Accel Ltd
BSE:517494
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Accel Ltd
BSE:517494
|
IN |
|
Inageya Co Ltd
TSE:8182
|
JP |
|
I
|
India Steel Works Ltd
BSE:513361
|
IN |
|
Billing System Corp
TSE:3623
|
JP |
|
KABE Group AB
STO:KABE B
|
SE |
|
A
|
Aeon Kyushu Co Ltd
TSE:2653
|
JP |
|
Ishii Food Co Ltd
TSE:2894
|
JP |
|
KLab Inc
TSE:3656
|
JP |
|
Metalurgica Gerdau SA
BOVESPA:GOAU4
|
BR |
|
Daiko Tsusan Co Ltd
TSE:7673
|
JP |
|
IOI Corporation Bhd
KLSE:IOICORP
|
MY |
|
N
|
Novoray Corp
SSE:688300
|
CN |
|
A
|
Aquarius Engines AM Ltd
TASE:AQUA
|
IL |
|
Suse SA
XETRA:SUSE
|
LU |
|
Relia Inc
TSE:4708
|
JP |
|
N
|
NTT UD REIT Investment Corp
TSE:8956
|
JP |
|
M
|
Minox International Group Bhd
KLSE:MINOX
|
MY |
|
C
|
China Southern Power Grid Technology Co Ltd
SSE:688248
|
CN |
|
Malath Cooperative Insurance Company SJSC
SAU:8020
|
SA |
Income Statement
Earnings Waterfall
Accel Ltd
Income Statement
Accel Ltd
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
36
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
406
N/A
|
352
-14%
|
269
-23%
|
230
-14%
|
232
+1%
|
194
-17%
|
216
+12%
|
235
+9%
|
262
+11%
|
2
-99%
|
2
-20%
|
4
+138%
|
7
+82%
|
7
+4%
|
12
+61%
|
14
+20%
|
58
+321%
|
58
-2%
|
56
-2%
|
53
-6%
|
77
+46%
|
80
+4%
|
87
+8%
|
110
+28%
|
70
-37%
|
81
+16%
|
92
+13%
|
81
-12%
|
149
+84%
|
148
-1%
|
316
+114%
|
732
+132%
|
708
-3%
|
1 117
+58%
|
1 207
+8%
|
1 072
-11%
|
1 117
+4%
|
1 214
+9%
|
1 280
+6%
|
1 396
+9%
|
1 566
+12%
|
1 615
+3%
|
2 027
+26%
|
2 032
+0%
|
1 671
-18%
|
2 065
+24%
|
1 700
-18%
|
1 668
-2%
|
1 630
-2%
|
1 627
0%
|
1 671
+3%
|
1 691
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(101)
|
(74)
|
(31)
|
(12)
|
(4)
|
(7)
|
(8)
|
(4)
|
(7)
|
(4)
|
(3)
|
(6)
|
(9)
|
(8)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
(7)
|
(59)
|
(58)
|
(56)
|
(56)
|
(3)
|
(3)
|
(4)
|
(3)
|
(70)
|
(76)
|
(156)
|
(302)
|
(249)
|
(383)
|
(389)
|
(330)
|
(340)
|
(371)
|
(381)
|
(432)
|
(548)
|
(537)
|
(656)
|
(645)
|
(583)
|
(702)
|
(614)
|
(592)
|
(541)
|
(524)
|
(563)
|
(587)
|
|
| Gross Profit |
305
N/A
|
278
-9%
|
238
-14%
|
218
-8%
|
228
+4%
|
187
-18%
|
208
+12%
|
231
+11%
|
255
+10%
|
(2)
N/A
|
(2)
+35%
|
(2)
-53%
|
(2)
+5%
|
(1)
+68%
|
(1)
-43%
|
1
N/A
|
47
+3 268%
|
47
+1%
|
47
N/A
|
46
-3%
|
19
-60%
|
23
+22%
|
31
+37%
|
54
+75%
|
67
+23%
|
78
+17%
|
88
+13%
|
78
-12%
|
79
+2%
|
72
-9%
|
160
+123%
|
430
+169%
|
459
+7%
|
734
+60%
|
818
+11%
|
743
-9%
|
776
+5%
|
843
+9%
|
900
+7%
|
964
+7%
|
1 019
+6%
|
1 078
+6%
|
1 372
+27%
|
1 386
+1%
|
1 088
-22%
|
1 363
+25%
|
1 087
-20%
|
1 076
-1%
|
1 089
+1%
|
1 104
+1%
|
1 108
+0%
|
1 104
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(325)
|
(318)
|
(310)
|
(283)
|
(206)
|
(222)
|
(223)
|
(234)
|
(271)
|
(9)
|
(16)
|
(25)
|
(50)
|
(50)
|
(50)
|
(50)
|
(102)
|
(102)
|
(100)
|
(96)
|
(83)
|
