 137
+16%
|
3 022
-4%
|
2 772
-8%
|
2 764
0%
|
2 250
-19%
|
1 810
-20%
|
1 556
-14%
|
1 356
-13%
|
649
-52%
|
313
-52%
|
(294)
N/A
|
(877)
-198%
|
(1 332)
-52%
|
(1 342)
-1%
|
(1 011)
+25%
|
(323)
+68%
|
1 640
N/A
|
4 249
+159%
|
7 383
+74%
|
9 598
+30%
|
9 560
0%
|
8 448
-12%
|
6 207
-27%
|
3 659
-41%
|
2 379
-35%
|
973
-59%
|
(524)
N/A
|
(974)
-86%
|
(2 127)
-118%
|
(3 061)
-44%
|
(3 230)
-6%
|
(3 673)
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(83)
|
(63)
|
(51)
|
(37)
|
(50)
|
(27)
|
(24)
|
(22)
|
(84)
|
(44)
|
(62)
|
(84)
|
(56)
|
(97)
|
(96)
|
(99)
|
(113)
|
(118)
|
(139)
|
(137)
|
(202)
|
(131)
|
(162)
|
(150)
|
(211)
|
(174)
|
(91)
|
(83)
|
54
|
(21)
|
(65)
|
(69)
|
(70)
|
(53)
|
(34)
|
(54)
|
(8)
|
(203)
|
(200)
|
(164)
|
(152)
|
(92)
|
(86)
|
(162)
|
(151)
|
(285)
|
(236)
|
(90)
|
152
|
542
|
676
|
723
|
721
|
597
|
465
|
428
|
210
|
101
|
57
|
(55)
|
|
| Non-Reccuring Items |
(5)
|
0
|
0
|
0
|
356
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
297
|
94
|
0
|
0
|
9
|
(3 243)
|
0
|
0
|
0
|
(239)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
13
|
0
|
(1)
|
0
|
181
|
(40)
|
(544)
|
(356)
|
(383)
|
(397)
|
19
|
(128)
|
(322)
|
(293)
|
(392)
|
(426)
|
(252)
|
(297)
|
(117)
|
(164)
|
(223)
|
(262)
|
(6 531)
|
(6 515)
|
(6 438)
|
(7 048)
|
(764)
|
(798)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
|
| Pre-Tax Income |
1 866
N/A
|
2 455
+32%
|
1 998
-19%
|
2 004
+0%
|
2 699
+35%
|
2 548
-6%
|
2 895
+14%
|
2 471
-15%
|
1 277
-48%
|
838
-34%
|
478
-43%
|
52
-89%
|
110
+110%
|
(190)
N/A
|
(535)
-182%
|
(435)
+19%
|
(882)
-103%
|
(1 008)
-14%
|
(1 212)
-20%
|
(1 198)
+1%
|
(4 045)
-238%
|
(3 936)
+3%
|
(3 516)
+11%
|
(3 676)
-5%
|
20
N/A
|
1 214
+6 094%
|
2 018
+66%
|
2 632
+30%
|
3 124
+19%
|
3 001
-4%
|
2 707
-10%
|
2 695
0%
|
2 193
-19%
|
1 757
-20%
|
1 521
-13%
|
1 301
-14%
|
828
-36%
|
69
-92%
|
(1 038)
N/A
|
(1 397)
-35%
|
(1 868)
-34%
|
(1 831)
+2%
|
(1 078)
+41%
|
(612)
+43%
|
1 167
N/A
|
3 671
+215%
|
6 755
+84%
|
9 082
+34%
|
9 459
+4%
|
8 693
-8%
|
6 765
-22%
|
4 217
-38%
|
2 875
-32%
|
1 307
-55%
|
(6 592)
N/A
|
(7 063)
-7%
|
(8 357)
-18%
|
(10 010)
-20%
|
(3 941)
+61%
|
(4 530)
-15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(365)
|
(483)
|
(526)
|
(529)
|
(594)
|
(565)
|
(524)
|
(445)
|
(289)
|
(202)
|
(100)
|
(17)
|
(28)
|
38
|
103
|
139
|
225
|
243
|
273
|
221
|
760
|
788
|
706
|
727
|
(15)
|
(287)
|
(436)
|
(550)
|
(580)
|
(563)
|
(506)
|
(501)
|
(432)
|
(344)
|
(299)
|
(278)
|
(178)
|
(38)
|
166
|
254
|
330
|
323
|
184
|
101
|
(214)
|
(689)
|
(1 267)
|
(1 706)
|
(1 809)
|
(1 682)
