Titan Biotech Ltd
BSE:524717
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Titan Biotech Ltd
BSE:524717
|
IN |
|
Shuangdeng Group Co Ltd
HKEX:6960
|
CN |
|
G
|
Golf & Co Group Ltd
TASE:GOLF
|
IL |
Income Statement
Earnings Waterfall
Titan Biotech Ltd
Income Statement
Titan Biotech Ltd
| Mar-2015 | 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 |
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
403
N/A
|
408
+1%
|
419
+3%
|
451
+8%
|
458
+1%
|
484
+6%
|
494
+2%
|
503
+2%
|
527
+5%
|
535
+1%
|
557
+4%
|
587
+5%
|
574
-2%
|
604
+5%
|
639
+6%
|
634
-1%
|
649
+2%
|
701
+8%
|
696
-1%
|
734
+6%
|
794
+8%
|
968
+22%
|
1 109
+15%
|
1 268
+14%
|
1 422
+12%
|
1 443
+1%
|
1 525
+6%
|
1 538
+1%
|
1 235
-20%
|
1 464
+18%
|
1 473
+1%
|
1 417
-4%
|
1 440
+2%
|
1 438
0%
|
1 453
+1%
|
1 610
+11%
|
1 641
+2%
|
1 724
+5%
|
1 689
-2%
|
1 612
-5%
|
1 565
-3%
|
1 598
+2%
|
1 743
+9%
|
1 925
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(252)
|
(254)
|
(259)
|
(289)
|
(339)
|
(358)
|
(369)
|
(366)
|
(385)
|
(395)
|
(415)
|
(446)
|
(318)
|
(309)
|
(327)
|
(302)
|
(327)
|
(297)
|
(264)
|
(277)
|
(393)
|
(417)
|
(465)
|
(543)
|
(646)
|
(692)
|
(769)
|
(787)
|
(685)
|
(728)
|
(722)
|
(675)
|
(834)
|
(672)
|
(671)
|
(747)
|
(912)
|
(828)
|
(791)
|
(785)
|
(867)
|
(763)
|
(848)
|
(913)
|
|
| Gross Profit |
151
N/A
|
154
+2%
|
161
+5%
|
162
+1%
|
118
-27%
|
127
+7%
|
125
-1%
|
137
+9%
|
143
+5%
|
140
-2%
|
143
+2%
|
141
-1%
|
256
+82%
|
295
+15%
|
311
+6%
|
333
+7%
|
322
-3%
|
404
+26%
|
432
+7%
|
457
+6%
|
401
-12%
|
551
+37%
|
644
+17%
|
725
+12%
|
777
+7%
|
751
-3%
|
756
+1%
|
751
-1%
|
550
-27%
|
736
+34%
|
751
+2%
|
742
-1%
|
606
-18%
|
765
+26%
|
783
+2%
|
863
+10%
|
729
-16%
|
896
+23%
|
898
+0%
|
827
-8%
|
697
-16%
|
835
+20%
|
895
+7%
|
1 013
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(120)
|
(123)
|
(130)
|
(130)
|
(87)
|
(94)
|
(94)
|
(97)
|
(97)
|
(90)
|
(84)
|
(82)
|
(196)
|
(231)
|
(243)
|
(261)
|
(250)
|
(308)
|
(337)
|
(353)
|
(284)
|
(298)
|
(309)
|
(323)
|
(338)
|
(350)
|
(361)
|
(369)
|
(261)
|
(415)
|
(430)
|
(467)
|
(337)
|
(500)
|
(537)
|
(555)
|
(419)
|
(586)
|
(599)
|
(589)
|
(485)
|
(619)
|
(664)
|
(723)
|
|
| Selling, General & Administrative |
(27)
|
(28)