(110)
|
(135)
|
(156)
|
(115)
|
(108)
|
(104)
|
(108)
|
(134)
|
(127)
|
(222)
|
(501)
|
(490)
|
(764)
|
(818)
|
(694)
|
(688)
|
(782)
|
(828)
|
(875)
|
(852)
|
(966)
|
(1 244)
|
(1 268)
|
(971)
|
(1 241)
|
(991)
|
(990)
|
(980)
|
(1 029)
|
(1 037)
|
(1 038)
|
|
| Selling, General & Administrative |
(181)
|
(171)
|
(157)
|
(134)
|
(117)
|
(110)
|
(109)
|
(112)
|
(130)
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(41)
|
(41)
|
(41)
|
(41)
|
(11)
|
(25)
|
(37)
|
(50)
|
(53)
|
(53)
|
(54)
|
(57)
|
(78)
|
(74)
|
(112)
|
(220)
|
(187)
|
(308)
|
(328)
|
(295)
|
(375)
|
(404)
|
(466)
|
(521)
|
(592)
|
(575)
|
(724)
|
(722)
|
(574)
|
(712)
|
(557)
|
(543)
|
(562)
|
(515)
|
(513)
|
(508)
|
|
| Depreciation & Amortization |
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(33)
|
(37)
|
(42)
|
(45)
|
(4)
|
(10)
|
(13)
|
(18)
|
(17)
|
(15)
|
(15)
|
(18)
|
(17)
|
(15)
|
(14)
|
(20)
|
(22)
|
(24)
|
(26)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(29)
|
(65)
|
(61)
|
(97)
|
(98)
|
(73)
|
(67)
|
(67)
|
(67)
|
(71)
|
(63)
|
(75)
|
(92)
|
(92)
|
(59)
|
(83)
|
(63)
|
(60)
|
(52)
|
(64)
|
(66)
|
(67)
|
|
| Other Operating Expenses |
(119)
|
(120)
|
(124)
|
(121)
|
(61)
|
(79)
|
(77)
|
(81)
|
(96)
|
(3)
|
(4)
|
(7)
|
(26)
|
(26)
|
(28)
|
(28)
|
(42)
|
(45)
|
(44)
|
(42)
|
(51)
|
(63)
|
(74)
|
(81)
|
(46)
|
(39)
|
(35)
|
(37)
|
(41)
|
(37)
|
(81)
|
(215)
|
(242)
|
(359)
|
(393)
|
(326)
|
(246)
|
(311)
|
(294)
|
(283)
|
(197)
|
(316)
|
(428)
|
(454)
|
(337)
|
(446)
|
(371)
|
(388)
|
(366)
|
(449)
|
(458)
|
(463)
|
|
| Operating Income |
(20)
N/A
|
(41)
-103%
|
(71)
-75%
|
(65)
+9%
|
22
N/A
|
(35)
N/A
|
(15)
+57%
|
(4)
+77%
|
(16)
-360%
|
(11)
+31%
|
(17)
-57%
|
(27)
-55%
|
(52)
-93%
|
(50)
+3%
|
(51)
-2%
|
(48)
+6%
|
(54)
-13%
|
(55)
-1%
|
(53)
+4%
|
(50)
+4%
|
(64)
-28%
|
(87)
-36%
|
(104)
-19%
|
(102)
+2%
|
(49)
+52%
|
(30)
+37%
|
(16)
+48%
|
(30)
-93%
|
(55)
-82%
|
(55)
+1%
|
(62)
-13%
|
(71)
-14%
|
(31)
+56%
|
(29)
+5%
|
(0)
+98%
|
48
N/A
|
88
+82%
|
60
-31%
|
72
+19%
|
89
+24%
|
167
+87%
|
112
-33%
|
127
+14%
|
118
-7%
|
117
-1%
|
122
+4%
|
96
-21%
|
86
-11%
|
110
+28%
|
75
-32%
|
71
-5%
|
66
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(40)
|
(36)
|
(35)
|
(32)
|
(34)
|
(22)
|
(19)
|
(20)
|
(23)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
12
|
(8)
|
(7)
|
(7)
|
(74)
|
(87)
|
(86)
|
(85)
|
81
|
75
|
75
|
72
|
(3)
|
(9)
|
(18)
|
(41)
|
(35)
|
(66)
|
(71)
|
(57)
|
(24)
|
(66)
|
(66)
|
(70)
|
(65)
|
(69)
|
(90)
|
(91)
|
(74)
|
(85)
|
(64)
|
(69)
|
(65)
|
(74)
|
(76)
|
(70)
|
|
| Non-Reccuring Items |
0
|
0
|
17
|
46
|
0
|
0
|
(11)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
49
|
49
|
49
|
49
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(20)
|
0
|
0
|
(10)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
|
| Total Other Income |
8
|
10
|
