Parnax Lab Ltd
BSE:506128
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Parnax Lab Ltd
BSE:506128
|
IN |
|
K
|
Kawasaki Kisen Kaisha Ltd
TSE:9107
|
JP |
|
Budweiser Brewing Company APAC Ltd
HKEX:1876
|
HK |
|
BAIC Motor Corp Ltd
HKEX:1958
|
CN |
|
P
|
Paion AG
SWB:PA8
|
DE |
|
M
|
MIE Holdings Corp
HKEX:1555
|
CN |
|
S
|
Sern Kou Resources Bhd
KLSE:SERNKOU
|
MY |
Income Statement
Earnings Waterfall
Parnax Lab Ltd
Income Statement
Parnax Lab Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
39
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
712
N/A
|
767
+8%
|
832
+8%
|
924
+11%
|
948
+3%
|
958
+1%
|
1 067
+11%
|
1 051
-1%
|
1 055
+0%
|
1 059
+0%
|
1 121
+6%
|
1 103
-2%
|
1 088
-1%
|
1 064
-2%
|
898
-16%
|
920
+2%
|
953
+4%
|
921
-3%
|
932
+1%
|
925
-1%
|
901
-3%
|
1 013
+12%
|
1 103
+9%
|
1 361
+23%
|
1 630
+20%
|
1 711
+5%
|
1 785
+4%
|
1 746
-2%
|
1 676
-4%
|
1 796
+7%
|
1 791
0%
|
1 832
+2%
|
1 887
+3%
|
1 901
+1%
|
1 958
+3%
|
1 851
-6%
|
1 877
+1%
|
1 910
+2%
|
2 052
+7%
|
2 280
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(378)
|
(409)
|
(434)
|
(485)
|
(499)
|
(509)
|
(572)
|
(562)
|
(549)
|
(537)
|
(544)
|
(532)
|
(527)
|
(509)
|
(433)
|
(440)
|
(453)
|
(442)
|
(438)
|
(427)
|
(418)
|
(482)
|
(543)
|
(730)
|
(896)
|
(930)
|
(983)
|
(941)
|
(896)
|
(982)
|
(967)
|
(1 008)
|
(1 028)
|
(988)
|
(1 018)
|
(935)
|
(1 019)
|
(1 025)
|
(1 141)
|
(1 299)
|
|
| Gross Profit |
334
N/A
|
358
+7%
|
398
+11%
|
439
+10%
|
449
+2%
|
449
0%
|
495
+10%
|
490
-1%
|
506
+3%
|
522
+3%
|
577
+10%
|
571
-1%
|
561
-2%
|
555
-1%
|
465
-16%
|
480
+3%
|
500
+4%
|
479
-4%
|
494
+3%
|
498
+1%
|
483
-3%
|
531
+10%
|
560
+5%
|
631
+13%
|
734
+16%
|
781
+6%
|
802
+3%
|
805
+0%
|
780
-3%
|
814
+4%
|
824
+1%
|
825
+0%
|
859
+4%
|
913
+6%
|
940
+3%
|
916
-3%
|
858
-6%
|
885
+3%
|
911
+3%
|
980
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(263)
|
(281)
|
(324)
|
(355)
|
(356)
|
(370)
|
(401)
|
(406)
|
(431)
|
(446)
|
(496)
|
(498)
|
(497)
|
(497)
|
(432)
|
(455)
|
(481)
|
(455)
|
(450)
|
(442)
|
(435)
|
(477)
|
(499)
|
(526)
|
(562)
|
(594)
|
(617)
|
(622)
|
(614)
|
(637)
|
(652)
|
(667)
|
(693)
|
(728)
|
(738)
|
(730)
|
(660)
|
(704)
|
(723)
|
(769)
|
|
| Selling, General & Administrative |
(75)
|
(79)
|
(85)
|
(91)
|
(92)
|
(99)
|
(102)
|
(108)
|
(117)
|
(119)
|
(130)
|
(133)
|
(131)
|
(137)
|
(133)
|
(138)
|
(141)
|
(132)
|
(131)
|
(132)
|
(137)
|
(148)
|
(157)
|
(169)
|
(174)
|
(183)
|
(190)
|
(191)
|
(547)
|
(211)
|
(219)
|
(226)
|
(237)
|
(245)
|
(248)
|
(247)
|
(587)
|
(244)
|
(247)
|
(261)
|
|
| Depreciation & Amortization |
(29)
|
(29)
|
(33)
|
(36)
|
(38)
|
(39)
|
(38)
|
(38)
|
(37)
|
(37)
|
(38)
|
(37)
|
(38)
|
(40)
|
(41)
|
(42)
|
(45)
|
(46)
|
(49)
|
(51)
|
(52)
|
(52)
|
(52)
|
(52)
|
(59)
|
(63)
|
(65)
|
(69)
|
(65)
|
(65)
|
(67)
|
(67)
|
(70)
|
(72)
|
(74)
|
(74)
|
(74)
|
(75)
|
(77)
|
(78)
|
|
| Other Operating Expenses |
(160)
|
(173)
|
(205)
|
(228)
|
(226)
|
(232)
|
(261)
|
(261)
|
(277)
|
(290)
|
(328)
|
(328)
|
(328)
|
(320)
|
(258)
|
(275)
|
(295)
|
(276)
|
(270)
|
(260)
|
(247)
|
(277)
|
(290)
|
(306)
|
(329)
|
(348)
|
(362)
|
(361)
|
(2)
|
(362)
