JF Technology Bhd
KLSE:JFTECH
Income Statement
Earnings Waterfall
JF Technology Bhd
Income Statement
JF Technology Bhd
| Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
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
|
|
| Revenue |
6
N/A
|
6
-8%
|
3
-40%
|
1
-78%
|
5
+514%
|
4
-9%
|
5
+21%
|
7
+42%
|
9
+22%
|
10
+15%
|
11
+12%
|
11
+1%
|
11
-4%
|
10
-7%
|
9
-9%
|
8
-10%
|
8
-5%
|
8
+1%
|
8
-2%
|
8
+2%
|
8
+3%
|
8
+1%
|
9
+7%
|
10
+13%
|
11
+15%
|
14
+19%
|
16
+17%
|
17
+6%
|
17
+4%
|
18
+6%
|
18
+0%
|
19
+1%
|
19
+2%
|
20
+4%
|
21
+5%
|
23
+10%
|
25
+8%
|
25
+3%
|
26
+0%
|
26
+0%
|
25
-3%
|
25
+1%
|
25
+0%
|
24
-6%
|
23
-4%
|
22
-4%
|
22
+1%
|
24
+7%
|
27
+13%
|
30
+10%
|
33
+11%
|
36
+11%
|
38
+6%
|
40
+6%
|
43
+6%
|
44
+2%
|
45
+4%
|
46
+1%
|
45
-2%
|
45
+1%
|
45
+0%
|
44
-2%
|
44
0%
|
44
0%
|
42
-6%
|
41
-2%
|
41
+1%
|
41
0%
|
45
+8%
|
50
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(20)
|
(23)
|
|
| Gross Profit |
5
N/A
|
4
-11%
|
2
-47%
|
(0)
N/A
|
2
N/A
|
2
-18%
|
3
+39%
|
5
+65%
|
6
+30%
|
7
+17%
|
8
+14%
|
8
+4%
|
8
-7%
|
7
-7%
|
6
-12%
|
5
-15%
|
5
-5%
|
5
+5%
|
5
+1%
|
6
+4%
|
6
+4%
|
6
N/A
|
6
+8%
|
7
+14%
|
8
+16%
|
10
+22%
|
12
+18%
|
13
+5%
|
13
+4%
|
14
+6%
|
14
-2%
|
14
+1%
|
14
+2%
|
15
+4%
|
16
+5%
|
17
+11%
|
19
+9%
|
19
+3%
|
19
+1%
|
19
0%
|
19
-2%
|
19
+2%
|
19
+1%
|
18
-7%
|
17
-8%
|
16
-5%
|
16
-1%
|
17
+7%
|
20
+17%
|
22
+11%
|
25
+13%
|
28
+13%
|
30
+6%
|
31
+6%
|
33
+4%
|
33
-1%
|
33
+2%
|
33
-2%
|
31
-4%
|
31
-1%
|
30
-3%
|
29
-3%
|
28
-3%
|
28
-3%
|
26
-6%
|
24
-8%
|
24
-1%
|
24
-1%
|
24
+3%
|
27
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(18)
|
(18)
|
(18)
|
(18)
|
(13)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(14)
|
(13)
|
(14)
|
(16)
|
(17)
|
(20)
|
(20)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(22)
|
(24)
|
|
| Selling, General & Administrative |
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
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
0
|
(10)
|
(11)
|
(12)
|
(0)
|
(14)
|
(13)
|
(12)
|
0
|
(11)
|
(12)
|
(13)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(14)
|
(13)
|
(13)
|
1
|
(12)
|
(12)
|
(14)
|
1
|
(14)
|
(17)
|
(17)
|
0
|
(20)
|
(19)
|
(20)
|
0
|
(21)
|
(21)
|
(22)
|
1
|
(20)
|
(20)
|
(20)
|
1
|
(24)
|
|
| Operating Income |
5
N/A
|
4
-12%
|
2
-50%
|
(1)
N/A
|
(0)
+8%
|
(1)
-149%
|
(1)
+36%
|
1
N/A
|
2
+89%
|
2
+39%
|
3
+31%
|
3
-5%
|
2
-24%
|
2
-33%
|
1
-62%
|
(0)
N/A
|
(2)
-359%
|
(1)
+12%
|
(1)
-4%
|
(2)
-6%
|
(1)
+56%
|
(1)
-36%
|
(0)