8
|
8
|
0
|
48
|
49
|
49
|
0
|
0
|
(1)
|
1
|
1
|
3
|
5
|
3
|
2
|
25
|
25
|
26
|
(6)
|
197
|
200
|
203
|
15
|
16
|
13
|
11
|
3
|
7
|
6
|
14
|
1
|
14
|
20
|
30
|
(6)
|
57
|
51
|
33
|
(5)
|
40
|
49
|
48
|
11
|
24
|
19
|
22
|
(1)
|
45
|
45
|
48
|
|
| Pre-Tax Income |
(52)
N/A
|
(67)
-28%
|
(81)
-22%
|
(43)
+47%
|
(12)
+73%
|
(9)
+21%
|
4
N/A
|
(15)
N/A
|
(39)
-168%
|
(12)
+68%
|
(22)
-77%
|
(31)
-40%
|
(57)
-84%
|
(54)
+5%
|
(53)
+1%
|
(53)
+1%
|
(40)
+25%
|
(38)
+5%
|
(35)
+8%
|
(31)
+11%
|
42
N/A
|
23
-46%
|
11
-54%
|
16
+49%
|
47
+200%
|
61
+28%
|
72
+20%
|
53
-27%
|
(55)
N/A
|
(57)
-4%
|
(73)
-28%
|
(97)
-33%
|
(15)
+84%
|
(32)
-107%
|
(2)
+93%
|
70
N/A
|
48
-31%
|
51
+6%
|
56
+10%
|
52
-7%
|
82
+56%
|
83
+1%
|
85
+3%
|
76
-11%
|
44
-42%
|
57
+28%
|
51
-11%
|
39
-24%
|
42
+8%
|
46
+9%
|
40
-13%
|
34
-13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(5)
|
7
|
8
|
6
|
7
|
11
|
5
|
4
|
(0)
|
(53)
|
(53)
|
(53)
|
(49)
|
(12)
|
(14)
|
(15)
|
(11)
|
(23)
|
(24)
|
(17)
|
(17)
|
|
| Income from Continuing Operations |
(51)
|
(68)
|
(82)
|
(44)
|
(14)
|
(13)
|
4
|
(17)
|
(39)
|
(12)
|
(22)
|
(31)
|
(57)
|
(54)
|
(53)
|
(53)
|
(40)
|
(38)
|
(35)
|
(31)
|
42
|
23
|
11
|
16
|
47
|
61
|
72
|
53
|
(55)
|
(57)
|
(73)
|
(102)
|
(8)
|
(24)
|
4
|
77
|
59
|
56
|
61
|
52
|
28
|
29
|
33
|
28
|
33
|
42
|
36
|
27
|
18
|
21
|
22
|
18
|
|
| Income to Minority Interest |
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
5
|
8
|
7
|
4
|
(12)
|
(15)
|
(11)
|
8
|
7
|
11
|
14
|
8
|
14
|
11
|
5
|
0
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
2
|
1
|
1
|
0
|
2
|
(1)
|
(2)
|
0
|
|
| Net Income (Common) |
(51)
N/A
|
(68)
-33%
|
(81)
-20%
|
(43)
+48%
|
(56)
-31%
|
(55)
+2%
|
(38)
+30%
|
(60)
-55%
|
(45)
+24%
|
(12)
+72%
|
(22)
-77%
|
(31)
-40%
|
(57)
-84%
|
(54)
+5%
|
(53)
+1%
|
(53)
+1%
|
(35)
+34%
|
(33)
+5%
|
(30)
+9%
|
(26)
+13%
|
52
N/A
|
37
-28%
|
29
-24%
|
33
+15%
|
52
+57%
|
48
-7%
|
57
+19%
|
41
-28%
|
(48)
N/A
|
(51)
-6%
|
(63)
-24%
|
(88)
-40%
|
(0)
+100%
|
(10)
-4 717%
|
15
N/A
|
82
+460%
|
59
-28%
|
58
-1%
|
62
+6%
|
54
-14%
|
28
-47%
|
29
+3%
|
33
+11%
|
28
-15%
|
33
+19%
|
43
+31%
|
37
-13%
|
27
-26%
|
18
-33%
|
20
+11%
|
21
+1%
|
16
-21%
|
|
| EPS (Diluted) |
-4.54
N/A
|
-6.3
-39%
|
-7.14
-13%
|
-3.87
+46%
|
-5.09
-32%
|
-4.98
+2%
|
-3.49
+30%
|
-5.72
-64%
|
-4.05
+29%
|
-1.12
+72%
|
-2.08
-86%
|
-2.95
-42%
|
-5.12
-74%
|
-4.89
+4%
|
-4.84
+1%
|
-4.79
+1%
|
-0.61
+87%
|
-3.01
-393%
|
-2.72
+10%
|
-2.4
+12%
|
0.91
N/A
|
0.65
-29%
|
0.5
-23%
|
4.43
+786%
|
0.83
-81%
|
0.84
+1%
|
1
+19%
|
1.71
+71%
|
-0.83
N/A
|
-0.98
-18%
|
-1.48
-51%
|
-1.53
-3%
|
0
N/A
|
-0.14
N/A
|
0.21
N/A
|
1.38
+557%
|
1.03
-25%
|
1.01
-2%
|
1.02
+1%
|
0.89
-13%
|
0.5
-44%
|
0.49
-2%
|
0.37
-24%
|
0.44
+19%
|
0.57
+30%
|
0.68
+19%
|
0.56
-18%
|
0.5
-11%
|
0.32
-36%
|
0.35
+9%
|
0.35
N/A
|
0.32
-9%
|
|