Astron Paper & Board Mill Ltd
NSE:ASTRON
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Astron Paper & Board Mill Ltd
NSE:ASTRON
|
IN |
|
OMV AG
XETRA:OMV
|
AT |
|
EFG International AG
OTC:EFGIF
|
CH |
|
Jiangsu Lidao New Material Co Ltd
SSE:603937
|
CN |
|
E
|
Eldorado Gold Corp
NYSE:EGO
|
CA |
|
Hengong Precision Equipment Co Ltd
SZSE:301261
|
CN |
|
Zhejiang Yingfeng Technology Co Ltd
SSE:605055
|
CN |
|
LX Hausys Ltd
KRX:108670
|
KR |
|
C
|
Cisco Systems Inc
XETRA:CIS
|
US |
|
B
|
Black Sesame International Holding Ltd
HKEX:2533
|
CN |
Income Statement
Earnings Waterfall
Astron Paper & Board Mill Ltd
Income Statement
Astron Paper & Board Mill Ltd
| 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
|
72
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 725
N/A
|
2 529
+47%
|
2 831
+12%
|
3 240
+14%
|
3 581
+11%
|
3 740
+4%
|
3 763
+1%
|
3 597
-4%
|
3 516
-2%
|
3 589
+2%
|
3 435
-4%
|
3 581
+4%
|
3 915
+9%
|
4 351
+11%
|
7 716
+77%
|
7 876
+2%
|
8 048
+2%
|
5 128
-36%
|
5 162
+1%
|
5 008
-3%
|
4 464
-11%
|
3 947
-12%
|
3 573
-9%
|
3 378
-5%
|
3 239
-4%
|
3 108
-4%
|
2 908
-6%
|
2 457
-16%
|
1 737
-29%
|
962
-45%
|
391
-59%
|
35
-91%
|
36
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 083)
|
(2 019)
|
(1 787)
|
(1 997)
|
(2 174)
|
(2 856)
|
(2 233)
|
(2 113)
|
(2 068)
|
(2 839)
|
(1 961)
|
(2 151)
|
(2 406)
|
(3 589)
|
(5 061)
|
(5 206)
|
(5 383)
|
(4 490)
|
(3 717)
|
(3 735)
|
(3 382)
|
(3 803)
|
(2 639)
|
(2 376)
|
(2 250)
|
(2 854)
|
(2 186)
|
(1 932)
|
(1 550)
|
(955)
|
(456)
|
(140)
|
(19)
|
|
| Gross Profit |
641
N/A
|
511
-20%
|
1 044
+105%
|
1 243
+19%
|
1 407
+13%
|
884
-37%
|
1 530
+73%
|
1 484
-3%
|
1 448
-2%
|
750
-48%
|
1 474
+97%
|
1 431
-3%
|
1 509
+5%
|
762
-49%
|
2 655
+248%
|
2 670
+1%
|
2 665
0%
|
638
-76%
|
1 446
+127%
|
1 273
-12%
|
1 082
-15%
|
145
-87%
|
933
+545%
|
1 002
+7%
|
989
-1%
|
254
-74%
|
722
+184%
|
525
-27%
|
188
-64%
|
7
-96%
|
(65)
N/A
|
(104)
-60%
|
18
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(459)
|
(216)
|
(724)
|
(856)
|
(951)
|
(403)
|
(1 061)
|
(1 079)
|
(1 143)
|
(444)
|
(1 218)
|
(1 238)
|
(1 283)
|
(512)
|
(2 282)
|
(2 244)
|
(2 232)
|
(415)
|
(1 310)
|
(1 349)
|
(1 300)
|
(364)
|
(1 148)
|
(1 064)
|
(980)
|
(301)
|
(885)
|
(781)
|
(620)
|
(417)
|
(255)
|
(151)
|
(113)
|
|
| Selling, General & Administrative |
(68)
|
(179)
|
(108)
|
(118)
|
(136)
|
(343)
|
(150)
|
(167)
|
(171)
|
(377)
|
(186)
|
(187)
|
(193)
|
(441)
|
(336)
|
(334)
|
(331)
|
(343)
|
(188)
|
(183)
|
(174)
|
(293)
|
(160)
|
(154)
|
(155)
|
(226)
|
(150)
|
(136)
|
(106)
|
(75)
|
(48)
|
(26)
|
(18)
|
|
| Depreciation & Amortization |
(26)
|
(35)
|
(36)
|
(39)
|
(45)
|
(54)
|
(59)
|
(64)
|
(70)
|
(62)
|
(63)
|
(63)
|
(60)
|
(69)
|
(120)
|
(122)
|
(122)
|
(70)
|
(70)
|
(69)
|
(69)
|
(68)
|
(70)
|
(72)
|
(72)
|
(73)
|
(73)
|
(73)
|
(73)
|
(72)
|
(72)
|
(72)
|
(72)
|
|
| Other Operating Expenses |
(365)
|
(2)
|
(580)
|
(700)
|
(770)
|
(6)
|
(852)
