Point Mobile Co Ltd
KOSDAQ:318020
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Point Mobile Co Ltd
KOSDAQ:318020
|
KR |
|
Making Science Group SA
MAD:MAKS
|
ES |
|
C
|
Cheng Mei Materials Technology Corp
TWSE:4960
|
TW |
|
Hangzhou Freely Communication Co Ltd
SSE:603602
|
CN |
|
A
|
Asia File Corporation Bhd
KLSE:ASIAFLE
|
MY |
|
D
|
DL Holdings Co Ltd
KRX:000210
|
KR |
|
C
|
Chemstar Indonesia Tbk PT
IDX:CHEM
|
ID |
|
Iljin Holdings Co Ltd
KRX:015860
|
KR |
|
E
|
East Asia Holdings Investment Ltd
KOSDAQ:900110
|
HK |
|
Azrieli Group Ltd
TASE:AZRG
|
IL |
Income Statement
Earnings Waterfall
Point Mobile Co Ltd
Income Statement
Point Mobile Co Ltd
| 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 |
846
|
68
|
159
|
265
|
352
|
382
|
367
|
0
|
455
|
169
|
283
|
366
|
377
|
526
|
597
|
762
|
939
|
0
|
0
|
0
|
|
| Revenue |
48 940
N/A
|
64 279
+31%
|
58 981
-8%
|
76 318
+29%
|
76 308
0%
|
76 871
+1%
|
73 669
-4%
|
92 952
+26%
|
87 565
-6%
|
89 070
+2%
|
97 378
+9%
|
76 154
-22%
|
80 027
+5%
|
79 381
-1%
|
67 352
-15%
|
72 735
+8%
|
77 296
+6%
|
73 165
-5%
|
73 496
+0%
|
80 246
+9%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(34 338)
|
(44 489)
|
(43 616)
|
(54 748)
|
(56 239)
|
(56 778)
|
(57 815)
|
(69 742)
|
(63 640)
|
(63 302)
|
(65 291)
|
(48 285)
|
(49 327)
|
(48 470)
|
(38 463)
|
(44 069)
|
(51 119)
|
(48 443)
|
(49 153)
|
(53 308)
|
|
| Gross Profit |
14 602
N/A
|
19 790
+36%
|
15 365
-22%
|
21 570
+40%
|
20 068
-7%
|
20 093
+0%
|
15 855
-21%
|
23 211
+46%
|
23 925
+3%
|
25 768
+8%
|
32 087
+25%
|
27 869
-13%
|
30 700
+10%
|
30 911
+1%
|
28 889
-7%
|
28 665
-1%
|
26 177
-9%
|
24 722
-6%
|
24 343
-2%
|
26 938
+11%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(14 486)
|
(21 368)
|
(17 882)
|
(22 406)
|
(19 655)
|
(24 104)
|
(26 571)
|
(27 110)
|
(23 609)
|
(25 189)
|
(25 214)
|
(26 950)
|
(26 062)
|
(26 020)
|
(27 007)
|
(27 339)
|
(27 585)
|
(27 893)
|
(28 456)
|
(29 800)
|
|
| Selling, General & Administrative |
(9 874)
|
(12 745)
|
(10 301)
|
(13 396)
|
(11 986)
|
(12 806)
|
(15 175)
|
(17 143)
|
(16 679)
|
(21 694)
|
(21 136)
|
(21 466)
|
(16 998)
|
(16 351)
|
(16 191)
|
(15 281)
|
(16 747)
|
(17 165)
|
(18 772)
|
(20 199)
|
|
| Research & Development |
(3 759)
|
(5 288)
|
(4 532)
|
(5 724)
|
(6 866)
|
(6 523)
|
(6 733)
|
0
|
(5 976)
|
(3 175)
|
(3 610)
|
(4 749)
|
(8 122)
|
(8 751)
|
(9 599)
|
(11 290)
|
(10 077)
|
(9 943)
|
(9 209)
|
(8 725)
|
|
| Depreciation & Amortization |
(853)
|
(1 069)
|
(810)
|
(1 047)
|
(803)
|
(960)
|
(842)
|
0
|
(955)
|
(322)
|
(473)
|
