Watchlist Manager

Watchlist

Price: 63.6 DKK -0.62%

Market Cap: kr663.9m

	TCM Group A/S CSE:TCM	DK
	ReadCloud Ltd ASX:RCL	AU
	Xwell Inc NASDAQ:XWEL	US
	Sulabh Engineers and Services Ltd BSE:508969	IN
	Atlanticus Holdings Corp NASDAQ:ATLC	US
S	SBT Ultrasonic Technology Co Ltd SSE:688392	CN
	Qilian International Holding Group Ltd NASDAQ:QLI	CN
	Beijing Jingwei Hirain Technologies Co Inc SSE:688326	CN
A	Allied Electronics Corporation Ltd JSE:AEL	ZA
	BW Offshore Ltd OSE:BWO	BM
T	Ten Square Games SA WSE:TEN	PL
I	Inchcape PLC OTC:IHCPF	UK

Income Statement

Currency: DKK

	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	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	14	0	0	0	6	0	0	0	5	0	0	0	4	0	0	0	4	0	0	0	9	0	0	0	20	0	0	0	24	0	0	0	0
Revenue	509 N/A	669 +32%	717 +7%	765 +7%	817 +7%	825 +1%	846 +3%	863 +2%	900 +4%	936 +4%	962 +3%	997 +4%	1 007 +1%	1 012 +0%	1 014 +0%	1 023 +1%	1 025 +0%	1 052 +3%	1 082 +3%	1 097 +1%	1 108 +1%	1 109 +0%	1 143 +3%	1 145 +0%	1 146 +0%	1 138 -1%	1 078 -5%	1 070 -1%	1 084 +1%	1 130 +4%	1 198 +6%	1 218 +2%	1 204 -1%	1 219 +1%	1 236 +1%	1 247 +1%	1 279 +3%
Gross Profit
Cost of Revenue	(354)	(474)	(515)	(550)	(586)	(592)	(600)	(611)	(637)	(666)	(687)	(715)	(727)	(730)	(734)	(747)	(752)	(778)	(805)	(828)	(854)	(860)	(900)	(909)	(912)	(913)	(869)	(864)	(868)	(902)	(952)	(963)	(948)	(959)	(965)	(970)	(989)
Gross Profit	155 N/A	196 +26%	203 +4%	215 +6%	231 +8%	233 +1%	245 +5%	252 +3%	263 +4%	270 +3%	275 +2%	282 +3%	280 -1%	282 +1%	279 -1%	276 -1%	273 -1%	274 +0%	277 +1%	269 -3%	255 -5%	249 -2%	243 -2%	237 -3%	234 -1%	225 -4%	208 -7%	206 -1%	216 +5%	228 +6%	247 +8%	256 +4%	255 0%	260 +2%	272 +4%	277 +2%	290 +5%
Operating Income
Operating Expenses	(82)	(106)	(109)	(111)	(116)	(113)	(116)	(119)	(123)	(126)	(127)	(127)	(126)	(129)	(129)	(132)	(133)	(131)	(129)	(122)	(117)	(118)	(117)	(122)	(131)	(134)	(135)	(150)	(157)	(170)	(183)	(178)	(165)	(169)	(174)	(180)	(192)
Selling, General & Administrative	(82)	(106)	(109)	(111)	(106)	(114)	(116)	(119)	(113)	(126)	(127)	(127)	(114)	(129)	(129)	(132)	(121)	(131)	(130)	(122)	(112)	(118)	(117)	(122)	(127)	(134)	(135)	(150)	(156)	(178)	(193)	(191)	(172)	(189)	(194)	(199)	(193)
Depreciation & Amortization	0	0	0	0	(10)	0	0	0	(10)	0	0	0	(12)	0	0	0	(12)	0	0	0	(4)	0	0	0	(3)	0	0	0	(8)	0	0	0	(12)	0	0	0	(13)
Other Operating Expenses	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)	6	8	10	13	19	20	19	19	15