|
(848)
|
(902)
|
(5)
|
(968)
|
(988)
|
(1 030)
|
(2)
|
(1 827)
|
(1 788)
|
(1 779)
|
(2)
|
(1 052)
|
(1 098)
|
(1 058)
|
(2)
|
(918)
|
(839)
|
(753)
|
(2)
|
(662)
|
(572)
|
(442)
|
(270)
|
(135)
|
(53)
|
(23)
|
|
| Operating Income |
182
N/A
|
295
+62%
|
320
+9%
|
387
+21%
|
457
+18%
|
481
+5%
|
469
-2%
|
405
-14%
|
305
-25%
|
305
N/A
|
257
-16%
|
193
-25%
|
226
+17%
|
250
+11%
|
373
+49%
|
426
+14%
|
433
+2%
|
223
-49%
|
136
-39%
|
(76)
N/A
|
(218)
-186%
|
(219)
-1%
|
(214)
+2%
|
(63)
+71%
|
9
N/A
|
(47)
N/A
|
(163)
-246%
|
(257)
-58%
|
(433)
-69%
|
(410)
+5%
|
(321)
+22%
|
(255)
+20%
|
(95)
+63%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(89)
|
(82)
|
(95)
|
(87)
|
(98)
|
(80)
|
(112)
|
(111)
|
(102)
|
(82)
|
(118)
|
(119)
|
(121)
|
(76)
|
(190)
|
(186)
|
(185)
|
(76)
|
(98)
|
(101)
|
(102)
|
(95)
|
(111)
|
(112)
|
(115)
|
(89)
|
(113)
|
(115)
|
(116)
|
(99)
|
(127)
|
(117)
|
(129)
|
|
| 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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
17
|
(24)
|
9
|
10
|
8
|
(19)
|
15
|
14
|
13
|
(25)
|
12
|
14
|
14
|
(18)
|
24
|
25
|
26
|
(19)
|
10
|
10
|
9
|
(31)
|
8
|
7
|
6
|
(20)
|
10
|
9
|
9
|
(20)
|
2
|
1
|
1
|
|
| Pre-Tax Income |
110
N/A
|
189
+72%
|
235
+24%
|
310
+32%
|
367
+18%
|
382
+4%
|
372
-3%
|
309
-17%
|
217
-30%
|
198
-9%
|
151
-24%
|
87
-42%
|
118
+35%
|
155
+31%
|
206
+33%
|
265
+28%
|
274
+4%
|
124
-55%
|
48
-62%
|
(168)
N/A
|
(310)
-85%
|
(346)
-11%
|
(318)
+8%
|
(169)
+47%
|
(100)
+40%
|
(156)
-56%
|
(266)
-70%
|
(363)
-37%
|
(540)
-49%
|
(527)
+2%
|
(445)
+16%
|
(372)
+16%
|
(224)
+40%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
67
|
19
|
(9)
|
(53)
|
(98)
|
(106)
|
(99)
|
(91)
|
(53)
|
(64)
|
(48)
|
(32)
|
(55)
|
(53)
|
(69)
|
(89)
|
(93)
|
(42)
|
(23)
|
46
|
88
|
106
|
98
|
53
|
36
|
44
|
77
|
112
|
25
|
(40)
|
(80)
|
(121)
|
(40)
|
|
| Income from Continuing Operations |
177
|
208
|
226
|
257
|
269
|
276
|
274
|
218
|
164
|
134
|
103
|
55
|
63
|
102
|
137
|
176
|
181
|
82
|
25
|
(122)
|
(222)
|
(239)
|
(219)
|
(115)
|
(65)
|
(112)
|
(188)
|
(251)
|
(515)
|
(567)
|
(525)
|
(493)
|
(264)
|
|
| Net Income (Common) |
177
N/A
|
208
+18%
|
226
+8%
|
257
+14%
|
269
+5%
|
276
+3%
|
274
-1%
|
218
-20%
|
164
-25%
|
134
-18%
|
103
-23%
|
55
-46%
|
63
+14%
|
102
+62%
|
137
+34%
|
176
+28%
|
181
+3%
|
82
-55%
|
25
-70%
|
(122)
N/A
|
(222)
-82%
|
(239)
-8%
|
(219)
+8%
|
(115)
+48%
|
(65)
+44%
|
(112)
-73%
|
(188)
-68%
|
(251)
-33%
|
(515)
-105%
|
(567)
-10%
|
(525)
+7%
|
(493)
+6%
|
(264)
+46%
|
|
| EPS (Diluted) |
5.39
N/A
|
5.77
+7%
|
4.86
-16%
|
5.52
+14%
|
5.79
+5%
|
5.94
+3%
|
5.89
-1%
|
4.69
-20%
|
3.55
-24%
|
2.89
-19%
|
2.21
-24%
|
1.19
-46%
|
1.35
+13%
|
2.2
+63%
|
2.97
+35%
|
3.78
+27%
|
3.9
+3%
|
1.77
-55%
|
0.53
-70%
|
-2.62
N/A
|
-4.8
-83%
|
-5.15
-7%
|
-4.76
+8%
|
-2.43
+49%
|
-1.39
+43%
|
-2.41
-73%
|
-4.06
-68%
|
-5.38
-33%
|
-11.09
-106%
|
-12.2
-10%
|
-11.29
+7%
|
-10.57
+6%
|
-5.69
+46%
|
|