Starward Industries SA
WSE:STA
Income Statement
Earnings Waterfall
Starward Industries SA
Income Statement
Starward Industries 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2
N/A
|
2
+7%
|
3
+16%
|
3
+4%
|
3
+13%
|
4
+7%
|
4
+3%
|
4
+3%
|
3
-12%
|
3
-13%
|
2
-18%
|
2
-26%
|
2
-8%
|
2
-6%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
2
N/A
|
2
+8%
|
3
+20%
|
3
+5%
|
3
+13%
|
4
+6%
|
4
+3%
|
4
+3%
|
3
-12%
|
3
-12%
|
2
-18%
|
2
-26%
|
2
-8%
|
2
-6%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(2)
N/A
|
(2)
-5%
|
(2)
-1%
|
(2)
+10%
|
(2)
-11%
|
(2)
-7%
|
(2)
+16%
|
(2)
-5%
|
(2)
+16%
|
(1)
+17%
|
(1)
-9%
|
(1)
+27%
|
(1)
-4%
|
(1)
-6%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(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
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
-6%
|
(2)
-1%
|
(2)
+14%
|
(2)
-10%
|
(2)
-6%
|
(2)
+14%
|
(2)
-8%
|
(2)
+15%
|
(1)
+14%
|
(1)
-7%
|
(1)
+25%
|
(1)
-5%
|
(1)
-8%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
-5%
|
(2)
-1%
|
(2)
+18%
|
(2)
-14%
|
(2)
-8%
|
(2)
+13%
|
(2)
-10%
|
(2)
+17%
|
(2)
+16%
|
(2)
-6%
|
(1)
+33%
|
(1)
-6%
|
(1)
-8%
|
|
| EPS (Diluted) |
-1.14
N/A
|
-1.2
-5%
|
-1.15
+4%
|
-0.95
+17%
|
-1.1
-16%
|
-1.18
-7%
|
-1.03
+13%
|
-1.13
-10%
|
-0.94
+17%
|
-0.78
+17%
|
-0.83
-6%
|
-0.56
+33%
|
-0.59
-5%
|
-0.64
-8%
|
|