K	Kurita Water Industries Ltd XMUN:KWI	JP
	Cerillion PLC LSE:CER	UK
N	Navamedic ASA XBER:N1A	NO
	Unidata SpA F:K6V0	IT
V	Viva Wine Group AB STO:VIVA	SE
	Gilat Satellite Networks Ltd NASDAQ:GILT	IL

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	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	Dec-2025	Mar-2026
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	6	0	0	5	14	21	34	46	68	82	88	93	88	80	78	70	61	63	60	60	62	63	84	127	159	189	276	268	261	273	187	257	303	339	352	0	0	0	355	0	0	0	296	0	0	0	249	0	0	0	300	0	0	0	427	0	0	0	916	0	0	0	1 120	0	0	0	1 434
Revenue	91 247 N/A	96 511 +6%	101 240 +5%	102 885 +2%	102 569 0%	103 675 +1%	109 115 +5%	117 557 +8%	128 754 +10%	135 912 +6%	136 485 +0%	139 474 +2%	140 047 +0%	141 033 +1%	138 599 -2%	134 090 -3%	126 743 -5%	123 458 -3%	126 075 +2%	127 354 +1%	129 236 +1%	181 234 +40%	180 281 -1%	183 038 +2%	185 402 +1%	193 792 +5%	195 817 +1%	194 513 -1%	190 050 -2%	180 143 -5%	176 428 -2%	172 679 -2%	174 283 +1%	178 137 +2%	180 430 +1%	184 321 +2%	187 515 +2%	189 398 +1%	193 040 +2%	198 360 +3%	205 080 +3%	214 372 +5%	218 265 +2%	220 265 +1%	217 596 -1%	214 187 -2%	216 101 +1%	218 483 +1%	225 612 +3%	236 815 +5%	250 791 +6%	255 249 +2%	264 962 +4%	257 331 -3%	259 359 +1%	262 547 +1%	262 743 +0%	264 807 +1%	261 481 -1%	264 060 +1%	265 741 +1%	267 749 +1%	269 967 +1%	271 975 +1%	280 964 +3%	288 207 +3%	299 667 +4%	313 647 +5%	328 689 +5%	344 608 +5%	360 491 +5%	372 289 +3%	379 576 +2%	384 825 +1%	388 260 +1%	391 992 +1%	398 992 +2%	408 888 +2%	406 834 -1%	411 654 +1%	411 650 0%	402 889 -2%
Gross Profit
Cost of Revenue	(61 684)	(65 270)	(68 695)	(69 854)	(71 119)	(72 197)	(75 541)	(80 148)	(87 787)	(92 570)	(91 831)	(92 868)	(93 336)	(94 428)	(93 475)	(89 618)	(83 337)	(79 585)	(81 345)	(82 189)	(83 425)	(118 573)	(117 902)	(120 314)	(121 916)	(127 905)	(130 077)	(129 973)	(127 747)	(121 047)	(118 490)	(116 778)	(118 728)	(122 870)	(124 768)	(127 356)	(130 120)	(130 509)	(132 164)	(134 541)	(137 321)	(143 964)	(147 100)	(149 322)	(148 101)	(145 455)	(146 756)	(147 543)	(152 760)	(160 476)	(172 543)	(176 229)	(182 132)	(174 670)	(173 162)	(172 779)	(171 171)	(172 092)	(169 450)	(171 951)	(172 810)	(173 073)	(173 347)	(173 082)	(178 374)	(183 928)	(192 670)	(202 431)	(213 226)	(224 911)	(237 708)	(247 253)	(252 016)	(252 983)	(253 080)	(252 242)	(255 150)	(260 801)	(258 915)	(260 408)	(258 892)	(249 734)
