Authum Investment & Infrastructure Ltd
BSE:539177
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Authum Investment & Infrastructure Ltd
BSE:539177
|
IN |
|
Simpson Manufacturing Co Inc
NYSE:SSD
|
US |
|
Z
|
Zhongzhu Healthcare Holding Co Ltd
SSE:600568
|
CN |
Income Statement
Earnings Waterfall
Authum Investment & Infrastructure Ltd
Income Statement
Authum Investment & Infrastructure 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
425
N/A
|
921
+117%
|
1 578
+71%
|
2 270
+44%
|
3 170
+40%
|
3 158
0%
|
2 947
-7%
|
3 088
+5%
|
2 217
-28%
|
2 883
+30%
|
3 075
+7%
|
3 112
+1%
|
3 514
+13%
|
2 608
-26%
|
2 179
-16%
|
1 458
-33%
|
(358)
N/A
|
425
N/A
|
509
+20%
|
456
-10%
|
125
-73%
|
56
-55%
|
224
+302%
|
1 564
+597%
|
2 552
+63%
|
6 565
+157%
|
7 812
+19%
|
8 196
+5%
|
9 074
+11%
|
5 951
-34%
|
7 343
+23%
|
6 412
-13%
|
5 388
-16%
|
25 867
+380%
|
9 658
-63%
|
20 585
+113%
|
26 754
+30%
|
45 703
+71%
|
43 765
-4%
|
38 888
-11%
|
37 499
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(405)
|
(867)
|
(1 470)
|
(2 155)
|
(3 143)
|
(3 144)
|
(2 968)
|
(3 009)
|
(2 070)
|
(2 642)
|
(2 804)
|
(2 829)
|
(3 404)
|
(2 754)
|
(2 582)
|
(1 970)
|
(9)
|
(726)
|
(633)
|
(598)
|
(21)
|
(494)
|
(204)
|
(126)
|
(207)
|
(236)
|
(270)
|
(330)
|
(297)
|
(353)
|
(363)
|
(366)
|
(2 878)
|
(724)
|
(111)
|
(266)
|
(374)
|
(547)
|
(676)
|
(953)
|
(1 724)
|
|
| Gross Profit |
20
N/A
|
54
+165%
|
109
+101%
|
115
+6%
|
28
-76%
|
14
-50%
|
(21)
N/A
|
79
N/A
|
148
+87%
|
240
+63%
|
271
+13%
|
283
+5%
|
110
-61%
|
(147)
N/A
|
(402)
-174%
|
(512)
-27%
|
(367)
+28%
|
(300)
+18%
|
(124)
+59%
|
(142)
-14%
|
104
N/A
|
(438)
N/A
|
21
N/A
|
1 439
+6 864%
|
2 346
+63%
|
6 330
+170%
|
7 541
+19%
|
7 866
+4%
|
8 777
+12%
|
5 598
-36%
|
6 979
+25%
|
6 046
-13%
|
2 510
-58%
|
25 143
+902%
|
9 547
-62%
|
20 318
+113%
|
26 380
+30%
|
45 156
+71%
|
43 089
-5%
|
37 935
-12%
|
35 775
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(17)
|
(14)
|
(10)
|
(8)
|
(6)
|
(6)
|
(7)
|
(27)
|
562
|
368
|
(86)
|
(775)
|
(785)
|
(621)
|
(389)
|
(517)
|
(637)
|
(639)
|
(476)
|
(1 145)
|
(1 547)
|
(775)
|
(1 150)
|
(1 519)
|
(1 969)
|
(1 900)
|
(1 993)
|
(2 181)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(17)
|
(17)
|
(17)
|
(17)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(517)
|
(9)
|
(10)
|
(13)
|
(1 051)
|
(1 431)
|
(336)
|
(346)
|
(449)
|
(1 773)
|
(436)
|
(617)
|
(726)
|
|
| Depreciation & Amortization |
(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)
|
(1)
|
(2)
|
(4)
|
(7)
|
(94)
|
(82)
|
(33)
|
(49)
|
(83)
|
(62)
|
(113)
|
(144)
|
(186)
|
|
| Other Operating Expenses |
(5)
|
(7)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(11)
|
(13)
|
(15)
|
(18)
|
(4)
|
0
|
3
|
7
|
(6)
|
(4)
|
(4)
|
(5)
|
(24)
|
566
|
373
|
(79)
|
(768)
|
(778)
|
(614)
|
(380)
|
0
|
(626)
|
(625)
|
(456)
|
0
|
(34)
|
(407)
|
(754)
|
(987)
|
(134)
|
(1 351)
|
(1 231)
|
(1 270)
|
|
| Operating Income |
15
N/A
|
46
+207%
|
99
+115%
|
103
+5%
|
15
-86%
|
0
-98%
|
(35)
N/A
|
65
N/A
|
135
+109%
|
225
+67%
|
253
+13%
|
263
+4%
|
89
-66%
|
(164)
N/A
|
(417)
-154%
|
(523)
-25%
|
(374)
+28%
|
(307)
+18%
|
(130)
+58%
|
(149)