+67%
|
1
N/A
|
1
+149%
|
2
+66%
|
3
+25%
|
3
-3%
|
3
+8%
|
4
+33%
|
3
-33%
|
2
-36%
|
1
-27%
|
1
-38%
|
3
+212%
|
5
+92%
|
7
+40%
|
8
+12%
|
7
-6%
|
7
-8%
|
1
-92%
|
1
+87%
|
1
+2%
|
0
-93%
|
3
+3 966%
|
2
-39%
|
2
+19%
|
4
+69%
|
8
+100%
|
10
+24%
|
12
+23%
|
14
+14%
|
16
+16%
|
18
+9%
|
16
-8%
|
15
-6%
|
13
-16%
|
12
-5%
|
12
+0%
|
12
-5%
|
9
-18%
|
8
-11%
|
7
-13%
|
6
-19%
|
5
-23%
|
4
-11%
|
4
-6%
|
4
+2%
|
3
-35%
|
3
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(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)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
1
|
2
|
|
| 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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
5
N/A
|
4
-13%
|
2
-52%
|
(1)
N/A
|
(1)
-10%
|
(2)
-101%
|
(1)
+26%
|
1
N/A
|
1
+154%
|
2
+52%
|
3
+37%
|
2
-6%
|
2
-28%
|
1
-34%
|
0
-70%
|
(0)
N/A
|
(2)
-251%
|
(1)
+13%
|
(2)
-9%
|
(2)
-10%
|
(1)
+46%
|
(1)
-27%
|
(1)
+52%
|
0
N/A
|
1
+278%
|
2
+81%
|
3
+28%
|
3
-3%
|
3
+10%
|
4
+36%
|
3
-34%
|
2
-38%
|
1
-30%
|
1
-41%
|
2
+258%
|
5
+98%
|
7
+42%
|
8
+12%
|
7
-5%
|
7
-7%
|
1
-92%
|
1
+78%
|
1
+3%
|
0
-92%
|
3
+3 462%
|
2
-31%
|
3
+17%
|
4
+63%
|
8
+91%
|
10
+27%
|
13
+25%
|
15
+14%
|
16
+11%
|
18
+12%
|
17
-8%
|
16
-5%
|
15
-5%
|
13
-11%
|
14
+1%
|
13
-4%
|
12
-11%
|
10
-10%
|
9
-9%
|
8
-15%
|
6
-21%
|
4
-41%
|
4
-3%
|
4
+8%
|
4
-3%
|
5
+37%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(3)
|
(0)
|
(0)
|
1
|
2
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
4
|
4
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
2
|
1
|
0
|
2
|
4
|
6
|
7
|
7
|
6
|
0
|
1
|
1
|
(0)
|
3
|
2
|
2
|
4
|
8
|
10
|
13
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
13
|
13
|
12
|
10
|
9
|
8
|
6
|
4
|
3
|
4
|
4
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
4
N/A
|
4
-14%
|
3
-24%
|
0
-87%
|
(1)
N/A
|
(1)
-101%
|
(1)
+28%
|
1
N/A
|
1
+25%
|
1
+89%
|
2
+31%
|
1
-20%
|
2
+20%
|
1
-38%
|
1
-51%
|
(0)
N/A
|
(2)
-1 231%
|
(2)
+13%
|
(2)
-7%
|
(2)
-10%
|
(1)
+39%
|
(1)
-22%
|
(1)
+45%
|
0
N/A
|
1
+445%
|
2
+90%
|
3
+30%
|
3
-3%
|
3
+17%
|
4
+35%
|
3
-33%
|
2
-37%
|
1
-40%
|
0
-56%
|
2
+320%
|
4
+120%
|
6
+50%
|
7
+13%
|
7
-3%
|
6
-7%
|
0
-95%
|
1
+156%
|
1
+12%
|
(0)
N/A
|
3
N/A
|
2
-34%
|
2
+19%
|
4
+68%
|
8
+102%
|
10
+27%
|
13
+25%
|
15
+15%
|
15
+3%
|
16
+7%
|
18
+9%
|
17
-3%
|
17
+0%
|
17
-3%
|
14
-16%
|
13
-5%
|
12
-9%
|
11
-11%
|
9
-15%
|
8
-18%
|
6
-23%
|
3
-47%
|
3
+2%
|
3
+3%
|
4
+10%
|
5
+38%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
|