|
(30)
|
(31)
|
(35)
|
(38)
|
(39)
|
(41)
|
(46)
|
(50)
|
(56)
|
(62)
|
(73)
|
(81)
|
(86)
|
(91)
|
(103)
|
(130)
|
(140)
|
(150)
|
(125)
|
(126)
|
(129)
|
(133)
|
(315)
|
(148)
|
(155)
|
(159)
|
(236)
|
(163)
|
(168)
|
(174)
|
(310)
|
(198)
|
(208)
|
(221)
|
(385)
|
(246)
|
(256)
|
(262)
|
(440)
|
(271)
|
(280)
|
(299)
|
|
| Depreciation & Amortization |
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(11)
|
(14)
|
(9)
|
(14)
|
(13)
|
(13)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(22)
|
(23)
|
(25)
|
(27)
|
(24)
|
(26)
|
(26)
|
(26)
|
(26)
|
(28)
|
(30)
|
(32)
|
(33)
|
(36)
|
(38)
|
(42)
|
(42)
|
(43)
|
(44)
|
(45)
|
|
| Other Operating Expenses |
(85)
|
(87)
|
(91)
|
(90)
|
(45)
|
(49)
|
(48)
|
(50)
|
(43)
|
(32)
|
(17)
|
(5)
|
(113)
|
(136)
|
(144)
|
(157)
|
(130)
|
(163)
|
(180)
|
(186)
|
(141)
|
(153)
|
(161)
|
(172)
|
0
|
(179)
|
(182)
|
(183)
|
(2)
|
(226)
|
(236)
|
(267)
|
(1)
|
(274)
|
(299)
|
(301)
|
(1)
|
(304)
|
(305)
|
(285)
|
(3)
|
(305)
|
(340)
|
(379)
|
|
| Operating Income |
30
N/A
|
30
0%
|
31
+3%
|
33
+4%
|
31
-5%
|
33
+7%
|
31
-5%
|
40
+26%
|
45
+15%
|
50
+10%
|
59
+18%
|
59
+1%
|
60
+2%
|
63
+5%
|
69
+9%
|
71
+4%
|
72
+1%
|
96
+33%
|
95
-1%
|
104
+9%
|
117
+12%
|
253
+117%
|
336
+33%
|
402
+20%
|
439
+9%
|
400
-9%
|
394
-1%
|
382
-3%
|
289
-24%
|
321
+11%
|
321
0%
|
275
-14%
|
269
-2%
|
265
-1%
|
246
-7%
|
308
+26%
|
310
+0%
|
311
+0%
|
299
-4%
|
238
-20%
|
213
-11%
|
216
+2%
|
231
+7%
|
290
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(10)
|
(11)
|
(11)
|
(7)
|
(10)
|
(11)
|
(13)
|
(13)
|
(17)
|
(20)
|
(22)
|
(22)
|
(24)
|
(23)
|
(24)
|
(21)
|
(24)
|
(23)
|
(23)
|
(21)
|
(21)
|
(20)
|
(18)
|
(14)
|
(17)
|
(16)
|
(16)
|
(5)
|
(11)
|
(9)
|
(7)
|
(4)
|
(9)
|
(10)
|
(11)
|
(1)
|
(12)
|
(12)
|
(11)
|
6
|
(7)
|
(6)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
6
|
7
|
4
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
4
|
5
|
4
|
3
|
5
|
7
|
3
|
1
|
2
|
0
|
3
|
3
|
6
|
7
|
8
|
5
|
6
|
5
|
5
|
2
|
6
|
7
|
7
|
5
|
7
|
8
|
9
|
6
|
12
|
18
|
18
|
16
|
19
|
16
|
18
|
7
|
21
|
19
|
30
|
25
|
40
|
50
|
47
|
|
| Pre-Tax Income |
25
N/A
|
25
+1%
|
25
+1%
|
26
+3%
|
27
+4%
|
28
+4%
|
28
+0%
|
30
+7%
|
33
+13%
|
35
+5%
|
39
+10%
|
40
+4%
|
41
+2%
