Polymac Thermoformers Ltd
BSE:537573
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Polymac Thermoformers Ltd
BSE:537573
|
IN |
|
B
|
Basic Net SpA
MIL:BAN
|
IT |
|
C
|
CR2 Empreendimentos Imobiliarios SA
BOVESPA:CRDE3
|
BR |
|
Avance Gas Holding Ltd
OSE:AGAS
|
BM |
|
B
|
Bharat Wire Ropes Ltd
NSE:BHARATWIRE
|
IN |
Income Statement
Earnings Waterfall
Polymac Thermoformers Ltd
Income Statement
Polymac Thermoformers Ltd
| Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
67
N/A
|
71
+5%
|
52
-26%
|
36
-31%
|
61
+71%
|
79
+29%
|
72
-10%
|
77
+7%
|
88
+14%
|
136
+54%
|
145
+7%
|
101
-31%
|
86
-15%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(47)
|
(50)
|
(40)
|
(30)
|
(43)
|
(51)
|
(48)
|
(53)
|
(63)
|
(72)
|
(72)
|
(62)
|
(54)
|
|
| Gross Profit |
20
N/A
|
21
+4%
|
13
-39%
|
6
-52%
|
18
+193%
|
28
+56%
|
24
-16%
|
24
+3%
|
25
+4%
|
63
+149%
|
73
+16%
|
38
-47%
|
32
-18%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(21)
|
(25)
|
(19)
|
(13)
|
(23)
|
(29)
|
(25)
|
(26)
|
(36)
|
(71)
|
(74)
|
(44)
|
(35)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(14)
|
(18)
|
(12)
|
(6)
|
(17)
|
(23)
|
(19)
|
(18)
|
(28)
|
(63)
|
(66)
|
(37)
|
(27)
|
|
| Operating Income |
(1)
N/A
|
(4)
-314%
|
(6)
-54%
|
(7)
-4%
|
(5)
+27%
|
(2)
+68%
|
(1)
+6%
|
(2)
-8%
|
(10)
-570%
|
(8)
+21%
|
(1)
+94%
|
(6)
-1 047%
|
(3)
+44%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
17
|
(1)
|
5
|
(2)
|
4
|
|
| Non-Reccuring Items |
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)
|
|
| Total Other Income |
3
|
5
|
5
|
4
|
8
|
10
|
10
|
18
|
(0)
|
7
|
0
|
7
|
0
|
|
| Pre-Tax Income |
1
N/A
|
1
-58%
|
(2)
N/A
|
(3)
-57%
|
2
N/A
|
7
+270%
|
7
-12%
|
14
+108%
|
6
-55%
|
(2)
N/A
|
4
N/A
|
(1)
N/A
|
1
N/A
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
1
|
0
|
(2)
|
(4)
|
1
|
7
|
5
|
12
|
4
|
(4)
|
3
|
(2)
|
0
|
|
| Net Income (Common) |
1
N/A
|
0
-70%
|
(2)
N/A
|
(4)
-51%
|
1
N/A
|
7
+492%
|
5
-23%
|
12
+140%
|
4
-63%
|
(4)
N/A
|
3
N/A
|
(2)
N/A
|
0
N/A
|
|
| EPS (Diluted) |
0.23
N/A
|
0.06
-74%
|
-0.52
N/A
|
-0.77
-48%
|
0.24
N/A
|
1.37
+471%
|
1.07
-22%
|
2.52
+136%
|
0.94
-63%
|
-0.78
N/A
|
0.64
N/A
|
-0.45
N/A
|
0.09
N/A
|
|