Supercomnet Technologies Bhd
KLSE:SCOMNET
Income Statement
Earnings Waterfall
Supercomnet Technologies Bhd
Income Statement
Supercomnet Technologies Bhd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
42
N/A
|
45
+9%
|
43
-5%
|
41
-5%
|
39
-5%
|
35
-10%
|
35
-1%
|
36
+3%
|
34
-5%
|
35
+2%
|
35
+3%
|
35
-3%
|
41
+20%
|
42
+0%
|
40
-4%
|
39
-2%
|
38
-3%
|
36
-5%
|
35
-2%
|
35
-1%
|
33
-5%
|
30
-10%
|
25
-15%
|
21
-17%
|
22
+4%
|
26
+20%
|
31
+17%
|
33
+8%
|
33
+0%
|
32
-3%
|
33
+2%
|
34
+4%
|
35
+2%
|
35
0%
|
32
-6%
|
30
-6%
|
35
+14%
|
35
+0%
|
34
-2%
|
32
-4%
|
26
-19%
|
24
-7%
|
30
+22%
|
32
+8%
|
34
+4%
|
38
+13%
|
35
-8%
|
34
-1%
|
35
+1%
|
31
-11%
|
29
-5%
|
30
+1%
|
30
+3%
|
32
+6%
|
32
+0%
|
33
+1%
|
34
+5%
|
38
+10%
|
55
+46%
|
72
+30%
|
88
+23%
|
101
+15%
|
108
+6%
|
118
+9%
|
123
+4%
|
126
+3%
|
120
-5%
|
122
+2%
|
128
+5%
|
138
+7%
|
146
+6%
|
141
-4%
|
144
+2%
|
142
-1%
|
149
+5%
|
162
+9%
|
158
-2%
|
160
+1%
|
153
-4%
|
141
-8%
|
138
-2%
|
137
-1%
|
142
+4%
|
147
+3%
|
150
+2%
|
148
-1%
|
147
0%
|
148
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23)
|
(26)
|
(24)
|
(24)
|
(24)
|
(34)
|
(34)
|
(35)
|
(23)
|
(23)
|
(21)
|
(19)
|
(29)
|
(30)
|
(31)
|
(29)
|
(25)
|
(24)
|
(23)
|
(23)
|
(24)
|
(21)
|
(17)
|
(14)
|
(16)
|
(20)
|
(25)
|
(26)
|
(25)
|
(24)
|
(24)
|
(23)
|
(25)
|
(24)
|
(23)
|
(23)
|
(25)
|
(20)
|
(20)
|
(19)
|
(20)
|
(17)
|
(21)
|
(25)
|
(25)
|
(29)
|
(26)
|
(26)
|
(29)
|
(25)
|
(24)
|
(23)
|
(23)
|
(25)
|
(25)
|
(26)
|
(27)
|
(30)
|
(41)
|
(51)
|
(51)
|
(57)
|
(61)
|
(69)
|
(69)
|
(73)
|
(66)
|
(67)
|
(63)
|
(71)
|
(80)
|
(74)
|
(102)
|
(98)
|
(101)
|
(112)
|
(110)
|
(111)
|
(108)
|
(98)
|
(93)
|
(93)
|
(96)
|
(99)
|
(102)
|
(100)
|
(101)
|
(102)
|
|
| Gross Profit |
18
N/A
|
19
+4%
|
19
+2%
|
17
-14%
|
15
-11%
|
1
-94%
|
1
+10%
|
1
-10%
|
11
+1 118%
|
12
+5%
|
15
+25%
|
15
+4%
|
12
-22%
|
11
-6%
|
9
-19%
|
10
+14%
|
12
+21%
|
12
0%
|
13
+2%
|
12
-4%
|
9
-26%
|
2
-77%
|
2
-19%
|
0
-75%
|
6
+1 319%
|
6
+5%
|
6
-5%
|
7
+23%
|
8
+12%
|
9
+7%
|
9
+6%
|
11
+21%
|
10
-10%
|
10
+3%
|
9
-13%
|
8
-13%
|
10
+23%
|
2
-78%
|
1
-34%
|
1
-32%
|
6
+576%
|
1
-88%
|
2
+184%
|
1
-42%
|
8
+555%
|
1
-83%
|
1
+1%
|
1
-37%
|
6
+529%
|
6
-2%
|
5
-6%
|
6
+19%
|
7
+17%
|
8
+1%
|
7
-3%
|
7
-3%
|
7
+1%
|
8
+10%
|
15
+86%
|
21
+46%
|
37
+75%
|
44
+19%
|
47
+6%
|
49
+4%
|
54
+10%
|
53
-1%
|
54
+1%
|
55
+2%
|
65
+18%
|
67
+2%
|
66
-1%
|
67
+1%
|
42
-38%
|
44
+6%
|
48
+9%
|
51
+5%
|
48
-4%
|
49
+0%
|
45
-7%
|
43
-5%
|
45
+4%
|
44
-2%
|
46
+5%
|
48
+4%
|
48
+0%
|
48
-1%
|
46
-3%
|
46
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(18)
|
