Suraj Ltd
BSE:531638
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Suraj Ltd
BSE:531638
|
IN |
|
M
|
Maanshan Iron & Steel Co Ltd
SSE:600808
|
CN |
|
China Conch Venture Holdings Ltd
HKEX:586
|
CN |
|
Haydale Graphene Industries PLC
LSE:HAYD
|
UK |
|
Kintor Pharmaceutical Ltd
HKEX:9939
|
CN |
|
Sincere Co Ltd
TSE:7782
|
JP |
|
A
|
Aurrigo International PLC
LSE:AURR
|
UK |
|
O
|
Oval Corp
TSE:7727
|
JP |
|
S
|
Shengjing Bank Co Ltd
HKEX:2066
|
CN |
|
Eyenovia Inc
NASDAQ:EYEN
|
US |
|
M
|
Manho Rope & Wire Ltd
KRX:001080
|
KR |
Income Statement
Earnings Waterfall
Suraj Ltd
Income Statement
Suraj Ltd
| Mar-2006 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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 |
20
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 169
N/A
|
353
-70%
|
747
+112%
|
1 135
+52%
|
1 535
+35%
|
1 615
+5%
|
1 757
+9%
|
1 868
+6%
|
1 963
+5%
|
483
-75%
|
1 384
+187%
|
1 813
+31%
|
1 815
+0%
|
2 256
+24%
|
1 760
-22%
|
1 797
+2%
|
1 757
-2%
|
1 558
-11%
|
1 681
+8%
|
1 725
+3%
|
1 884
+9%
|
2 242
+19%
|
2 448
+9%
|
2 877
+18%
|
3 437
+19%
|
3 669
+7%
|
4 012
+9%
|
4 006
0%
|
3 666
-8%
|
3 600
-2%
|
3 371
-6%
|
3 369
0%
|
3 307
-2%
|
3 089
-7%
|
2 806
-9%
|
2 512
-11%
|
2 337
-7%
|
2 293
-2%
|
2 229
-3%
|
2 212
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 077)
|
(246)
|
(512)
|
(800)
|
(1 074)
|
(1 153)
|
(1 310)
|
(1 421)
|
(1 492)
|
(323)
|
(984)
|
(1 311)
|
(1 331)
|
(1 642)
|
(1 265)
|
(1 275)
|
(1 240)
|
(1 081)
|
(1 223)
|
(1 293)
|
(1 448)
|
(1 794)
|
(1 955)
|
(2 304)
|
(2 801)
|
(2 956)
|
(3 209)
|
(3 152)
|
(2 694)
|
(2 592)
|
(2 362)
|
(2 318)
|
(2 278)
|
(2 064)
|
(1 771)
|
(1 459)
|
(1 642)
|
(1 436)
|
(1 418)
|
(1 493)
|
|
| Gross Profit |
93
N/A
|
107
+15%
|
235
+120%
|
334
+42%
|
461
+38%
|
462
+0%
|
447
-3%
|
448
+0%
|
470
+5%
|
159
-66%
|
400
+151%
|
502
+25%
|
484
-4%
|
614
+27%
|
495
-19%
|
522
+5%
|
517
-1%
|
477
-8%
|
458
-4%
|
433
-6%
|
436
+1%
|
448
+3%
|
493
+10%
|
573
+16%
|
636
+11%
|
714
+12%
|
803
+13%
|
855
+6%
|
973
+14%
|
1 008
+4%
|
1 009
+0%
|
1 051
+4%
|
1 029
-2%
|
1 025
0%
|
1 036
+1%
|
1 052
+2%
|
696
-34%
|
857
+23%
|
810
-5%
|
719
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27)
