Standrew SA
WSE:STD
Income Statement
Earnings Waterfall
Standrew SA
Income Statement
Standrew SA
| 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 |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
21
N/A
|
22
+6%
|
21
-5%
|
22
+4%
|
22
+1%
|
22
0%
|
23
+5%
|
22
-5%
|
21
-6%
|
19
-9%
|
18
-7%
|
16
-11%
|
14
-9%
|
14
-3%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(16)
|
(16)
|
(15)
|
(17)
|
(17)
|
(18)
|
(19)
|
(18)
|
(16)
|
(16)
|
(13)
|
(11)
|
(10)
|
(10)
|
|
| Gross Profit |
5
N/A
|
6
+17%
|
6
-6%
|
5
-6%
|
5
-10%
|
4
-10%
|
4
-3%
|
5
+11%
|
5
+3%
|
3
-32%
|
5
+41%
|
5
0%
|
4
-16%
|
4
+15%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
2
N/A
|
3
+46%
|
2
-31%
|
1
-24%
|
1
-36%
|
0
-59%
|
1
+64%
|
1
+59%
|
1
-1%
|
(1)
N/A
|
1
N/A
|
1
+1%
|
(0)
N/A
|
0
N/A
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
2
+64%
|
1
-49%
|
1
-34%
|
0
-46%
|
(0)
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
(1)
-126%
|
0
N/A
|
0
+34%
|
(0)
N/A
|
(1)
-208%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
|
| Net Income (Common) |
1
N/A
|
1
+64%
|
1
-50%
|
0
-37%
|
0
-48%
|
(0)
N/A
|
0
N/A
|
0
-67%
|
(0)
N/A
|
(1)
-92%
|
0
N/A
|
0
+385%
|
(0)
N/A
|
(1)
-188%
|
|
| EPS (Diluted) |
0.57
N/A
|
0.93
+63%
|
0.46
-51%
|
0.29
-37%
|
0.15
-48%
|
-0.2
N/A
|
0.1
N/A
|
0.03
-70%
|
-0.25
N/A
|
-0.48
-92%
|
0.01
N/A
|
0.02
+100%
|
-0.17
N/A
|
-0.5
-194%
|
|