(18)
|
(19)
|
(14)
|
(4)
|
(4)
|
(4)
|
(15)
|
(14)
|
(16)
|
(16)
|
(15)
|
(16)
|
(14)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(15)
|
(15)
|
(15)
|
(8)
|
(8)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(25)
|
(26)
|
(27)
|
(29)
|
(32)
|
(30)
|
(31)
|
(32)
|
(36)
|
(37)
|
(37)
|
(37)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
|
| Selling, General & Administrative |
(8)
|
(14)
|
(14)
|
(15)
|
(7)
|
(4)
|
(4)
|
(3)
|
(7)
|
(14)
|
(15)
|
(16)
|
(7)
|
(12)
|
(11)
|
(10)
|
(8)
|
(11)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(5)
|
(2)
|
(3)
|
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
(6)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(2)
|
(5)
|
(2)
|
(4)
|
(5)
|
(13)
|
(19)
|
(19)
|
(19)
|
(17)
|
(22)
|
(22)
|
(23)
|
(21)
|
(27)
|
(28)
|
(27)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(16)
|
(15)
|
(16)
|
|
| Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
(7)
|
(6)
|
(6)
|
(2)
|
(5)
|
(5)
|
(6)
|
(3)
|
(12)
|
(12)
|
(12)
|
(1)
|
(5)
|
(5)
|
(5)
|
(3)
|
(8)
|
(7)
|
(7)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(7)
|
(8)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
2
|
(5)
|
(4)
|
(3)
|
2
|
(2)
|
(2)
|
(2)
|
2
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
|
| Operating Income |
2
N/A
|
1
-44%
|
1
+16%
|
(2)
N/A
|
1
N/A
|
(3)
N/A
|
(3)
+0%
|
(3)
+13%
|
(4)
-40%
|
(2)
+42%
|
(1)
+68%
|
(1)
-11%
|
(3)
-298%
|
(4)
-35%
|
(5)
-26%
|
(3)
+45%
|
(1)
+59%
|
(2)
-47%
|
(1)
+60%
|
(1)
-73%
|
(2)
-93%
|
(1)
+41%
|
(2)
-35%
|
(3)
-86%
|
(4)
-8%
|
(3)
+17%
|
(3)
-5%
|
(2)
+54%
|
(2)
-2%
|
(0)
+84%
|
1
N/A
|
3
+413%
|
3
0%
|
3
-1%
|
1
-61%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-80%
|
(2)
-35%
|
(1)
+36%
|
(1)
-28%
|
(0)
+84%
|
(0)
-54%
|
(1)
-243%
|
(1)
+51%
|
(0)
+34%
|
(2)
-278%
|
(1)
+50%
|
(1)
+17%
|
(1)
-32%
|
0
N/A
|
(1)
N/A
|
(0)
+64%
|
(1)
-92%
|
(1)
-18%
|
(2)
-87%
|
(1)
+69%
|
5
N/A
|
12
+126%
|
13
+7%
|
18
+47%
|
20
+7%
|
20
+2%
|
22
+9%
|
23
+5%
|
23
+1%
|
23
0%
|
29
+24%
|
30
+3%
|
29
-3%
|
30
+3%
|
29
-3%
|
31
+4%
|
35
+13%
|
37
+7%
|
36
-3%
|
35
-3%
|
31
-11%
|
28
-9%
|
29
+2%
|
28
-1%
|
31
+8%
|
33
+9%
|
34
+3%
|
34
0%
|
33
-2%
|
32
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
2
|
2
|
2
|
(0)
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
4
|
4
|
4
|
3
|
4
|
4
|
3
|
4
|
4
|
3
|
2
|
1
|
2
|
(0)
|
(0)
|
(0)
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
9
|
7
|
7
|
8
|
7
|
8
|
10
|
9
|
4
|
6
|
6
|
4
|
8
|
|
| 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
|
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
3
+64%
