Sj Corporation Ltd
BSE:504398
Income Statement
Earnings Waterfall
Sj Corporation Ltd
Income Statement
Sj Corporation Ltd
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
218
N/A
|
273
+25%
|
295
+8%
|
234
-21%
|
65
-72%
|
72
+11%
|
77
+8%
|
153
+98%
|
186
+22%
|
179
-4%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(202)
|
(257)
|
(279)
|
(223)
|
(61)
|
(69)
|
(74)
|
(149)
|
(184)
|
(177)
|
|
| Gross Profit |
16
N/A
|
16
+1%
|
16
+2%
|
10
-36%
|
4
-62%
|
3
-25%
|
3
N/A
|
5
+55%
|
2
-47%
|
2
-30%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(10)
|
(9)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(8)
|
(6)
|
(7)
|
(6)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
|
| Operating Income |
5
N/A
|
7
+31%
|
7
-7%
|
1
-85%
|
(2)
N/A
|
(3)
-59%
|
(3)
-14%
|
(3)
-7%
|
(7)
-97%
|
(7)
-1%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
8
|
|
| Pre-Tax Income |
6
N/A
|
7
+28%
|
7
-6%
|
1
-81%
|
(1)
N/A
|
(2)
-73%
|
(3)
-19%
|
(2)
+24%
|
1
N/A
|
1
+7%
|
|
| Net Income | |||||||||||
| Tax Provision |
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
4
|
5
|
4
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
1
|
1
|
|
| Net Income (Common) |
4
N/A
|
5
+34%
|
4
-7%
|
0
-90%
|
(1)
N/A
|
(2)
-82%
|
(3)
-54%
|
(2)
+36%
|
1
N/A
|
1
+6%
|
|
| EPS (Diluted) |
0.42
N/A
|
0.57
+36%
|
0.53
-7%
|
0.06
-89%
|
-0.13
N/A
|
-0.24
-85%
|
-0.37
-54%
|
-0.24
+35%
|
0.16
N/A
|
0.17
+6%
|
|