Operating Income	73 N/A	90 +23%	94 +4%	104 +11%	115 +11%	119 +4%	129 +8%	133 +3%	140 +5%	145 +3%	148 +2%	155 +4%	154 -1%	152 -1%	150 -2%	145 -3%	140 -3%	143 +2%	148 +3%	147 0%	138 -6%	131 -5%	126 -4%	115 -9%	103 -10%	90 -12%	74 -19%	56 -25%	59 +6%	58 -1%	64 +10%	78 +22%	90 +15%	92 +1%	97 +6%	97 0%	98 +1%
Pre-Tax Income
Interest Income Expense	(13)	(10)	(10)	(10)	(14)	(13)	(12)	(12)	(6)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(4)	(3)	(4)	(4)	(3)	(2)	(3)	(6)	(8)	(13)	(13)	(14)	(18)	(22)	(23)	(24)	(20)	(16)	(17)	(15)	(1)
Non-Reccuring Items	(19)	(5)	(4)	(22)	(34)	(36)	(33)	(15)	(2)	0	0	(3)	(7)	(7)	(7)	(4)	(5)	(6)	(8)	4	1	(3)	2	(15)	(6)	(3)	(9)	(5)	(13)	(8)	(5)	(5)	0	0	0	0	(2)
Total Other Income	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)	0	0	0	(1)	0	0	0	(1)
Pre-Tax Income	41 N/A	75 +83%	80 +6%	72 -9%	67 -8%	70 +5%	84 +19%	107 +28%	132 +24%	140 +5%	143 +3%	147 +3%	142 -3%	141 -1%	139 -2%	137 -2%	131 -4%	133 +2%	135 +2%	148 +9%	136 -8%	125 -8%	124 -1%	93 -25%	89 -4%	75 -16%	52 -32%	37 -29%	27 -26%	29 +7%	36 +26%	50 +37%	69 +40%	76 +10%	81 +6%	82 +2%	94 +14%
Net Income
Tax Provision	(13)	(18)	(19)	(19)	(19)	(19)	(21)	(25)	(29)	(30)	(31)	(32)	(31)	(31)	(30)	(30)	(28)	(29)	(29)	(28)	(25)	(23)	(22)	(19)	(19)	(16)	(12)	(9)	(6)	(6)	(7)	(9)	(12)	(13)	(15)	(15)	(16)
Income from Continuing Operations	29	57	60	53	48	51	63	83	104	109	112	115	111	111	109	107	102	104	106	120	111	102	103	74	70	59	39	28	22	23	30	40	58	63	66	67	78
Net Income (Common)	29 N/A	57 +100%	60 +6%	53 -12%	48 -10%	51 +7%	63 +22%	83 +31%	104 +26%	109 +5%	112 +3%	115 +3%	111 -3%	110 -1%	108 -2%	107 -1%	102 -4%	104 +2%	106 +2%	120 +13%	111 -8%	102 -7%	103 +0%	74 -28%	70 -5%	59 -16%	39 -34%	28 -29%	22 -23%	23 +7%	30 +29%	40 +35%	58 +43%	63 +9%	66 +5%	67 +1%	78 +16%
EPS (Diluted)	2.85 N/A	5.69 +100%	6.04 +6%	5.34 -12%	4.51 -16%	5.14 +14%	6.27 +22%	8.25 +32%	10.37 +26%	10.91 +5%	11.2 +3%	11.49 +3%	11.13 -3%	11.04 -1%	10.84 -2%	10.69 -1%	10.22 -4%	10.43 +2%	10.91 +5%	12.73 +17%	12.08 -5%	11.28 -7%	11.32 +0%	8.2 -28%	7.77 -5%	6.53 -16%	4.32 -34%	2.66 -38%	2.2 -17%	2.21 +0%	2.86 +29%	3.86 +35%	5.52 +43%	6.02 +9%	6.34 +5%	6.48 +2%	7.51 +16%

Income Statement Balance Sheet Cash Flow Statement

TCM Group A/S
CSE:TCM

Income Statement

Earnings Waterfall
TCM Group A/S

Income Statement
TCM Group A/S

See Also

Company

Help

Tools

Stocks

TCM Group A/S CSE:TCM

Income Statement

Earnings Waterfall TCM Group A/S

Income Statement TCM Group A/S

See Also

Company

Help

Tools

Stocks

TCM Group A/S
CSE:TCM

Earnings Waterfall
TCM Group A/S

Income Statement
TCM Group A/S