|
3
+1%
|
1
-84%
|
0
-11%
|
(1)
N/A
|
(1)
+22%
|
(1)
+46%
|
(4)
-577%
|
(3)
+33%
|
(1)
+60%
|
(1)
N/A
|
(3)
-205%
|
(5)
-49%
|
(6)
-25%
|
(5)
+22%
|
(1)
+76%
|
(1)
-8%
|
(1)
+42%
|
(1)
-61%
|
(2)
-98%
|
(2)
+23%
|
(2)
-13%
|
(3)
-60%
|
(3)
+17%
|
(2)
+20%
|
(2)
+7%
|
(0)
+92%
|
0
N/A
|
1
+719%
|
2
+38%
|
4
+110%
|
4
+18%
|
5
+7%
|
3
-32%
|
2
-43%
|
2
-7%
|
1
-46%
|
0
-61%
|
(0)
N/A
|
1
N/A
|
0
-8%
|
2
+251%
|
1
-10%
|
1
-51%
|
1
-4%
|
2
+119%
|
1
-21%
|
3
+148%
|
3
-2%
|
3
-6%
|
3
+26%
|
2
-33%
|
3
+29%
|
2
-18%
|
2
-2%
|
2
-16%
|
2
+5%
|
7
+237%
|
13
+77%
|
14
+13%
|
18
+28%
|
20
+7%
|
20
+2%
|
24
+17%
|
24
+2%
|
25
+5%
|
25
+0%
|
30
+20%
|
32
+4%
|
30
-4%
|
32
+6%
|
32
+1%
|
35
+9%
|
41
+16%
|
46
+11%
|
43
-6%
|
42
-2%
|
39
-7%
|
35
-9%
|
37
+5%
|
38
+3%
|
40
+4%
|
38
-5%
|
41
+8%
|
40
-2%
|
37
-7%
|
40
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
(0)
|
(0)
|
(0)
|
(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)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
|
| Income from Continuing Operations |
2
|
3
|
4
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(4)
|
(3)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
1
|
1
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
0
|
(0)
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
2
|
3
|
3
|
2
|
3
|
3
|
6
|
11
|
11
|
14
|
15
|
15
|
19
|
20
|
20
|
20
|
24
|
24
|
24
|
26
|
25
|
28
|
32
|
35
|
33
|
33
|
30
|
28
|
29
|
30
|
31
|
29
|
31
|
30
|
28
|
30
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
3
+62%
|
4
+1%
|
1
-82%
|
1
+20%
|
(1)
N/A
|
(1)
+28%
|
(0)
+64%
|
(4)
-1 341%
|
(3)
+33%
|
(2)
+27%
|
(2)
N/A
|
(5)
-130%
|
(6)
-35%
|
(7)
-6%
|
(5)
+21%
|
(2)
+70%
|
(2)
-6%
|
(1)
+32%
|
(2)
-38%
|
(2)
-47%
|
(2)
+23%
|
(2)
-13%
|
(3)
-59%
|
(2)
+31%
|
(2)
+24%
|
(2)
+5%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+45%
|
3
+102%
|
4
+43%
|
4
+10%
|
3
-31%
|
2
-32%
|
1
-25%
|
1
-47%
|
0
-81%
|
(0)
N/A
|
1
N/A
|
1
-2%
|
2
+184%
|
2
-12%
|
1
-52%
|
1
-7%
|
1
+107%
|
1
-18%
|
3
+144%
|
3
-2%
|
3
-4%
|
4
+26%
|
2
-34%
|
3
+30%
|
3
-17%
|
2
-2%
|
3
+6%
|
3
+3%
|
6
+141%
|
11
+63%
|
11
+6%
|
14
+25%
|
15
+8%
|
15
+2%
|
19
+27%
|
20
+2%
|
20
+3%
|
20
0%
|
24
+16%
|
24
+3%
|
24
-2%
|
26
+8%
|
25
-2%
|
28
+10%
|
32
+14%
|
35
+10%
|
33
-6%
|
33
-1%
|
30
-6%
|
28
-9%
|
29
+5%
|
30
+4%
|
31
+4%
|
29
-6%
|
31
+6%
|
30
-3%
|
28
-7%
|
30
+8%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.17
+55%
|
0.17
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
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
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
|