|
(1 324)
|
(2 138)
|
(1 878)
|
(1 586)
|
(527)
|
844
|
1 072
|
1 372
|
643
|
747
|
|
| Income from Continuing Operations |
1 502
|
1 972
|
1 472
|
1 476
|
2 106
|
1 983
|
2 371
|
2 026
|
988
|
636
|
378
|
36
|
82
|
(152)
|
(432)
|
(296)
|
(657)
|
(765)
|
(939)
|
(977)
|
(3 285)
|
(3 148)
|
(2 810)
|
(2 949)
|
4
|
927
|
1 582
|
2 082
|
2 543
|
2 438
|
2 201
|
2 194
|
1 761
|
1 413
|
1 222
|
1 023
|
650
|
31
|
(872)
|
(1 143)
|
(1 537)
|
(1 508)
|
(894)
|
(512)
|
953
|
2 982
|
5 489
|
7 376
|
7 650
|
7 010
|
5 442
|
2 079
|
997
|
(279)
|
(7 118)
|
(6 219)
|
(7 285)
|
(8 638)
|
(3 298)
|
(3 783)
|
|
| Income to Minority Interest |
(48)
|
(56)
|
(35)
|
(24)
|
(19)
|
(10)
|
(9)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
20
|
21
|
20
|
19
|
2
|
4
|
5
|
4
|
(4)
|
(10)
|
(14)
|
(21)
|
(24)
|
(27)
|
(27)
|
(22)
|
(21)
|
(17)
|
(13)
|
(10)
|
(9)
|
(14)
|
(31)
|
(45)
|
(49)
|
(47)
|
(37)
|
(40)
|
(32)
|
(25)
|
(23)
|
(5)
|
(3)
|
(6)
|
54
|
48
|
42
|
43
|
(23)
|
(19)
|
|
| Net Income (Common) |
1 454
N/A
|
1 916
+32%
|
1 437
-25%
|
1 452
+1%
|
2 087
+44%
|
1 973
-5%
|
2 363
+20%
|
2 026
-14%
|
985
-51%
|
632
-36%
|
374
-41%
|
32
-92%
|
77
+145%
|
(155)
N/A
|
(433)
-180%
|
(299)
+31%
|
(659)
-120%
|
(767)
-16%
|
(940)
-23%
|
(978)
-4%
|
(3 266)
-234%
|
(3 127)
+4%
|
(2 790)
+11%
|
(2 930)
-5%
|
7
N/A
|
931
+13 796%
|
1 587
+70%
|
2 086
+31%
|
2 539
+22%
|
2 428
-4%
|
2 186
-10%
|
2 173
-1%
|
1 737
-20%
|
1 386
-20%
|
1 195
-14%
|
1 001
-16%
|
629
-37%
|
14
-98%
|
(885)
N/A
|
(1 154)
-30%
|
(1 546)
-34%
|
(1 522)
+2%
|
(925)
+39%
|
(557)
+40%
|
904
N/A
|
2 935
+225%
|
5 452
+86%
|
7 336
+35%
|
7 618
+4%
|
6 986
-8%
|
5 418
-22%
|
2 074
-62%
|
994
-52%
|
(285)
N/A
|
(7 064)
-2 375%
|
(6 171)
+13%
|
(7 242)
-17%
|
(8 595)
-19%
|
(3 321)
+61%
|
(3 802)
-14%
|
|
| EPS (Diluted) |
13.36
N/A
|
17.6
+32%
|
13.21
-25%
|
12.51
-5%
|
18.43
+47%
|
16.55
-10%
|
20.03
+21%
|
17.25
-14%
|
8.35
-52%
|
5.37
-36%
|
3.18
-41%
|
0.27
-92%
|
0.66
+144%
|
-1.32
N/A
|
-3.68
-179%
|
-2.54
+31%
|
-5.61
-121%
|
-6.53
-16%
|
-8.01
-23%
|
-8.33
-4%
|
-27.81
-234%
|
-26.63
+4%
|
-23.76
+11%
|
-24.95
-5%
|
0.06
N/A
|
7.93
+13 117%
|
13.51
+70%
|
17.76
+31%
|
21.62
+22%
|
20.68
-4%
|
18.62
-10%
|
18.51
-1%
|
14.8
-20%
|
11.81
-20%
|
10.18
-14%
|
8.53
-16%
|
5.36
-37%
|
0.12
-98%
|
-7.53
N/A
|
-9.83
-31%
|
-13.17
-34%
|
-12.98
+1%
|
-7.88
+39%
|
-4.74
+40%
|
7.7
N/A
|
25
+225%
|
46.44
+86%
|
62.48
+35%
|
64.88
+4%
|
59.5
-8%
|
46.15
-22%
|
17.66
-62%
|
8.47
-52%
|
-2.43
N/A
|
-60.17
-2 376%
|
-52.64
+13%
|
-61.68
-17%
|
-73.21
-19%
|
-28.29
+61%
|
-32.38
-14%
|
|