|
(70)
|
(167)
|
(269)
|
(367)
|
(384)
|
(369)
|
(350)
|
(373)
|
(128)
|
(311)
|
(389)
|
(375)
|
(474)
|
(386)
|
(413)
|
(412)
|
(377)
|
(373)
|
(358)
|
(369)
|
(392)
|
(434)
|
(510)
|
(584)
|
(641)
|
(724)
|
(752)
|
(702)
|
(701)
|
(672)
|
(662)
|
(728)
|
(732)
|
(737)
|
(741)
|
(516)
|
(727)
|
(730)
|
(716)
|
|
| Selling, General & Administrative |
(13)
|
(18)
|
(40)
|
(62)
|
(91)
|
(99)
|
(108)
|
(113)
|
(114)
|
(25)
|
(79)
|
(105)
|
(114)
|
(145)
|
(124)
|
(134)
|
(140)
|
(132)
|
(129)
|
(125)
|
(123)
|
(126)
|
(130)
|
(134)
|
(135)
|
(141)
|
(154)
|
(163)
|
(174)
|
(185)
|
(198)
|
(208)
|
(223)
|
(232)
|
(232)
|
(230)
|
(247)
|
(215)
|
(210)
|
(207)
|
|
| Depreciation & Amortization |
(14)
|
(18)
|
(37)
|
(58)
|
(71)
|
(65)
|
(57)
|
(48)
|
(63)
|
(16)
|
(49)
|
(65)
|
(66)
|
(82)
|
(66)
|
(66)
|
(67)
|
(67)
|
(68)
|
(69)
|
(69)
|
(70)
|
(71)
|
(72)
|
(73)
|
(74)
|
(75)
|
(77)
|
(79)
|
(82)
|
(86)
|
(89)
|
(94)
|
(99)
|
(102)
|
(106)
|
(109)
|
(110)
|
(114)
|
(113)
|
|
| Other Operating Expenses |
0
|
(35)
|
(90)
|
(149)
|
(205)
|
(220)
|
(204)
|
(190)
|
(197)
|
(86)
|
(183)
|
(219)
|
(195)
|
(247)
|
(195)
|
(213)
|
(205)
|
(178)
|
(176)
|
(165)
|
(177)
|
(196)
|
(233)
|
(305)
|
(376)
|
(426)
|
(495)
|
(512)
|
(449)
|
(434)
|
(389)
|
(365)
|
(411)
|
(401)
|
(403)
|
(405)
|
(159)
|
(401)
|
(406)
|
(396)
|
|
| Operating Income |
66
N/A
|
36
-45%
|
68
+87%
|
66
-4%
|
95
+44%
|
78
-18%
|
78
+0%
|
97
+25%
|
97
0%
|
32
-67%
|
89
+180%
|
113
+27%
|
109
-3%
|
139
+27%
|
110
-21%
|
109
-1%
|
105
-4%
|
99
-5%
|
85
-14%
|
74
-13%
|
67
-10%
|
56
-16%
|
59
+5%
|
63
+7%
|
52
-17%
|
73
+41%
|
79
+9%
|
103
+30%
|
270
+163%
|
307
+13%
|
337
+10%
|
388
+15%
|
301
-22%
|
293
-3%
|
299
+2%
|
311
+4%
|
180
-42%
|
131
-27%
|
81
-38%
|
2
-97%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(20)
|
(25)
|
(50)
|
(76)
|
(80)
|
(93)
|
(91)
|
(89)
|
(77)
|
(25)
|
(73)
|
(98)
|
(90)
|
(130)
|
(111)
|
(110)
|
(86)
|
(101)
|
(96)
|
(92)
|
(77)
|
(76)
|
(67)
|
(59)
|
(50)
|
(55)
|
(50)
|
(45)
|
(36)
|
(35)
|
(31)
|
(28)
|
(25)
|
(14)
|
2
|
(4)
|
5
|
(39)
|
(56)
|
(57)
|
|
| Non-Reccuring Items |
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