Gross Profit	29 563 N/A	31 241 +6%	32 545 +4%	33 031 +1%	31 450 -5%	31 478 +0%	33 574 +7%	37 409 +11%	40 967 +10%	43 342 +6%	44 654 +3%	46 606 +4%	46 711 +0%	46 605 0%	45 124 -3%	44 472 -1%	43 406 -2%	43 873 +1%	44 730 +2%	45 165 +1%	45 811 +1%	62 661 +37%	62 379 0%	62 724 +1%	63 486 +1%	65 887 +4%	65 740 0%	64 540 -2%	62 303 -3%	59 096 -5%	57 938 -2%	55 901 -4%	55 555 -1%	55 267 -1%	55 662 +1%	56 965 +2%	57 395 +1%	58 889 +3%	60 876 +3%	63 819 +5%	67 759 +6%	70 408 +4%	71 165 +1%	70 943 0%	69 495 -2%	68 732 -1%	69 345 +1%	70 940 +2%	72 852 +3%	76 339 +5%	78 248 +3%	79 020 +1%	82 830 +5%	82 661 0%	86 197 +4%	89 768 +4%	91 572 +2%	92 715 +1%	92 031 -1%	92 109 +0%	92 931 +1%	94 676 +2%	96 620 +2%	98 893 +2%	102 590 +4%	104 279 +2%	106 997 +3%	111 216 +4%	115 463 +4%	119 697 +4%	122 783 +3%	125 036 +2%	127 560 +2%	131 842 +3%	135 180 +3%	139 750 +3%	143 842 +3%	148 087 +3%	147 919 0%	151 246 +2%	152 758 +1%	153 155 +0%
Operating Income
Operating Expenses	(24 791)	(24 523)	(24 684)	(24 975)	(25 282)	(25 507)	(25 712)	(25 824)	(25 972)	(26 578)	(26 769)	(27 011)	(26 797)	(27 411)	(27 714)	(27 117)	(25 975)	(25 456)	(25 830)	(26 211)	(26 418)	(35 526)	(36 022)	(35 990)	(36 159)	(36 504)	(36 773)	(37 322)	(37 890)	(38 107)	(41 151)	(39 064)	(39 398)	(40 381)	(41 021)	(40 342)	(39 914)	(39 454)	(43 391)	(46 386)	(47 099)	(50 575)	(51 374)	(50 821)	(50 056)	(49 280)	(50 380)	(50 978)	(52 192)	(53 864)	(55 124)	(56 222)	(61 922)	(56 898)	(57 720)	(59 453)	(59 943)	(66 837)	(68 833)	(67 088)	(66 780)	(64 980)	(65 123)	(68 637)	(69 144)	(71 503)	(70 702)	(73 887)	(77 600)	(82 632)	(91 973)	(94 038)	(95 654)	(90 494)	(93 442)	(95 314)	(98 419)	(98 919)	(116 479)	(116 562)	(115 965)	(94 865)
Selling, General & Administrative	(24 791)	(24 557)	(24 684)	(24 975)	(25 248)	(25 443)	(25 465)	(25 481)	(25 903)	(26 507)	(26 680)	(26 948)	(25 836)	(27 058)	(23 977)	(23 545)	(23 030)	(22 533)	(22 879)	(23 224)	(23 396)	(31 301)	(32 466)	(33 787)	(34 956)	(32 271)	(36 771)	(37 321)	(37 889)	(33 744)	(38 725)	(39 062)	(39 395)	(35 846)	(40 322)	(40 144)	(39 914)	(35 057)	(41 328)	(44 321)	(47 099)	(45 305)	(51 153)	(50 600)	(50 055)	(44 242)	(50 119)	(50 978)	(52 192)	(48 605)	(54 772)	(55 767)	(56 847)	(47 229)	(59 373)	(61 263)	(63 876)	(54 541)	(65 329)	(65 511)	(64 968)	(52 632)	(66 893)	(68 141)	(69 514)	(57 884)	(73 603)	(76 542)	(79 342)	(66 578)	(83 056)	(84 995)	(86 887)	(73 707)	(92 224)	(94 537)	(96 943)	(82 268)	(99 184)	(99 695)	(100 006)	(95 811)
R&D	0	0	0	0	0	0	0	0	0	0	0	0	(1 073)	(2 404)	(3 391)	(3 226)	(2 945)	(2 923)	(2 951)	(2 987)	(3 022)	(4 225)	0	0	0	(4 232)	0	0	0	(4 362)	0	0	0	(4 534)	0	0	0	(4 397)	0	0	0	0	0	0	0	(5 038)	0	0	0	(5 258)	0	0	0	(5 490)	0	0	0	(5 693)	0	0	0	(5 317)	0	0	0	(5 386)	0	0	0	(6 344)	0	0	0	(7 412)	0	0	0	(8 095)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 275)	0	0	0	(5 826)	0	0	0	(7 257)	0	0	0	(8 064)	0	0	0	(8 184)	0	0	0	(8 667)	0	0	0	(8 539)	0	0	0	0
