Sanichi Technology Bhd
KLSE:SANICHI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sanichi Technology Bhd
KLSE:SANICHI
|
MY |
|
Suzhou Gold Mantis Construction Decoration Co Ltd
SZSE:002081
|
CN |
Income Statement
Earnings Waterfall
Sanichi Technology Bhd
Income Statement
Sanichi Technology Bhd
| Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
25
N/A
|
26
+2%
|
26
+2%
|
27
+2%
|
24
-10%
|
25
+2%
|
21
-15%
|
20
-6%
|
17
-16%
|
16
-3%
|
19
+15%
|
18
-2%
|
19
+7%
|
18
-6%
|
14
-21%
|
12
-13%
|
9
-24%
|
6
-40%
|
5
-17%
|
3
-35%
|
4
+27%
|
4
+10%
|
5
+7%
|
5
+7%
|
9
+93%
|
15
+59%
|
21
+44%
|
23
+8%
|
22
-3%
|
20
-9%
|
25
+21%
|
36
+46%
|
43
+18%
|
43
+1%
|
38
-13%
|
33
-12%
|
34
+3%
|
38
+10%
|
40
+6%
|
34
-15%
|
30
-11%
|
25
-16%
|
36
+43%
|
24
-32%
|
21
-16%
|
30
+44%
|
31
+5%
|
25
-20%
|
23
-8%
|
12
-45%
|
21
+72%
|
28
+31%
|
27
-2%
|
28
+3%
|
24
-16%
|
18
-22%
|
17
-9%
|
20
+17%
|
18
-10%
|
18
+3%
|
21
+13%
|
19
-9%
|
23
+23%
|
24
+5%
|
25
+3%
|
24
-4%
|
17
-30%
|
21
+25%
|
13
-37%
|
11
-18%
|
13
+22%
|
17
+25%
|
15
-11%
|
14
-2%
|
10
-33%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(16)
|
0
|
(7)
|
0
|
(30)
|
(11)
|
(8)
|
(13)
|
(22)
|
(25)
|
(27)
|
(22)
|
(19)
|
(15)
|
(28)
|
(22)
|
(20)
|
(27)
|
(23)
|
(20)
|
(19)
|
(15)
|
(21)
|
(24)
|
(23)
|
(22)
|
(25)
|
(25)
|
(24)
|
(23)
|
(17)
|
(19)
|
(21)
|
(23)
|
(22)
|
(22)
|
(22)
|
(17)
|
(13)
|
(16)
|
(9)
|
(11)
|
(12)
|
(23)
|
(22)
|
(21)
|
(19)
|
|
| Gross Profit |
12
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
13
N/A
|
6
-53%
|
3
-42%
|
8
+123%
|
12
+56%
|
13
+5%
|
13
+4%
|
12
-9%
|
11
-12%
|
10
-2%
|
8
-26%
|
3
-64%
|
1
-79%
|
3
+425%
|
8
+174%
|
5
-38%
|
4
-19%
|
(3)
N/A
|
1
N/A
|
5
+608%
|
4
-11%
|
7
+58%
|
(1)
N/A
|
(7)
-518%
|
(7)
-1%
|
(3)
+56%
|
1
N/A
|
(0)
N/A
|
(0)
+69%
|
(5)
-5 600%
|
1
N/A
|
2
+200%
|
3
+34%
|
7
+131%
|
4
-44%
|
5
+19%
|
4
-7%
|
0
-100%
|
1
+30 771%
|
(7)
N/A
|
(7)
-9%
|
(7)
+7%
|
(10)
-38%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(19)
|
(19)
|
(20)
|
(6)
|
(24)
|
(23)
|
(20)
|
(9)
|
(24)
|
(24)
|
(25)
|
(6)
|
(17)
|
(16)
|
(16)
|
(10)
|
(20)
|
(19)
|
(18)
|
(3)
|
(9)
|
(11)
|
(4)
|
3
|
(10)
|
(13)
|
(22)
|
(4)
|
(19)
|
(15)
|
(31)
|
(10)
|
(28)
|
(27)
|
(17)
|
(6)
|
(7)
|
(9)
|
(11)
|
(14)
|
(12)
|
(26)
|
(16)
|
(20)
|
(20)
|
(24)
|
(27)
|
(22)
|
(26)
|
(21)
|
(19)
|
(17)
|
(14)
|
(10)
|
(3)
|
(4)
|
(3)
|
(92)
|
(88)
|
(88)
|
(98)
|
(28)
|
(24)
|
(31)
|
(22)