|
(366)
|
(374)
|
(386)
|
(412)
|
(416)
|
(410)
|
0
|
(385)
|
(399)
|
(429)
|
|
| Operating Income |
71
N/A
|
77
+9%
|
74
-3%
|
84
+13%
|
93
+10%
|
79
-15%
|
94
+19%
|
84
-11%
|
75
-11%
|
76
+2%
|
81
+6%
|
73
-10%
|
64
-12%
|
58
-9%
|
33
-44%
|
25
-24%
|
20
-21%
|
24
+22%
|
44
+82%
|
56
+28%
|
48
-15%
|
54
+14%
|
61
+11%
|
105
+73%
|
172
+63%
|
187
+9%
|
185
-1%
|
183
-1%
|
165
-10%
|
177
+7%
|
172
-3%
|
158
-8%
|
166
+5%
|
185
+11%
|
202
+10%
|
185
-8%
|
198
+7%
|
181
-8%
|
188
+4%
|
212
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(39)
|
(41)
|
(42)
|
(44)
|
(43)
|
(50)
|
(49)
|
(49)
|
(35)
|
(41)
|
(39)
|
(38)
|
(30)
|
(40)
|
(45)
|
(45)
|
(38)
|
(48)
|
(48)
|
(49)
|
(48)
|
(50)
|
(51)
|
(51)
|
(48)
|
(53)
|
(51)
|
(51)
|
(42)
|
(48)
|
(51)
|
(51)
|
(50)
|
(57)
|
(56)
|
(55)
|
(50)
|
(51)
|
(51)
|
(54)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
(3)
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
7
|
6
|
6
|
(3)
|
4
|
6
|
6
|
5
|
14
|
19
|
24
|
12
|
21
|
14
|
10
|
(1)
|
6
|
6
|
5
|
(0)
|
2
|
2
|
2
|
(1)
|
4
|
6
|
7
|
0
|
9
|
8
|
8
|
4
|
7
|
14
|
15
|
12
|
17
|
14
|
22
|
|
| Pre-Tax Income |
35
N/A
|
42
+21%
|
38
-10%
|
46
+21%
|
47
+3%
|
33
-31%
|
51
+56%
|
41
-20%
|
30
-26%
|
36
+18%
|
48
+35%
|
46
-4%
|
46
-1%
|
40
-14%
|
2
-96%
|
(11)
N/A
|
(20)
-80%
|
(18)
+8%
|
2
N/A
|
12
+410%
|
(1)
N/A
|
7
N/A
|
11
+72%
|
56
+391%
|
123
+120%
|
138
+13%
|
140
+2%
|
139
-1%
|
123
-12%
|
137
+12%
|
130
-6%
|
115
-11%
|
120
+5%
|
135
+12%
|
160
+19%
|
145
-9%
|
157
+8%
|
147
-6%
|
151
+2%
|
169
+12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
0
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(20)
|
(20)
|
(20)
|
(20)
|
(13)
|
(13)
|
(13)
|
(12)
|
(9)
|
(10)
|
(10)
|
(10)
|
(3)
|
0
|
(3)
|
(3)
|
(40)
|
(46)
|
(56)
|
(69)
|
(36)
|
(37)
|
(32)
|
(27)
|
(24)
|
(32)
|
(42)
|
(37)
|
(41)
|
(39)
|
(40)
|
(43)
|
|
| Income from Continuing Operations |
25
|
33
|
29
|
37
|
37
|
22
|
41
|
31
|
11
|
16
|
29
|
26
|
33
|
27
|
(11)
|
(23)
|
(29)
|
(28)
|
(8)
|
2
|
(4)
|
4
|
9
|
53
|
83
|
92
|
84
|
70
|
86
|
100
|
98
|
88
|
96
|
103
|
118
|
109
|
115
|
108
|
110
|
125
|
|
| Income to Minority Interest |
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)
|
|
| Net Income (Common) |
25
N/A
|
33
+30%
|
29
-10%
|
37
+27%
|
37
-1%
|
22
-39%
|
41
+82%
|
31
-24%
|
11
-66%
|
16
+55%
|
29
+76%
|
26
-9%
|
33
+26%
|
27
-18%
|
(11)
N/A
|
(23)
-110%
|
(29)
-26%
|
(28)
+4%
|
(8)
+73%
|
2
N/A
|
(4)
N/A
|
4
N/A
|
9
+124%
|
53
+518%
|
82
+56%
|
92
+12%
|
84
-8%
|
70
-17%
|
86
+23%
|
100
+16%
|
98
-2%
|
88
-10%
|
96
+9%
|
103
+7%
|
118
+15%
|
108
-8%
|
115
+6%
|
108
-6%
|
110
+2%
|
125
+14%
|
|
| EPS (Diluted) |
2.95
N/A
|
3.83
+30%
|
3.45
-10%
|
4.37
+27%
|
4.33
-1%
|
2.63
-39%
|
4.72
+79%
|
3.63
-23%
|
1.24
-66%
|
1.91
+54%
|
3.37
+76%
|
3.12
-7%
|
3.88
+24%
|
3.2
-18%
|
-1.29
N/A
|
-2.7
-109%
|
-3.43
-27%
|
-3.29
+4%
|
-0.89
+73%
|
0.22
N/A
|
-0.43
N/A
|
0.45
N/A
|
1
+122%
|
6.24
+524%
|
9.68
+55%
|
9.39
-3%
|
7.34
-22%
|
6.58
-10%
|
7.79
+18%
|
8.73
+12%
|
8.52
-2%
|
7.68
-10%
|
8.37
+9%
|
8.93
+7%
|
10.27
+15%
|
9.49
-8%
|
10.03
+6%
|
9.43
-6%
|
9.61
+2%
|
10.92
+14%
|
|