Other Operating Expenses	0	34	0	0	(34)	(64)	(247)	(343)	(69)	(71)	(89)	(63)	112	2 051	(346)	(346)	0	0	0	0	0	0	(3 556)	(2 203)	(1 203)	(1)	(2)	(1)	0	(1)	(2 426)	(2)	(3)	(1)	(699)	(198)	0	0	(2 063)	(2 065)	0	(5 270)	(221)	(221)	(1)	0	(261)	0	0	(1)	(352)	(455)	(5 075)	96	1 653	1 810	3 933	(777)	(3 504)	(1 577)	(1 812)	226	1 770	(496)	370	(169)	2 901	2 655	1 742	(1 526)	(8 917)	(9 043)	(8 767)	(708)	(1 218)	(777)	(1 476)	(17)	(17 295)	(16 867)	(15 959)	946
Operating Income	4 772 N/A	6 718 +41%	7 861 +17%	8 056 +2%	6 168 -23%	5 971 -3%	7 862 +32%	11 585 +47%	14 995 +29%	16 764 +12%	17 885 +7%	19 595 +10%	19 914 +2%	19 194 -4%	17 410 -9%	17 355 0%	17 431 +0%	18 417 +6%	18 900 +3%	18 954 +0%	19 393 +2%	27 135 +40%	26 357 -3%	26 734 +1%	27 327 +2%	29 383 +8%	28 967 -1%	27 218 -6%	24 413 -10%	20 989 -14%	16 787 -20%	16 837 +0%	16 157 -4%	14 886 -8%	14 641 -2%	16 623 +14%	17 481 +5%	19 435 +11%	17 485 -10%	17 433 0%	20 660 +19%	19 833 -4%	19 791 0%	20 122 +2%	19 439 -3%	19 452 +0%	18 965 -3%	19 962 +5%	20 660 +3%	22 475 +9%	23 124 +3%	22 798 -1%	20 908 -8%	25 763 +23%	28 477 +11%	30 315 +6%	31 629 +4%	25 878 -18%	23 198 -10%	25 021 +8%	26 151 +5%	29 696 +14%	31 497 +6%	30 256 -4%	33 446 +11%	32 776 -2%	36 295 +11%	37 329 +3%	37 863 +1%	37 065 -2%	30 810 -17%	30 998 +1%	31 906 +3%	41 348 +30%	41 738 +1%	44 436 +6%	45 423 +2%	49 168 +8%	31 440 -36%	34 684 +10%	36 793 +6%	58 290 +58%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	245	292	704	607	671	488	537	492	524	590	767	768	857	735	774	816	744	1 174	1 116	1 116	1 111	917	736	734	761	752	880	642	732	477	159	192	412	1 011	613	709	440	1 986	621	511	492	503	323	477	(676)	96	(1 209)	(1 703)	(2 217)	(977)	(2 397)	(5 348)	(5 180)	(5 625)	(4 523)	(905)	402	1 105	131	(177)	(250)	581	564	470	496	600	282	297	334	(129)
Non-Recurring Items	1 414	1 421	0	0	0	(183)	0	0	(2)	0	0	175	0	0	(1 702)	(1 056)	(1 023)	1 455	809	776	(5)	(272)	0	(301)	(905)	(857)	(608)	(2 916)	(2 307)	(3 772)	0	(583)	(773)	(720)	0	0	(809)	(2 093)	0	0	(1 349)	(221)	0	0	(263)	(259)	0	(53)	3 355	978	0	0	(935)	(6 000)	0	0	0	717	0	0	0	433	0	0	0	2 928	0	0	0	(8 020)	0	0	0	(244)	0	0	0	(17 947)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(136)	(136)	(136)	0	0	(73)	0	0	0	0	139	1 040	1 046	1 048	1 051	0	0	0	0	0	0	0	0	(5)	(4)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	39	148	353	499	543	998	911	796	525	665	783	818	503	439	86	120	(75)	(23)	1	177	214	397	216	90	129	276	221	(1 096)	(1 043)	334	(1 027)	323	476	292	365	551	487	373	400	261	199	322	306	251	588	261	681	688	256	96	87	42	102	1	0	0	0	0	(1)	0	(2)	(2)	0	0	(2)	0	0	1	0	1	3	0	0	1	1	0	0	0	0	0	0	(1)
