Synthiko Foils Ltd
BSE:513307
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Synthiko Foils Ltd
BSE:513307
|
IN |
|
Epwin Group PLC
LSE:EPWN
|
UK |
Income Statement
Earnings Waterfall
Synthiko Foils Ltd
Income Statement
Synthiko Foils Ltd
| 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 |
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
256
N/A
|
254
-1%
|
241
-5%
|
258
+7%
|
258
+0%
|
251
-3%
|
245
-2%
|
230
-6%
|
212
-8%
|
200
-6%
|
145
-27%
|
95
-34%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(227)
|
(227)
|
(213)
|
(226)
|
(228)
|
(207)
|
(204)
|
(190)
|
(183)
|
(171)
|
(123)
|
(82)
|
|
| Gross Profit |
29
N/A
|
27
-7%
|
29
+6%
|
31
+9%
|
30
-4%
|
44
+46%
|
41
-7%
|
40
-2%
|
29
-29%
|
29
+2%
|
22
-24%
|
13
-41%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(24)
|
(24)
|
(25)
|
(25)
|
(24)
|
(34)
|
(33)
|
(32)
|
(24)
|
(32)
|
(27)
|
(2)
|
|
| Selling, General & Administrative |
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(12)
|
(8)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
|
| Other Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(16)
|
(15)
|
(15)
|
(7)
|
(14)
|
(14)
|
13
|
|
| Operating Income |
5
N/A
|
3
-32%
|
4
+19%
|
6
+60%
|
6
-3%
|
10
+68%
|
8
-20%
|
8
-8%
|
4
-46%
|
(3)
N/A
|
(5)
-71%
|
11
N/A
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
0
|
|
| Total Other Income |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
4
|
|
| Pre-Tax Income |
2
N/A
|
0
-82%
|
1
+111%
|
3
+229%
|
3
+7%
|
7
+149%
|
6
-18%
|
6
+2%
|
3
-48%
|
27
+728%
|
26
-5%
|
13
-51%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(4)
|
(3)
|
|
| Income from Continuing Operations |
2
|
0
|
1
|
2
|
2
|
6
|
5
|
5
|
2
|
22
|
22
|
10
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
0
-87%
|
1
+179%
|
2
+244%
|
2
+4%
|
6
+162%
|
5
-19%
|
5
+0%
|
2
-48%
|
22
+832%
|
22
-1%
|
10
-56%
|
|
| EPS (Diluted) |
1.9
N/A
|
0.25
-87%
|
0.7
+180%
|
2.41
+244%
|
2.5
+4%
|
6.54
+162%
|
5.94
-9%
|
5.45
-8%
|
2.77
-49%
|
25.82
+832%
|
102.31
+296%
|
0.67
-99%
|
|