Mehai Technology Ltd
BSE:540730
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Mehai Technology Ltd
BSE:540730
|
IN |
|
A
|
ANY Biztonsagi Nyomda Nyrt
BET:ANY
|
HU |
|
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
|
IN |
|
Ackroo Inc
XTSX:AKR
|
CA |
|
Episil-Precision Inc
TWSE:3016
|
TW |
|
C
|
China NT Pharma Group Company Ltd
HKEX:1011
|
CN |
|
H
|
HiteJinro Holdings Co Ltd
KRX:000140
|
KR |
|
Mahamaya Steel Industries Ltd
NSE:MAHASTEEL
|
IN |
|
Medica Sur SAB de CV
BMV:MEDICAB
|
MX |
|
Zeria Pharmaceutical Co Ltd
TSE:4559
|
JP |
|
S
|
Shell PLC
NYSE:SHEL
|
UK |
|
O
|
Omesti Bhd
KLSE:OMESTI
|
MY |
|
D
|
Dida Inc
HKEX:2559
|
CN |
|
Standex International Corp
NYSE:SXI
|
US |
|
Hindustan Copper Ltd
NSE:HINDCOPPER
|
IN |
|
Lundin Mining Corp
TSX:LUN
|
CA |
|
Jyothy Labs Ltd
BSE:532926
|
IN |
|
Constellium SE
NYSE:CSTM
|
FR |
|
Niigata Kotsu Co Ltd
TSE:9017
|
JP |
Income Statement
Earnings Waterfall
Mehai Technology Ltd
Income Statement
Mehai Technology Ltd
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
253
N/A
|
318
+26%
|
248
-22%
|
176
-29%
|
140
-20%
|
86
-38%
|
51
-41%
|
54
+6%
|
37
-32%
|
51
+39%
|
60
+18%
|
58
-4%
|
58
+1%
|
59
+1%
|
88
+48%
|
100
+14%
|
130
+30%
|
152
+17%
|
149
-2%
|
150
+1%
|
214
+42%
|
716
+235%
|
1 195
+67%
|
1 358
+14%
|
1 476
+9%
|
1 149
-22%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(241)
|
(301)
|
(236)
|
(161)
|
(128)
|
(78)
|
(41)
|
(45)
|
(27)
|
(39)
|
(47)
|
(46)
|
(48)
|
(47)
|
(68)
|
(75)
|
(98)
|
(119)
|
(110)
|
(107)
|
(155)
|
(552)
|
(917)
|
(1 050)
|
(1 135)
|
(865)
|
|
| Gross Profit |
11
N/A
|
18
+53%
|
12
-30%
|
15
+23%
|
13
-17%
|
8
-36%
|
10
+18%
|
9
-3%
|
10
+8%
|
12
+24%
|
13
+7%
|
12
-8%
|
11
-12%
|
12
+12%
|
20
+67%
|
24
+21%
|
32
+32%
|
33
+3%
|
39
+20%
|
44
+11%
|
58
+34%
|
164
+181%
|
277
+69%
|
308
+11%
|
341
+11%
|
284
-17%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(16)
|
(12)
|
(14)
|
(14)
|
(11)
|
(9)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(11)
|
(12)
|
(16)
|
(20)
|
(19)
|
62
|
(21)
|
(25)
|
(48)
|
(150)
|
(162)
|
(175)
|
(164)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(10)
|
(12)
|
(12)
|
(19)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
0
|
|
| Other Operating Expenses |
(6)
|
(10)
|
(7)
|
(9)
|
(11)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(12)
|
(16)
|
(15)
|
67
|
(16)
|
(20)
|
(40)
|
(134)
|
(144)
|
(155)
|
(144)
|
|
| Operating Income |
0
N/A
|
2
+294%
|
0
-81%
|
2
+400%
|
(2)
N/A
|
(3)
-66%
|
1
N/A
|
2
+124%
|
3
+51%
|
4
+35%
|
3
-17%
|
2
-30%
|
1
-43%
|
1
+3%
|
8
+466%
|
8
+8%
|
12
+41%
|
13
+10%
|
102
+669%
|
23
-78%
|
33
+45%
|
116
+252%
|
128
+10%
|
147
+15%
|
166
+13%
|
120
-28%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(6)
|
10
|
(11)
|
(12)
|
(18)
|
(20)
|
(33)
|
(42)
|
(42)
|
|
| 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
|
|
| Total Other Income |
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
5
|
(101)
|
(1)
|
(2)
|
(3)
|
(4)
|
4
|
6
|
5
|
|
| Pre-Tax Income |
4
N/A
|
5
+36%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(4)
-41%
|
1
N/A
|
2
+90%
|
3
+38%
|
4
+37%
|
4
-17%
|
3
-18%
|
2
-16%
|
2
-2%
|
9
+263%
|
11
+20%
|
13
+22%
|
12
-4%
|
10
-19%
|
10
-1%
|
19
+88%
|
95
+406%
|
104
+10%
|
118
+13%
|
131
+11%
|
83
-36%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(7)
|
(27)
|
(29)
|
(32)
|
(35)
|
(24)
|
|
| Income from Continuing Operations |
2
|
3
|
(1)
|
1
|
(2)
|
(3)
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
5
|
6
|
8
|
7
|
6
|
6
|
12
|
68
|
76
|
85
|
96
|
59
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
|
| Net Income (Common) |
2
N/A
|
3
+48%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-50%
|
1
N/A
|
1
+27%
|
2
+58%
|
3
+50%
|
3
+3%
|
2
-19%
|
2
-16%
|
2
-2%
|
5
+182%
|
6
+21%
|
8
+31%
|
7
-12%
|
6
-19%
|
6
+2%
|
12
+97%
|
66
+472%
|
75
+13%
|
83
+11%
|
92
+11%
|
57
-38%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.04
+300%
|
0.05
+25%
|
0.07
+40%
|
0.06
-14%
|
0.02
-67%
|
0.02
N/A
|
0.05
+150%
|
0.22
+340%
|
0.26
+18%
|
0.25
-4%
|
0.12
-52%
|
0.09
-25%
|
|