Pre-Tax Income	6 225 N/A	8 287 +33%	8 214 -1%	8 555 +4%	6 711 -22%	6 786 +1%	8 773 +29%	12 381 +41%	15 518 +25%	17 429 +12%	18 668 +7%	20 588 +10%	20 662 +0%	19 925 -4%	16 498 -17%	16 890 +2%	16 868 0%	20 201 +20%	20 247 +0%	20 399 +1%	20 053 -2%	27 850 +39%	27 340 -2%	27 291 0%	27 408 +0%	29 676 +8%	30 394 +2%	25 068 -18%	22 855 -9%	19 776 -13%	16 876 -15%	17 693 +5%	16 971 -4%	15 375 -9%	15 742 +2%	17 908 +14%	17 920 +0%	18 467 +3%	18 760 +2%	18 332 -2%	20 239 +10%	20 411 +1%	20 256 -1%	20 565 +2%	20 176 -2%	20 465 +1%	20 259 -1%	21 306 +5%	24 711 +16%	25 535 +3%	23 832 -7%	23 351 -2%	20 567 -12%	20 267 -1%	28 801 +42%	30 793 +7%	30 953 +1%	26 691 -14%	21 988 -18%	23 317 +6%	23 932 +3%	29 150 +22%	29 098 0%	24 906 -14%	28 264 +13%	30 079 +6%	31 772 +6%	36 425 +15%	38 267 +5%	30 151 -21%	30 944 +3%	30 823 0%	31 658 +3%	41 686 +32%	42 303 +1%	44 907 +6%	45 919 +2%	31 821 -31%	31 721 0%	34 981 +10%	37 127 +6%	58 160 +57%
Net Income
Tax Provision	(2 690)	(3 513)	(3 542)	(3 673)	(3 002)	(2 810)	(3 642)	(5 037)	(6 362)	(7 137)	(8 154)	(8 886)	(8 888)	(8 225)	(7 420)	(7 632)	(7 267)	(8 139)	(8 105)	(8 248)	(7 956)	(10 583)	(10 383)	(10 405)	(11 452)	(13 042)	(13 198)	(11 431)	(9 746)	(8 208)	(7 102)	(6 910)	(6 332)	(5 877)	(5 928)	(6 653)	(7 017)	(7 961)	(7 970)	(8 151)	(8 327)	(7 654)	(7 495)	(7 034)	(6 611)	(5 803)	(5 740)	(5 796)	(6 668)	(7 498)	(6 842)	(7 031)	(8 414)	(8 279)	(10 998)	(11 021)	(9 654)	(8 378)	(6 987)	(7 761)	(7 478)	(9 326)	(9 317)	(9 704)	(10 642)	(10 454)	(10 925)	(10 175)	(10 893)	(9 473)	(9 675)	(10 185)	(9 560)	(12 099)	(12 701)	(12 938)	(13 937)	(11 115)	(11 030)	(12 020)	(13 195)	(17 926)
Income from Continuing Operations	3 535	4 774	4 672	4 882	3 709	3 976	5 131	7 344	9 156	10 292	10 514	11 702	11 774	11 700	9 078	9 258	9 601	12 062	12 142	12 151	12 097	17 267	16 957	16 886	15 956	16 634	17 196	13 637	13 109	11 568	9 774	10 783	10 639	9 498	9 814	11 255	10 903	10 506	10 790	10 181	11 912	12 757	12 761	13 531	13 565	14 662	14 519	15 510	18 043	18 037	16 990	16 320	12 153	11 988	17 803	19 772	21 299	18 313	15 001	15 556	16 454	19 824	19 781	15 202	17 622	19 625	20 847	26 250	27 374	20 678	21 269	20 638	22 098	29 587	29 602	31 969	31 982	20 706	20 691	22 961	23 932	40 234
