Emergent Industrial Solutions Ltd
BSE:506180
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Emergent Industrial Solutions Ltd
BSE:506180
|
IN |
|
Andrew Yule & Co Ltd
NSE:ANDREWYU
|
IN |
|
YEDIGITALCorporation
TSE:2354
|
JP |
|
Y
|
Yuken India Ltd
NSE:YUKEN
|
IN |
|
D
|
Daesung Industrial Co Ltd
KRX:128820
|
KR |
|
Godrej Consumer Products Ltd
NSE:GODREJCP
|
IN |
|
F
|
Fortinet Inc
LSE:0IR9
|
US |
|
Holiday Entertainment Co Ltd
TWSE:9943
|
TW |
|
A
|
Akumin Inc
TSX:AKU
|
US |
|
Soma Gold Corp
XTSX:SOMA
|
CA |
|
B
|
BSEL Infrastructure Realty Ltd
BSE:532123
|
IN |
|
Doyen International Holdings Ltd
HKEX:668
|
HK |
Income Statement
Earnings Waterfall
Emergent Industrial Solutions Ltd
Income Statement
Emergent Industrial Solutions Ltd
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Revenue |
1 047
N/A
|
770
-26%
|
795
+3%
|
1 035
+30%
|
1 505
+46%
|
1 439
-4%
|
5 892
+309%
|
6 392
+8%
|
7 497
+17%
|
7 967
+6%
|
2 609
-67%
|
3 338
+28%
|
2 979
-11%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(1 040)
|
(763)
|
(788)
|
(1 033)
|
(1 503)
|
(1 438)
|
(5 639)
|
(6 136)
|
(7 230)
|
(7 708)
|
(2 593)
|
(3 309)
|
(2 951)
|
|
| Gross Profit |
7
N/A
|
7
-3%
|
8
+10%
|
2
-72%
|
3
+30%
|
1
-81%
|
252
+47 682%
|
256
+2%
|
267
+4%
|
259
-3%
|
17
-94%
|
28
+68%
|
29
+1%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(21)
|
(24)
|
(27)
|
(26)
|
(23)
|
(22)
|
(142)
|
(160)
|
(175)
|
(183)
|
(53)
|
(57)
|
(65)
|
|
| Selling, General & Administrative |
(9)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(7)
|
(16)
|
(26)
|
(36)
|
(37)
|
(35)
|
(34)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(12)
|
(13)
|
(14)
|
(11)
|
(8)
|
(8)
|
(134)
|
(143)
|
(148)
|
(146)
|
(15)
|
(20)
|
(29)
|
|
| Operating Income |
(14)
N/A
|
(18)
-27%
|
(19)
-10%
|
(24)
-24%
|
(20)
+16%
|
(22)
-9%
|
110
N/A
|
97
-12%
|
91
-6%
|
77
-16%
|
(36)
N/A
|
(29)
+19%
|
(37)
-26%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
21
|
(0)
|
(0)
|
(0)
|
23
|
(0)
|
(44)
|
(44)
|
(44)
|
(28)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
12
|
30
|
32
|
38
|
16
|
41
|
4
|
17
|
18
|
3
|
23
|
14
|
22
|
|
| Pre-Tax Income |
19
N/A
|
13
-32%
|
13
+3%
|
14
+6%
|
19
+37%
|
19
+3%
|
71
+267%
|
70
0%
|
66
-6%
|
52
-21%
|
(13)
N/A
|
(15)
-20%
|
(15)
+4%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(19)
|
(19)
|
(18)
|
(14)
|
3
|
3
|
3
|
|
| Income from Continuing Operations |
14
|
9
|
9
|
10
|
14
|
14
|
52
|
52
|
49
|
38
|
(10)
|
(12)
|
(11)
|
|
| Net Income (Common) |
14
N/A
|
9
-33%
|
9
+1%
|
10
+7%
|
14
+41%
|
14
+3%
|
52
+261%
|
52
0%
|
49
-6%
|
38
-22%
|
(10)
N/A
|
(12)
-18%
|
(11)
+3%
|
|
| EPS (Diluted) |
2.97
N/A
|
1.99
-33%
|
2.02
+2%
|
2.08
+3%
|
3.05
+47%
|
3.17
+4%
|
11.39
+259%
|
11.09
-3%
|
10.69
-4%
|
8.27
-23%
|
-2.17
N/A
|
-2.57
-18%
|
-2.49
+3%
|
|