|
(14)
|
(22)
|
(11)
|
(11)
|
(16)
|
(10)
|
(9)
|
(9)
|
(16)
|
|
| Selling, General & Administrative |
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(19)
|
(19)
|
(20)
|
0
|
(24)
|
(23)
|
(20)
|
0
|
(23)
|
(24)
|
(24)
|
(0)
|
(17)
|
(16)
|
(16)
|
1
|
(20)
|
(19)
|
(18)
|
(1)
|
(9)
|
(11)
|
(4)
|
9
|
(10)
|
(13)
|
(22)
|
1
|
(19)
|
(15)
|
(31)
|
2
|
(28)
|
(27)
|
(17)
|
1
|
(7)
|
(9)
|
(11)
|
(14)
|
(12)
|
0
|
(17)
|
(20)
|
(21)
|
3
|
(27)
|
(22)
|
(26)
|
10
|
(19)
|
(17)
|
(14)
|
6
|
(3)
|
(4)
|
(3)
|
3
|
(88)
|
(88)
|
(98)
|
3
|
(24)
|
(31)
|
(22)
|
(14)
|
4
|
(11)
|
(11)
|
(16)
|
6
|
(9)
|
(9)
|
(16)
|
|
| Operating Income |
8
N/A
|
7
-16%
|
7
+3%
|
7
-3%
|
2
-75%
|
0
-70%
|
(2)
N/A
|
(0)
+87%
|
(9)
-3 066%
|
(8)
+11%
|
(6)
+31%
|
(7)
-16%
|
3
N/A
|
1
-60%
|
(1)
N/A
|
(3)
-109%
|
(12)
-303%
|
(15)
-16%
|
(14)
+1%
|
(15)
-4%
|
(6)
+63%
|
(5)
+7%
|
(6)
-20%
|
1
N/A
|
1
-4%
|
5
+273%
|
8
+76%
|
1
-87%
|
3
+199%
|
2
-42%
|
3
+54%
|
5
+80%
|
3
-39%
|
4
+34%
|
3
-35%
|
2
-7%
|
6
+146%
|
5
-8%
|
5
-15%
|
1
-76%
|
(3)
N/A
|
(2)
+34%
|
(18)
-774%
|
(13)
+26%
|
(19)
-44%
|
(17)
+9%
|
(16)
+9%
|
(22)
-36%
|
(18)
+15%
|
(29)
-57%
|
(21)
+28%
|
(15)
+30%
|
(13)
+9%
|
(8)
+41%
|
(12)
-47%
|
(10)
+12%
|
(11)
-9%
|
(6)
+46%
|
(91)
-1 433%
|
(88)
+3%
|
(88)
+0%
|
(102)
-16%
|
(27)
+74%
|
(21)
+21%
|
(28)
-30%
|
(15)
+45%
|
(10)
+33%
|
(17)
-67%
|
(6)
+63%
|
(11)
-81%
|
(15)
-31%
|
(17)
-11%
|
(17)
-2%
|
(16)
+3%
|
(25)
-55%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
4
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
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 |
7
N/A
|
6
-18%
|
6
N/A
|
6
-7%
|
0
-93%
|
(1)
N/A
|
(4)
-299%
|
(2)
+51%
|
(11)
-493%
|
(8)
+21%
|
(6)
+26%
|
(7)
-19%
|
0
N/A
|
(1)
N/A
|
(4)
-191%
|
(5)
-44%
|
(14)
-167%
|
(17)
-16%
|
(17)
0%
|
(18)
-5%
|
(8)
+56%
|
(7)
+4%
|
(8)
-13%
|
1
N/A
|
1
+25%
|
5
+408%
|
8
+81%
|
(0)
N/A
|
2
N/A
|
1
-67%
|
1
+131%
|
4
+173%
|
2
-43%
|
3
+52%
|
2
-31%
|
2
-7%
|
7
+206%
|
5
-21%
|
4
-15%
|
1
-80%
|
(3)
N/A
|
(2)
+32%
|
(15)
-584%
|
(14)
+12%
|
(19)
-43%
|
(18)
+9%
|
(16)
+9%
|
(22)
-35%
|
(18)
+15%
|
(29)
-56%
|
(21)
+28%
|
(15)
+26%
|
(15)
+4%
|
(10)
+32%
|
(8)
+23%
|
(13)
-67%
|
(14)
-7%
|
(9)
+38%
|
(93)
-990%
|
(91)
+3%
|
(90)
+0%
|
(105)
-16%
|
(24)
+77%
|
(24)
+0%
|
(30)
-27%
|
(17)
+42%
|
(13)
+28%
|
(20)
-55%
|
(9)
+56%
|
(14)
-59%
|
(17)
-25%
|
(18)
-8%
|
(19)
-3%
|
(18)
+3%
|
(27)