Income to Minority Interest	(62)	(104)	(114)	(172)	(128)	(117)	(162)	(191)	(179)	(140)	(163)	(268)	(377)	(311)	(232)	(85)	(94)	(40)	1	(63)	(100)	(121)	(140)	(67)	(52)	(86)	(129)	(105)	(102)	(92)	(6)	(67)	(93)	(145)	(129)	(124)	(122)	(71)	(141)	(155)	(163)	(180)	(177)	(175)	(157)	(155)	(173)	(133)	(137)	(139)	(113)	(61)	(36)	63	90	8	(54)	(25)	(92)	(170)	(427)	(735)	(883)	(1 014)	(1 203)	(1 153)	(1 250)	(1 103)	(784)	(543)	(302)	(286)	(205)	(396)	(403)	(441)	(461)	(401)	(450)	(413)	(457)	(337)
Net Income	3 473 N/A	4 671 +34%	4 555 -2%	4 708 +3%	3 577 -24%	3 855 +8%	4 964 +29%	7 144 +44%	8 976 +26%	10 150 +13%	10 353 +2%	11 432 +10%	11 397 0%	11 388 0%	8 843 -22%	9 168 +4%	9 507 +4%	12 019 +26%	12 140 +1%	12 079 -1%	11 984 -1%	17 138 +43%	16 813 -2%	16 817 +0%	15 908 -5%	16 548 +4%	17 065 +3%	13 532 -21%	13 007 -4%	11 476 -12%	9 769 -15%	10 715 +10%	10 546 -2%	9 352 -11%	9 684 +4%	11 133 +15%	10 780 -3%	10 434 -3%	10 647 +2%	10 025 -6%	11 749 +17%	12 577 +7%	12 586 +0%	13 355 +6%	13 407 +0%	14 506 +8%	14 344 -1%	15 376 +7%	17 907 +16%	17 897 0%	16 877 -6%	16 259 -4%	12 114 -25%	12 050 -1%	17 891 +48%	19 777 +11%	21 242 +7%	18 287 -14%	14 904 -18%	15 381 +3%	16 023 +4%	19 088 +19%	18 895 -1%	14 185 -25%	16 416 +16%	18 471 +13%	19 595 +6%	25 145 +28%	26 588 +6%	20 134 -24%	20 963 +4%	20 348 -3%	21 889 +8%	29 189 +33%	29 193 +0%	31 525 +8%	31 518 0%	20 305 -36%	20 243 0%	22 547 +11%	23 474 +4%	15 957 -32%
EPS (Diluted)	27.13 N/A	35.93 +32%	35.31 -2%	36.78 +4%	27.51 -25%	29.88 +9%	38.48 +29%	54.95 +43%	69.58 +27%	78.68 +13%	79.63 +1%	88.62 +11%	88.34 0%	87.6 -1%	68.55 -22%	71.06 +4%	73.13 +3%	93.17 +27%	94.1 +1%	93.63 0%	93.62 0%	133.89 +43%	132.38 -1%	132.41 +0%	125.25 -5%	130.29 +4%	134.37 +3%	106.55 -21%	104.89 -2%	92.54 -12%	82.09 -11%	90.04 +10%	88.62 -2%	78.58 -11%	81.37 +4%	93.55 +15%	90.58 -3%	87.81 -3%	91.78 +5%	86.42 -6%	101.28 +17%	108.24 +7%	108.5 +0%	115.12 +6%	115.57 +0%	125.23 +8%	128.07 +2%	137.28 +7%	159.88 +16%	159.36 0%	150.68 -5%	145.16 -4%	107.9 -26%	107.32 -1%	159.35 +48%	176.13 +11%	189.18 +7%	162.85 -14%	132.72 -19%	136.92 +3%	142.62 +4%	169.93 +19%	168.2 -1%	126.23 -25%	146.07 +16%	164.38 +13%	174.36 +6%	223.74 +28%	236.54 +6%	179.14 -24%	186.51 +4%	180.99 -3%	194.76 +8%	259.7 +33%	259.76 +0%	280.34 +8%	280.2 0%	180.66 -36%	182.5 +1%	206.07 +13%	214.51 +4%	145.33 -32%

Kurita Water Industries Ltd XMUN:KWI

Income Statement

Earnings Waterfall Kurita Water Industries Ltd

Income Statement Kurita Water Industries Ltd

Continue KWI Research

Company

Help

Tools

Stocks

Kurita Water Industries Ltd
XMUN:KWI

Earnings Waterfall
Kurita Water Industries Ltd

Income Statement
Kurita Water Industries Ltd