Belships ASA
XBER:NS6
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Belships ASA
XBER:NS6
|
NO |
|
Wickes Group PLC
LSE:WIX
|
UK |
|
Sichuan Meifeng Chemical Industry Co Ltd
SZSE:000731
|
CN |
|
Ncl Industries Ltd
NSE:NCLIND
|
IN |
|
N
|
Nippon Yusen KK
OTC:NPNYY
|
JP |
|
Sun&L Co Ltd
KRX:002820
|
KR |
|
RPA Holdings Inc
TSE:6572
|
JP |
|
A
|
Ashford Inc
AMEX:AINC
|
US |
|
P
|
Persol Holdings Co Ltd
TSE:2181
|
JP |
|
C
|
Carmel Corp Ltd
TASE:CRML
|
IL |
|
Lotte Tour Development Co Ltd
KRX:032350
|
KR |
Income Statement
Earnings Waterfall
Belships ASA
Income Statement
Belships ASA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
4
|
5
|
7
|
8
|
9
|
11
|
12
|
12
|
13
|
14
|
14
|
13
|
14
|
16
|
17
|
20
|
23
|
26
|
29
|
32
|
33
|
33
|
32
|
31
|
30
|
30
|
|
| Revenue |
22
N/A
|
21
-5%
|
21
+2%
|
22
+1%
|
22
+2%
|
23
+5%
|
24
+3%
|
25
+4%
|
25
+3%
|
26
+2%
|
26
+0%
|
26
+1%
|
125
+375%
|
144
+15%
|
169
+17%
|
198
+17%
|
133
-33%
|
214
+61%
|
221
+3%
|
221
+0%
|
162
-27%
|
174
+8%
|
176
+1%
|
196
+11%
|
226
+16%
|
284
+25%
|
412
+45%
|
595
+45%
|
816
+37%
|
966
+18%
|
1 053
+9%
|
1 024
-3%
|
931
-9%
|
820
-12%
|
712
-13%
|
627
-12%
|
567
-10%
|
575
+1%
|
513
-11%
|
476
-7%
|
415
-13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(12)
|
(19)
|
(26)
|
(11)
|
(31)
|
(29)
|
(25)
|
(30)
|
(40)
|
(43)
|
(51)
|
(61)
|
(76)
|
(92)
|
(114)
|
(165)
|
(163)
|
(198)
|
(223)
|
(205)
|
(211)
|
(180)
|
(156)
|
(139)
|
(145)
|
(129)
|
(113)
|
(98)
|
|
| Gross Profit |
13
N/A
|
17
+31%
|
18
+1%
|
18
+1%
|
15
-15%
|
18
+21%
|
18
-1%
|
18
-3%
|
17
-2%
|
18
+2%
|
18
0%
|
18
+4%
|
117
+538%
|
133
+14%
|
150
+13%
|
172
+15%
|
122
-29%
|
183
+50%
|
191
+4%
|
196
+2%
|
131
-33%
|
134
+2%
|
133
-1%
|
144
+9%
|
165
+14%
|
208
+26%
|
320
+54%
|
482
+51%
|
651
+35%
|
802
+23%
|
855
+7%
|
800
-6%
|
726
-9%
|
609
-16%
|
532
-13%
|
471
-11%
|
428
-9%
|
430
+0%
|
384
-11%
|
363
-6%
|
317
-13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(13)
|
(12)
|
(12)
|
(10)
|
(13)
|
(13)
|
(13)
|
(11)
|
(11)
|
(10)
|
(10)
|
(110)
|
(114)
|
(133)
|
(162)
|
(99)
|
(155)
|
(161)
|
(166)
|
(120)
|
(127)
|
(136)
|
(152)
|
(171)
|
(214)
|
(291)
|
(405)
|
(520)
|
(628)
|
(674)
|
(629)
|
(573)
|
(469)
|
(399)
|
(355)
|
(322)
|
(335)
|
(296)
|
(279)
|
(250)
|
|
| Selling, General & Administrative |
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(3)
|
(3)
|
(2)
|
(94)
|
(15)
|
(29)
|
(46)
|
(88)
|
(124)
|
(124)
|
(121)
|
(66)
|
(59)
|
(61)
|
(73)
|
(102)
|
(135)
|
(207)
|
(307)
|
(406)
|
(517)
|
(558)
|
(517)
|
(458)
|
(351)
|
(279)
|
(231)
|
(199)
|
(211)
|
(179)
|
(167)
|
(146)
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(11)
|
(14)
|
(17)
|
(23)
|
(25)
|
(28)
|
(31)
|
(27)
|
(28)
|
(27)
|
(27)
|
(29)
|
(29)
|
(32)
|
(36)
|
(39)
|
(42)
|
(44)
|
(44)
|
(46)
|
(45)
|
(44)
|
(42)
|
(37)
|
|
| Other Operating Expenses |
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
(10)
|
(93)
|
(96)
|
(109)
|
(3)
|
(18)
|
(22)
|
(28)
|
(31)
|
(43)
|
(47)
|
(48)
|
(41)
|
(52)
|
(57)
|
