Thinkink Picturez Ltd
BSE:539310
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Thinkink Picturez Ltd
BSE:539310
|
IN |
|
HUAYU Automotive Systems Co Ltd
SSE:600741
|
CN |
Income Statement
Earnings Waterfall
Thinkink Picturez Ltd
Income Statement
Thinkink Picturez Ltd
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
41
N/A
|
94
+126%
|
103
+10%
|
140
+36%
|
130
-7%
|
253
+94%
|
243
-4%
|
269
+11%
|
279
+4%
|
98
-65%
|
105
+7%
|
52
-51%
|
49
-6%
|
90
+84%
|
80
-11%
|
70
-13%
|
65
-7%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
(35)
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
0
|
(50)
|
|
| Gross Profit |
41
N/A
|
59
+42%
|
68
+16%
|
105
+54%
|
96
-9%
|
253
+165%
|
243
-4%
|
269
+11%
|
279
+4%
|
98
-65%
|
105
+7%
|
0
N/A
|
0
N/A
|
40
N/A
|
1
-97%
|
0
N/A
|
14
N/A
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(26)
|
(28)
|
(31)
|
(39)
|
(41)
|
(196)
|
(198)
|
(205)
|
(205)
|
(70)
|
(69)
|
(54)
|
(49)
|
(53)
|
(48)
|
(94)
|
(46)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(194)
|
(12)
|
(12)
|
(12)
|
(68)
|
(10)
|
(7)
|
(5)
|
(52)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(14)
|
(16)
|
(18)
|
(25)
|
(28)
|
0
|
(184)
|
(191)
|
(191)
|
0
|
(57)
|
(45)
|
(43)
|
0
|
(44)
|
(90)
|
(42)
|
|
| Operating Income |
15
N/A
|
31
+98%
|
37
+21%
|
66
+79%
|
54
-18%
|
57
+5%
|
45
-21%
|
64
+42%
|
74
+16%
|
28
-62%
|
36
+30%
|
(2)
N/A
|
(0)
+79%
|
(13)
-3 043%
|
(18)
-34%
|
(24)
-35%
|
(31)
-29%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
10
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
7
|
(0)
|
(0)
|
(0)
|
13
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
3
|
0
|
13
|
14
|
14
|
3
|
0
|
0
|
3
|
0
|
7
|
7
|
4
|
0
|
24
|
24
|
24
|
|
| Pre-Tax Income |
18
N/A
|
41
+126%
|
50
+23%
|
79
+59%
|
67
-15%
|
59
-11%
|
45
-25%
|
63
+42%
|
76
+20%
|
35
-54%
|
43
+24%
|
5
-89%
|
4
-18%
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
(8)
-790%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1)
|
(10)
|
(10)
|
(10)
|
(10)
|
(15)
|
(15)
|
(25)
|
(29)
|
(10)
|
(10)
|
(2)
|
(1)
|
(0)
|
(2)
|
(0)
|
2
|
|
| Income from Continuing Operations |
17
|
30
|
40
|
69
|
57
|
44
|
30
|
38
|
47
|
25
|
33
|
3
|
3
|
(1)
|
3
|
(1)
|
(6)
|
|
| Net Income (Common) |
17
N/A
|
30
+79%
|
40
+30%
|
69
+74%
|
57
-18%
|
44
-22%
|
30
-33%
|
38
+29%
|
47
+23%
|
25
-47%
|
33
+32%
|
3
-91%
|
3
-10%
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
(6)
-381%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
0.08
+60%
|
0.06
-25%
|
0.06
N/A
|
0.03
-50%
|
0.04
+33%
|
0.06
+50%
|
0.03
-50%
|
0.04
+33%
|
0.02
-50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|