-14%
|
77
N/A
|
124
+61%
|
389
+213%
|
1 353
+248%
|
1 571
+16%
|
5 545
+253%
|
6 920
+25%
|
7 478
+8%
|
8 260
+10%
|
4 961
-40%
|
6 340
+28%
|
5 570
-12%
|
1 364
-76%
|
23 597
+1 630%
|
8 772
-63%
|
19 169
+119%
|
24 861
+30%
|
43 187
+74%
|
41 190
-5%
|
35 942
-13%
|
33 593
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
(230)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4 685
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
| 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
|
42 117
|
18 473
|
16 863
|
15 820
|
16 238
|
(2 840)
|
(1 952)
|
(706)
|
(1 679)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
2
|
1
|
0
|
(227)
|
(235)
|
(232)
|
0
|
(0)
|
15
|
13
|
(4 686)
|
3
|
(3)
|
5
|
33
|
185
|
201
|
442
|
468
|
334
|
413
|
211
|
181
|
|
| Pre-Tax Income |
12
N/A
|
46
+290%
|
99
+115%
|
103
+5%
|
15
-86%
|
0
-98%
|
(35)
N/A
|
65
N/A
|
135
+109%
|
225
+67%
|
253
+13%
|
263
+4%
|
89
-66%
|
(164)
N/A
|
(414)
-153%
|
(519)
-25%
|
(374)
+28%
|
(304)
+19%
|
(124)
+59%
|
(143)
-15%
|
(153)
-7%
|
(103)
+32%
|
153
N/A
|
1 121
+630%
|
1 573
+40%
|
5 544
+253%
|
6 935
+25%
|
7 490
+8%
|
8 259
+10%
|
4 964
-40%
|
6 337
+28%
|
5 575
-12%
|
43 514
+681%
|
42 256
-3%
|
25 835
-39%
|
35 431
+37%
|
41 567
+17%
|
40 672
-2%
|
39 651
-3%
|
35 447
-11%
|
32 095
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(10)
|
(28)
|
(32)
|
(3)
|
1
|
8
|
(30)
|
(52)
|
(92)
|
(97)
|
(90)
|
(29)
|
18
|
35
|
73
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(48)
|
(280)
|
(220)
|
(1 185)
|
(1 293)
|
(1 389)
|
(1 572)
|
(719)
|
(992)
|
(793)
|
(474)
|
593
|
502
|
(666)
|
(1 408)
|
1 742
|
1 227
|
4 676
|
4 249
|
|
| Income from Continuing Operations |
12
|
36
|
70
|
72
|
12
|
1
|
(26)
|
34
|
84
|
133
|
156
|
174
|
60
|
(146)
|
(380)
|
(447)
|
(374)
|
(304)
|
(124)
|
(143)
|
(153)
|
(104)
|
105
|
841
|
1 353
|
4 360
|
5 642
|
6 101
|
6 687
|
4 245
|
5 346
|
4 783
|
43 040
|
42 848
|
26 338
|
34 765
|
40 159
|
42 414
|
40 878
|
40 123
|
36 344
|
|
| 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)
|
(5)
|
(10)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
12
N/A
|
36
+203%
|
70
+97%
|
72
+2%
|
12
-84%
|
1
-88%
|
(26)
N/A
|
34
N/A
|
84
+143%
|
133
+60%
|
156
+17%
|
174
+11%
|
60
-66%
|
(146)
N/A
|
(380)
-161%
|
(447)
-18%
|
(374)
+16%
|
(304)
+19%
|
(124)
+59%
|
(143)
-15%
|
(153)
-7%
|
(104)
+32%
|
105
N/A
|
841
+697%
|
1 353
+61%
|
4 360
+222%
|
5 642
+29%
|
6 101
+8%
|
6 687
+10%
|
4 245
-37%
|
5 346
+26%
|
4 783
-11%
|
43 040
+800%
|
42 848
0%
|
26 338
-39%
|
34 765
+32%
|
40 159
+16%
|
42 414
+6%
|
40 878
-4%
|
40 119
-2%
|
36 335
-9%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.04
+300%
|
0.09
+125%
|
0.09
N/A
|
0.01
-89%
|
0
N/A
|
-0.03
N/A
|
0.04
N/A
|
0.11
+175%
|
0.17
+55%
|
0.2
+18%
|
0.23
+15%
|
0.07
-70%
|
-0.19
N/A
|
-0.55
-189%
|
-0.59
-7%
|
-0.49
+17%
|
-0.4
+18%
|
-0.16
+60%
|
-0.19
-19%
|
-0.2
-5%
|
-0.13
+35%
|
0.14
N/A
|
1.12
+700%
|
2.32
+107%
|
5.4
+133%
|
6.65
+23%
|
7.18
+8%
|
7.97
+11%
|
4.99
-37%
|
6.29
+26%
|
5.63
-10%
|
50.68
+800%
|
50.46
0%
|
31.01
-39%
|
40.94
+32%
|
47.29
+16%
|
49.96
+6%
|
48.13
-4%
|
47.27
-2%
|
42.92
-9%
|
|