|
46
+11%
|
53
+16%
|
56
+7%
|
55
-1%
|
78
+41%
|
81
+3%
|
92
+14%
|
104
+13%
|
245
+135%
|
326
+33%
|
392
+20%
|
427
+9%
|
386
-10%
|
382
-1%
|
371
-3%
|
290
-22%
|
322
+11%
|
330
+2%
|
287
-13%
|
281
-2%
|
276
-2%
|
252
-9%
|
315
+25%
|
315
+0%
|
320
+1%
|
305
-4%
|
257
-16%
|
244
-5%
|
250
+2%
|
275
+10%
|
329
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(11)
|
(12)
|
(12)
|
(17)
|
(14)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(23)
|
(23)
|
(26)
|
(26)
|
(60)
|
(80)
|
(96)
|
(110)
|
(103)
|
(99)
|
(96)
|
(73)
|
(77)
|
(82)
|
(71)
|
(71)
|
(69)
|
(64)
|
(80)
|
(79)
|
(80)
|
(76)
|
(64)
|
(61)
|
(62)
|
(69)
|
(83)
|
|
| Income from Continuing Operations |
16
|
17
|
16
|
17
|
18
|
19
|
20
|
19
|
22
|
23
|
22
|
27
|
27
|
30
|
39
|
41
|
39
|
55
|
58
|
66
|
78
|
185
|
246
|
296
|
317
|
283
|
284
|
275
|
217
|
245
|
248
|
215
|
210
|
207
|
188
|
235
|
237
|
240
|
229
|
193
|
183
|
187
|
206
|
247
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(9)
|
(11)
|
(14)
|
(20)
|
(29)
|
(34)
|
0
|
(21)
|
(9)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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
|
19
|
31
|
37
|
38
|
28
|
21
|
13
|
12
|
11
|
23
|
31
|
33
|
33
|
25
|
25
|
|
| Net Income (Common) |
16
N/A
|
17
+1%
|
16
-1%
|
17
+1%
|
18
+7%
|
19
+5%
|
20
+8%
|
19
-7%
|
22
+18%
|
23
+7%
|
22
-7%
|
27
+22%
|
25
-5%
|
28
+10%
|
35
+25%
|
36
+4%
|
35
-3%
|
46
+31%
|
49
+7%
|
58
+17%
|
71
+22%
|
178
+153%
|
236
+32%
|
285
+21%
|
303
+6%
|
263
-13%
|
255
-3%
|
241
-5%
|
217
-10%
|
243
+12%
|
270
+11%
|
251
-7%
|
248
-1%
|
235
-5%
|
209
-11%
|
248
+19%
|
249
+0%
|
251
+1%
|
253
+1%
|
225
-11%
|
215
-4%
|
220
+2%
|
231
+5%
|
272
+18%
|
|
| EPS (Diluted) |
2.11
N/A
|
2.14
+1%
|
2.1
-2%
|
2.13
+1%
|
2.28
+7%
|
2.4
+5%
|
2.58
+8%
|
2.4
-7%
|
2.82
+18%
|
3.02
+7%
|
2.83
-6%
|
3.45
+22%
|
3.29
-5%
|
3.62
+10%
|
5.53
+53%
|
4.37
-21%
|
4.26
-3%
|
5.59
+31%
|
5.97
+7%
|
7.01
+17%
|
8.55
+22%
|
21.6
+153%
|
28.6
+32%
|
34.49
+21%
|
36.71
+6%
|
31.85
-13%
|
30.87
-3%
|
29.18
-5%
|
26.24
-10%
|
29.42
+12%
|
32.72
+11%
|
30.36
-7%
|
6.01
-80%
|
28.49
+374%
|
25.27
-11%
|
30.01
+19%
|
6.02
-80%
|
30.36
+404%
|
30.57
+1%
|
27.2
-11%
|
5.21
-81%
|
5.32
+2%
|
5.58
+5%
|
6.58
+18%
|
|