Bonlon Industries Ltd
BSE:543211
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bonlon Industries Ltd
BSE:543211
|
IN |
|
L
|
Lumen Technologies Inc
LSE:0HVP
|
US |
|
Cannamerica Brands Corp
OTC:CNNXF
|
CA |
|
A
|
Alfonsino SpA
MIL:ALFO
|
IT |
|
Tile Shop Holdings Inc
NASDAQ:TTSH
|
US |
Income Statement
Earnings Waterfall
Bonlon Industries Ltd
Income Statement
Bonlon Industries Ltd
| Sep-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
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 564
N/A
|
3 878
+51%
|
4 770
+23%
|
4 419
-7%
|
6 051
+37%
|
5 110
-16%
|
5 113
+0%
|
5 471
+7%
|
4 766
-13%
|
4 315
-9%
|
4 760
+10%
|
5 499
+16%
|
5 957
+8%
|
6 231
+5%
|
6 694
+7%
|
7 068
+6%
|
6 966
-1%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(2 486)
|
(3 777)
|
(4 632)
|
(4 300)
|
(5 909)
|
(5 009)
|
(5 014)
|
(5 366)
|
(4 645)
|
(4 162)
|
(4 596)
|
(5 326)
|
(5 776)
|
(6 017)
|
(6 373)
|
(6 612)
|
(6 455)
|
|
| Gross Profit |
78
N/A
|
101
+28%
|
138
+37%
|
120
-13%
|
142
+19%
|
102
-29%
|
99
-3%
|
105
+6%
|
120
+15%
|
153
+27%
|
164
+7%
|
173
+5%
|
181
+5%
|
214
+18%
|
321
+50%
|
455
+42%
|
511
+12%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(58)
|
(78)
|
(107)
|
(107)
|
(128)
|
(88)
|
(83)
|
(86)
|
(89)
|
(109)
|
(115)
|
(117)
|
(122)
|
(162)
|
(235)
|
(407)
|
(470)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(10)
|
(10)
|
(13)
|
(12)
|
(14)
|
(16)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(26)
|
(29)
|
(31)
|
|
| Depreciation & Amortization |
(2)
|
(6)
|
(8)
|
(11)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
|
| Other Operating Expenses |
(49)
|
(64)
|
(89)
|
(86)
|
(100)
|
(60)
|
(53)
|
(54)
|
(53)
|
(71)
|
(77)
|
(78)
|
(83)
|
(122)
|
(193)
|
(363)
|
(424)
|
|
| Operating Income |
20
N/A
|
23
+13%
|
31
+35%
|
13
-58%
|
15
+13%
|
14
-3%
|
16
+13%
|
19
+18%
|
31
+67%
|
44
+39%
|
49
+14%
|
56
+13%
|
58
+4%
|
52
-11%
|
86
+65%
|
48
-44%
|
41
-14%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(6)
|
(8)
|
(8)
|
(5)
|
(7)
|
(6)
|
(9)
|
(12)
|
(13)
|
(12)
|
(14)
|
(17)
|
(18)
|
(18)
|
(22)
|
(22)
|
(24)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
14
|
13
|
16
|
26
|
28
|
14
|
13
|
1
|
(3)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
7
|
10
|
13
|
|
| Pre-Tax Income |
28
N/A
|
28
+1%
|
39
+38%
|
33
-13%
|
36
+6%
|
22
-38%
|
20
-11%
|
8
-59%
|
15
+88%
|
31
+106%
|
34
+10%
|
38
+10%
|
41
+9%
|
36
-13%
|
71
+99%
|
36
-50%
|
30
-16%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(8)
|
(6)
|
(9)
|
(7)
|
(7)
|
(5)
|
(5)
|
(3)
|
(4)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(18)
|
(9)
|
(8)
|
|
| Income from Continuing Operations |
19
|
21
|
30
|
26
|
28
|
17
|
15
|
5
|
11
|
23
|
26
|
28
|
31
|
27
|
54
|
27
|
22
|
|
| Net Income (Common) |
19
N/A
|
21
+11%
|
29
+38%
|
26
-10%
|
28
+6%
|
17
-40%
|
15
-11%
|
5
-64%
|
11
+96%
|
23
+119%
|
26
+10%
|
28
+10%
|
31
+9%
|
27
-13%
|
54
+99%
|
27
-50%
|
22
-17%
|
|
| EPS (Diluted) |
1.35
N/A
|
1.51
+12%
|
2.08
+38%
|
1.86
-11%
|
1.98
+6%
|
1.19
-40%
|
1.05
-12%
|
0.38
-64%
|
0.75
+97%
|
1.64
+119%
|
1.81
+10%
|
2
+10%
|
2.17
+8%
|
1.89
-13%
|
3.78
+100%
|
1.9
-50%
|
1.21
-36%
|
|