(71)
|
(85)
|
(81)
|
(84)
|
(76)
|
(76)
|
(76)
|
(76)
|
(79)
|
(77)
|
(79)
|
(74)
|
(70)
|
(68)
|
|
| Operating Income |
4
N/A
|
4
+1%
|
5
+20%
|
6
+11%
|
5
-8%
|
5
+1%
|
5
+2%
|
5
-6%
|
6
+28%
|
7
+11%
|
7
+2%
|
8
+15%
|
7
-15%
|
18
+157%
|
17
-7%
|
10
-39%
|
23
+118%
|
29
+26%
|
30
+6%
|
29
-3%
|
11
-63%
|
7
-40%
|
(3)
N/A
|
(8)
-135%
|
(5)
+32%
|
(6)
-15%
|
29
N/A
|
77
+165%
|
131
+70%
|
175
+33%
|
181
+4%
|
172
-5%
|
153
-11%
|
140
-8%
|
133
-5%
|
116
-13%
|
106
-9%
|
94
-11%
|
88
-7%
|
84
-4%
|
67
-20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(2)
|
7
|
10
|
13
|
4
|
(5)
|
(17)
|
(26)
|
(23)
|
(25)
|
(22)
|
(20)
|
(23)
|
|
| Non-Reccuring Items |
(3)
|
(5)
|
(11)
|
(12)
|
(32)
|
(46)
|
(40)
|
(35)
|
(15)
|
1
|
1
|
1
|
9
|
0
|
0
|
9
|
0
|
0
|
0
|
(1)
|
4
|
7
|
2
|
2
|
(2)
|
(5)
|
(0)
|
(0)
|
15
|
28
|
28
|
38
|
22
|
10
|
10
|
0
|
0
|
0
|
6
|
12
|
12
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(6)
|
(2)
|
(1)
|
3
|
4
|
2
|
3
|
1
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(2)
N/A
|
(4)
-144%
|
(8)
-110%
|
(10)
-19%
|
(30)
-212%
|
(44)
-48%
|
(40)
+10%
|
(36)
+11%
|
(14)
+59%
|
3
N/A
|
3
+13%
|
5
+41%
|
16
+245%
|
16
-1%
|
15
-6%
|
17
+18%
|
19
+12%
|
23
+17%
|
23
+2%
|
19
-17%
|
7
-65%
|
4
-37%
|
(11)
N/A
|
(15)
-43%
|
(17)
-13%
|
(21)
-20%
|
20
N/A
|
69
+240%
|
142
+105%
|
206
+45%
|
212
+3%
|
217
+2%
|
177
-18%
|
144
-19%
|
129
-10%
|
95
-27%
|
85
-10%
|
72
-15%
|
73
+1%
|
75
+4%
|
55
-26%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
19
|
15
|
6
|
(9)
|
(30)
|
(26)
|
(17)
|
(2)
|
(1)
|
(0)
|
(0)
|
(8)
|
(7)
|
(5)
|
(4)
|
6
|
|
| Income from Continuing Operations |
(2)
|
(4)
|
(8)
|
(10)
|
(30)
|
(45)
|
(40)
|
(36)
|
(15)
|
3
|
3
|
4
|
15
|
15
|
14
|
17
|
19
|
22
|
23
|
19
|
5
|
3
|
(12)
|
(17)
|
(18)
|
(1)
|
36
|
75
|
133
|
176
|
185
|
200
|
175
|
143
|
129
|
94
|
77
|
66
|
67
|
71
|
61
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(4)
|
(11)
|
(21)
|
(29)
|
(41)
|
(38)
|
(31)
|
(28)
|
(20)
|
(17)
|
(14)
|
(10)
|
(8)
|
(7)
|
(7)
|
(3)
|
|
| Net Income (Common) |
(2)
N/A
|
(4)
-137%
|
(8)
-107%
|
(10)
-19%
|
(30)
-208%
|
(45)
-48%
|
(40)
+10%
|
(36)
+11%
|
(15)
+59%
|
3
N/A
|
3
+14%
|
4
+45%
|
15
+252%
|
14
-5%
|
14
-1%
|
16
+15%
|
18
+12%
|
21
+15%
|
21
+1%
|
17
-20%
|
3
-79%
|
2
-53%
|
(13)
N/A
|
(17)
-30%
|
(20)
-18%
|
(5)
+75%
|
24
N/A
|
54
+120%
|
104
+93%
|
136
+31%
|
147
+8%
|
169
+15%
|
147
-13%
|
123
-16%
|
121
-2%
|
89
-26%
|
76
-15%
|
66
-13%
|
60
-9%
|
64
+6%
|
58
-9%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.08
-167%
|
-0.18
-125%
|
-0.21
-17%
|
-0.65
-210%
|
-0.96
-48%
|
-0.86
+10%
|
-0.76
+12%
|
-0.31
+59%
|
0.06
N/A
|
0.07
+17%
|
0.1
+43%
|
0.32
+220%
|
0.21
-34%
|
0.29
+38%
|
0.32
+10%
|
0.19
-41%
|
0.1
-47%
|
0.15
+50%
|
0.08
-47%
|
0.03
-63%
|
0.02
-33%
|
-0.06
N/A
|
-0.08
-33%
|
-0.09
-12%
|
-0.03
+67%
|
0.13
N/A
|
0.29
+123%
|
0.41
+41%
|
0.63
+54%
|
0.65
+3%
|
0.68
+5%
|
0.69
+1%
|
0.52
-25%
|
0.49
-6%
|
0.35
-29%
|
0.3
-14%
|
0.29
-3%
|
0.24
-17%
|
0.26
+8%
|
0.24
-8%
|
|