|
(6)
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
2
|
4
|
5
|
(10)
|
6
|
6
|
6
|
(13)
|
1
|
2
|
3
|
(10)
|
5
|
5
|
5
|
(4)
|
14
|
27
|
39
|
27
|
46
|
40
|
40
|
44
|
51
|
53
|
60
|
51
|
53
|
52
|
40
|
31
|
36
|
42
|
39
|
(1)
|
51
|
48
|
49
|
|
| Pre-Tax Income |
46
N/A
|
13
-72%
|
22
+68%
|
(5)
N/A
|
5
N/A
|
(10)
N/A
|
(8)
+20%
|
14
N/A
|
7
-51%
|
8
+10%
|
18
+138%
|
18
-3%
|
10
-46%
|
14
+49%
|
4
-73%
|
4
-6%
|
16
+335%
|
12
-25%
|
16
+37%
|
21
+29%
|
19
-9%
|
26
+33%
|
32
+26%
|
44
+38%
|
46
+4%
|
68
+48%
|
83
+22%
|
118
+42%
|
286
+143%
|
325
+14%
|
357
+10%
|
400
+12%
|
307
-23%
|
315
+3%
|
342
+8%
|
347
+1%
|
185
-47%
|
143
-23%
|
73
-49%
|
(6)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(17)
|
(6)
|
(4)
|
(3)
|
(1)
|
4
|
0
|
1
|
(3)
|
4
|
10
|
14
|
5
|
3
|
(3)
|
(7)
|
(6)
|
(4)
|
(5)
|
(7)
|
(5)
|
(8)
|
(11)
|
(15)
|
(16)
|
(22)
|
(25)
|
(36)
|
(85)
|
(97)
|
(105)
|
(115)
|
(92)
|
(91)
|
(95)
|
(97)
|
(52)
|
(39)
|
(26)
|
(3)
|
|
| Income from Continuing Operations |
30
|
7
|
18
|
(8)
|
4
|
(5)
|
(7)
|
16
|
4
|
11
|
28
|
32
|
14
|
18
|
1
|
(4)
|
10
|
8
|
11
|
14
|
14
|
17
|
21
|
30
|
30
|
46
|
57
|
82
|
201
|
229
|
252
|
285
|
215
|
224
|
247
|
250
|
133
|
103
|
47
|
(10)
|
|
| 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) |
29
N/A
|
7
-74%
|
18
+142%
|
(8)
N/A
|
4
N/A
|
(5)
N/A
|
(7)
-38%
|
16
N/A
|
4
-72%
|
12
+168%
|
28
+143%
|
32
+15%
|
14
-56%
|
18
+24%
|
1
-94%
|
(4)
N/A
|
10
N/A
|
8
-23%
|
11
+44%
|
14
+26%
|
14
-3%
|
17
+25%
|
21
+22%
|
30
+42%
|
30
+2%
|
46
+54%
|
57
+24%
|
82
+42%
|
201
+146%
|
229
+14%
|
252
+10%
|
285
+13%
|
215
-24%
|
224
+4%
|
247
+10%
|
250
+1%
|
133
-47%
|
103
-22%
|
47
-54%
|
(10)
N/A
|
|
| EPS (Diluted) |
1.85
N/A
|
0.38
-79%
|
0.93
+145%
|
-0.4
N/A
|
0.2
N/A
|
-0.27
N/A
|
-0.38
-41%
|
0.8
N/A
|
0.22
-73%
|
0.59
+168%
|
1.44
+144%
|
1.66
+15%
|
0.73
-56%
|
0.9
+23%
|
0.05
-94%
|
-0.21
N/A
|
0.53
N/A
|
0.4
-25%
|
0.57
+42%
|
0.77
+35%
|
0.71
-8%
|
0.9
+27%
|
1.1
+22%
|
1.55
+41%
|
1.56
+1%
|
2.4
+54%
|
2.98
+24%
|
4.46
+50%
|
10.7
+140%
|
12.45
+16%
|
13.74
+10%
|
15.49
+13%
|
11.72
-24%
|
12.2
+4%
|
13.42
+10%
|
13.59
+1%
|
7.25
-47%
|
5.63
-22%
|
2.56
-55%
|
-0.53
N/A
|
|