Oppstar Bhd
KLSE:OPPSTAR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Oppstar Bhd
KLSE:OPPSTAR
|
MY |
|
Hyosung TNC Corp
KRX:298020
|
KR |
Income Statement
Earnings Waterfall
Oppstar Bhd
Income Statement
Oppstar Bhd
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
59
N/A
|
59
+1%
|
57
-4%
|
55
-4%
|
62
+14%
|
70
+12%
|
64
-8%
|
58
-9%
|
44
-25%
|
30
-31%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(27)
|
(28)
|
(30)
|
(33)
|
(47)
|
(62)
|
(64)
|
(64)
|
(52)
|
(37)
|
|
| Gross Profit |
32
N/A
|
31
-3%
|
27
-13%
|
22
-17%
|
16
-29%
|
7
-53%
|
0
-94%
|
(5)
N/A
|
(8)
-51%
|
(7)
+15%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(8)
|
(11)
|
(12)
|
(11)
|
(9)
|
|
| Selling, General & Administrative |
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
4
|
5
|
6
|
6
|
3
|
4
|
(0)
|
1
|
3
|
|
| Operating Income |
25
N/A
|
24
-1%
|
21
-14%
|
17
-20%
|
10
-40%
|
(1)
N/A
|
(11)
-1 283%
|
(17)
-64%
|
(19)
-10%
|
(16)
+16%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
25
N/A
|
24
-1%
|
21
-15%
|
17
-19%
|
10
-40%
|
(1)
N/A
|
(11)
-1 149%
|
(17)
-64%
|
(19)
-9%
|
(16)
+15%
|
|
| Net Income | |||||||||||
| Tax Provision |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
19
|
19
|
16
|
12
|
7
|
(3)
|
(12)
|
(18)
|
(20)
|
(17)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
19
N/A
|
19
+1%
|
16
-20%
|
12
-21%
|
7
-47%
|
(3)
N/A
|
(12)
-254%
|
(18)
-50%
|
(20)
-8%
|
(17)
+16%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
|