Dekuple
XBER:DLU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dekuple
XBER:DLU
|
FR |
|
I
|
ITmedia Inc
TSE:2148
|
JP |
|
Franklin BSP Lending Corp
OTC:BDVC
|
US |
|
PT ITSEC Asia Tbk
IDX:CYBR
|
ID |
|
Senestech Inc
NASDAQ:SNES
|
US |
|
Enea AB
STO:ENEA
|
SE |
|
Vitura Health Ltd
ASX:VIT
|
AU |
|
S
|
Samil C&S Co Ltd
KRX:004440
|
KR |
|
D
|
Delek Group Ltd
TASE:DLEKG
|
IL |
|
Foxconn Interconnect Technology Ltd
HKEX:6088
|
TW |
|
Dynacor Group Inc
F:OA5
|
CA |
|
C
|
CamRanh Port JSC
VN:CCR
|
VN |
|
M
|
Metro Bank Holdings PLC
OTC:MTRBF
|
UK |
|
SPI Energy Co Ltd
NASDAQ:SPI
|
HK |
|
M
|
Mytilineos SA
ATHEX:MYTIL
|
GR |
|
Bridgford Foods Corp
NASDAQ:BRID
|
US |
|
George Risk Industries Inc
OTC:RSKIA
|
US |
|
B
|
Bell Equipment Ltd
JSE:BEL
|
ZA |
Income Statement
Earnings Waterfall
Dekuple
Income Statement
Dekuple
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
1
|
|
| Revenue |
181
N/A
|
188
+4%
|
200
+6%
|
208
+4%
|
218
+5%
|
231
+6%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(92)
|
(90)
|
(93)
|
(96)
|
(106)
|
(116)
|
|
| Gross Profit |
89
N/A
|
98
+10%
|
107
+9%
|
112
+5%
|
112
0%
|
114
+2%
|
|
| Operating Income | |||||||
| Operating Expenses |
(73)
|
(84)
|
(90)
|
(94)
|
(98)
|
(102)
|
|
| Selling, General & Administrative |
(69)
|
(78)
|
(83)
|
(87)
|
(89)
|
(92)
|
|
| Depreciation & Amortization |
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
1
|
(0)
|
1
|
1
|
(1)
|
(1)
|
|
| Operating Income |
16
N/A
|
14
-16%
|
17
+26%
|
18
+3%
|
14
-22%
|
13
-8%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
1
|
1
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
16
N/A
|
14
-14%
|
18
+30%
|
19
+5%
|
15
-21%
|
13
-11%
|
|
| Net Income | |||||||
| Tax Provision |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
12
|
10
|
13
|
14
|
10
|
9
|
|
| Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Equity Earnings Affiliates |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
11
N/A
|
9
-14%
|
12
+34%
|
13
+4%
|
10
-22%
|
8
-17%
|
|
| EPS (Diluted) |
2.64
N/A
|
2.28
-14%
|
3.06
+34%
|
3.19
+4%
|
2.47
-23%
|
2.05
-17%
|
|