-49%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
|
| Income from Continuing Operations |
6
|
5
|
5
|
5
|
1
|
(0)
|
(3)
|
(1)
|
(11)
|
(9)
|
(6)
|
(8)
|
0
|
(1)
|
(4)
|
(5)
|
(15)
|
(17)
|
(17)
|
(18)
|
(8)
|
(7)
|
(8)
|
1
|
1
|
4
|
8
|
(0)
|
2
|
1
|
2
|
4
|
3
|
4
|
3
|
3
|
3
|
2
|
1
|
(2)
|
(3)
|
(2)
|
(18)
|
(16)
|
(21)
|
(20)
|
(15)
|
(21)
|
(18)
|
(29)
|
(21)
|
(15)
|
(14)
|
(9)
|
(8)
|
(13)
|
(14)
|
(9)
|
(94)
|
(92)
|
(92)
|
(106)
|
(23)
|
(23)
|
(30)
|
(17)
|
(13)
|
(20)
|
(9)
|
(14)
|
(18)
|
(19)
|
(19)
|
(20)
|
(27)
|
|
| 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
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
6
N/A
|
5
-16%
|
5
-4%
|
5
-10%
|
1
-82%
|
(0)
N/A
|
(3)
-703%
|
(1)
+67%
|
(11)
-1 029%
|
(9)
+21%
|
(6)
+24%
|
(8)
-18%
|
0
N/A
|
(1)
N/A
|
(4)
-172%
|
(5)
-43%
|
(15)
-169%
|
(17)
-15%
|
(17)
-1%
|
(18)
-5%
|
(8)
+56%
|
(7)
+6%
|
(8)
-13%
|
1
N/A
|
1
+7%
|
4
+390%
|
8
+84%
|
(0)
N/A
|
2
N/A
|
1
-54%
|
2
+77%
|
4
+133%
|
3
-30%
|
4
+38%
|
3
-25%
|
3
-5%
|
4
+29%
|
2
-37%
|
2
-33%
|
(2)
N/A
|
(3)
-69%
|
(2)
+32%
|
(19)
-693%
|
(17)
+10%
|
(23)
-35%
|
(21)
+6%
|
(16)
+25%
|
(22)
-40%
|
(19)
+13%
|
(30)
-54%
|
(21)
+31%
|
(15)
+28%
|
(14)
+7%
|
(9)
+35%
|
(8)
+14%
|
(13)
-67%
|
(14)
-8%
|
(9)
+39%
|
(94)
-1 005%
|
(92)
+3%
|
(92)
+0%
|
(106)
-16%
|
(24)
+78%
|
(23)
+0%
|
(30)
-27%
|
(17)
+43%
|
(13)
+22%
|
(20)
-50%
|
(9)
+55%
|
(14)
-58%
|
(18)
-26%
|
(19)
-6%
|
(19)
-2%
|
(20)
-6%
|
(27)
-35%
|
|
| EPS (Diluted) |
55.91
N/A
|
44.92
-20%
|
42.9
-4%
|
38.7
-10%
|
7.13
-82%
|
-3.02
N/A
|
-24.26
-703%
|
-8.06
+67%
|
-91.01
-1 029%
|
-72.04
+21%
|
-54.4
+24%
|
-46.42
+15%
|
1.16
N/A
|
-8.1
N/A
|
-22.03
-172%
|
-31.53
-43%
|
-84.92
-169%
|
-97.63
-15%
|
-95.68
+2%
|
-93.82
+2%
|
-42.74
+54%
|
-38.38
+10%
|
-40.37
-5%
|
1.47
N/A
|
1.05
-29%
|
3.19
+204%
|
5.49
+72%
|
-0.2
N/A
|
1.5
N/A
|
1.52
+1%
|
1.08
-29%
|
2.18
+102%
|
1.8
-17%
|
1.87
+4%
|
1.4
-25%
|
1.33
-5%
|
0.54
-59%
|
0.04
-93%
|
0.02
-50%
|
-0.34
N/A
|
-0.29
+15%
|
-0.38
-31%
|
-3.08
-711%
|
-2.8
+9%
|
-3.48
-24%
|
-2.85
+18%
|
-1.91
+33%
|
-1.03
+46%
|
-0.89
+14%
|
-1.36
-53%
|
-0.95
+30%
|
-0.68
+28%
|
-0.63
+7%
|
-0.4
+37%
|
-0.19
+53%
|
-3.29
-1 632%
|
-1.83
+44%
|
-0.24
+87%
|
-5.28
-2 100%
|
-0.65
+88%
|
-0.65
N/A
|
-0.75
-15%
|
-0.17
+77%
|
-0.01
+94%
|
-0.21
-2 000%
|
-0.12
+43%
|
-0.09
+25%
|
-0.14
-56%
|
-0.07
+50%
|
-0.1
-43%
|
-0.12
-20%
|
-0.11
+8%
|
-0.11
N/A
|
-0.12
-9%
|
-0.16
-33%
|
|