Minox International Group Bhd
KLSE:MINOX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Minox International Group Bhd
KLSE:MINOX
|
MY |
|
Mufin Green Finance Ltd
NSE:MUFIN
|
IN |
Income Statement
Earnings Waterfall
Minox International Group Bhd
Income Statement
Minox International Group Bhd
| Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
46
N/A
|
42
-7%
|
44
+2%
|
48
+10%
|
51
+6%
|
51
+1%
|
48
-7%
|
45
-7%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(19)
|
(18)
|
(19)
|
(20)
|
(22)
|
(23)
|
(22)
|
(20)
|
|
| Gross Profit |
26
N/A
|
25
-6%
|
25
0%
|
27
+11%
|
28
+3%
|
28
-1%
|
26
-7%
|
24
-7%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(19)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
|
| Selling, General & Administrative |
(21)
|
(23)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
|
| Other Operating Expenses |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Operating Income |
8
N/A
|
4
-46%
|
3
-17%
|
8
+125%
|
9
+12%
|
9
+8%
|
8
-16%
|
7
-14%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
7
N/A
|
4
-48%
|
3
-11%
|
7
+134%
|
8
+14%
|
9
+9%
|
8
-16%
|
7
-15%
|
|
| Net Income | |||||||||
| Tax Provision |
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Income from Continuing Operations |
4
|
1
|
1
|
5
|
6
|
6
|
6
|
5
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
3
N/A
|
1
-79%
|
0
-30%
|
5
+915%
|
6
+14%
|
6
+12%
|
6
-10%
|
5
-11%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
|