(739)
|
(941)
|
(922)
|
(1 217)
|
(1 076)
|
(760)
|
(1 093)
|
(782)
|
(877)
|
|
| Other Operating Expenses |
0
|
(2 266)
|
(2 240)
|
(2 240)
|
0
|
(3 814)
|
(3 821)
|
(9 967)
|
0
|
2
|
4
|
4
|
0
|
4
|
0
|
308
|
0
|
308
|
308
|
0
|
|
| Operating Income |
116
N/A
|
(1 578)
N/A
|
(2 517)
-59%
|
(837)
+67%
|
413
N/A
|
(4 011)
N/A
|
(10 716)
-167%
|
(3 900)
+64%
|
316
N/A
|
579
+84%
|
6 873
+1 087%
|
919
-87%
|
4 639
+405%
|
4 891
+5%
|
1 882
-62%
|
1 326
-30%
|
(1 408)
N/A
|
(3 171)
-125%
|
(4 113)
-30%
|
(2 862)
+30%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(23 174)
|
(22 468)
|
(21 325)
|
(20 347)
|
2 417
|
1 945
|
3 466
|
2 024
|
(762)
|
606
|
(1 489)
|
(3 357)
|
620
|
(1 129)
|
(2 114)
|
(2 278)
|
3 232
|
2 148
|
3 193
|
6 160
|
|
| Non-Reccuring Items |
(2 266)
|
0
|
0
|
0
|
(3 823)
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
(36)
|
23
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
(0)
|
0
|
(4)
|
(6)
|
0
|
0
|
4
|
9
|
0
|
0
|
12
|
0
|
0
|
0
|
(15)
|
0
|
0
|
(15)
|
|
| Total Other Income |
42
|
357
|
(63)
|
135
|
(148)
|
(229)
|
(1 432)
|
(29)
|
(35)
|
(263)
|
1 590
|
40
|
(72)
|
433
|
18
|
(39)
|
(301)
|
(906)
|
(1 012)
|
(924)
|
|
| Pre-Tax Income |
(25 282)
N/A
|
(23 690)
+6%
|
(23 905)
-1%
|
(21 049)
+12%
|
(1 145)
+95%
|
(2 301)
-101%
|
(8 682)
-277%
|
(1 904)
+78%
|
(342)
+82%
|
932
N/A
|
6 974
+648%
|
(2 399)
N/A
|
5 198
N/A
|
4 195
-19%
|
(250)
N/A
|
(1 027)
-310%
|
1 472
N/A
|
(1 906)
N/A
|
(1 931)
-1%
|
2 358
N/A
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
6 744
|
6 615
|
4 499
|
4 270
|
(1 633)
|
(1 611)
|
1 213
|
1 731
|
(2 165)
|
(2 058)
|
(2 985)
|
(3 318)
|
(355)
|
0
|
(193)
|
(330)
|
117
|
0
|
(310)
|
(373)
|
|
| Income from Continuing Operations |
(18 538)
|
(17 075)
|
(19 406)
|
(16 779)
|
(2 777)
|
(3 913)
|
(7 469)
|
(174)
|
(2 507)
|
(1 126)
|
3 989
|
(5 716)
|
4 843
|
3 841
|
(444)
|
(1 357)
|
1 589
|
(1 789)
|
(2 241)
|
1 985
|
|
| Net Income (Common) |
(18 538)
N/A
|
(17 075)
+8%
|
(19 406)
-14%
|
(16 779)
+14%
|
(2 777)
+83%
|
(3 913)
-41%
|
(7 469)
-91%
|
(174)
+98%
|
(2 507)
-1 341%
|
(1 126)
+55%
|
3 989
N/A
|
(5 716)
N/A
|
4 843
N/A
|
3 841
-21%
|
(444)
N/A
|
(1 357)
-206%
|
1 589
N/A
|
(1 789)
N/A
|
(2 241)
-25%
|
1 985
N/A
|
|
| EPS (Diluted) |
-1 817.13
N/A
|
-1 285.07
+29%
|
-1 412.37
-10%
|
-1 175.06
+17%
|
-222.85
+81%
|
-313.94
-41%
|
-599.28
-91%
|
-13.32
+98%
|
-201.17
-1 410%
|
-90.34
+55%
|
284.72
N/A
|
-440.84
N/A
|
344.8
N/A
|
266.28
-23%
|
-35.61
N/A
|
-108.89
-206%
|
127.46
N/A
|
-143.53
N/A
|
-181.51
-26%
|
154.35
N/A
|
|