BF Investment Ltd
NSE:BFINVEST
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
BF Investment Ltd
NSE:BFINVEST
|
IN |
|
C
|
Ceepower Co Ltd
SZSE:300062
|
CN |
|
Nilkamal Ltd
NSE:NILKAMAL
|
IN |
|
J
|
Jinling Pharmaceutical Co Ltd
SZSE:000919
|
CN |
Income Statement
Earnings Waterfall
BF Investment Ltd
Income Statement
BF Investment Ltd
| 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-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 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
145
N/A
|
243
+67%
|
235
-3%
|
269
+14%
|
190
-29%
|
167
-12%
|
146
-13%
|
108
-26%
|
113
+5%
|
99
-13%
|
67
-32%
|
55
-19%
|
40
-27%
|
24
-39%
|
27
+11%
|
28
+5%
|
30
+6%
|
32
+6%
|
9 249
+29 077%
|
11
-100%
|
72
+551%
|
125
+75%
|
182
+45%
|
204
+12%
|
198
-3%
|
207
+5%
|
221
+7%
|
227
+2%
|
225
-1%
|
197
-13%
|
164
-17%
|
177
+8%
|
184
+4%
|
216
+17%
|
199
-8%
|
193
-3%
|
270
+40%
|
282
+4%
|
312
+11%
|
326
+4%
|
335
+3%
|
347
+4%
|
424
+22%
|
443
+4%
|
483
+9%
|
485
+0%
|
620
+28%
|
637
+3%
|
645
+1%
|
654
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(15)
|
(9)
|
(9)
|
(5)
|
(5)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 679)
|
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
|
0
|
|
| Gross Profit |
130
N/A
|
228
+75%
|
227
-1%
|
260
+15%
|
185
-29%
|
162
-12%
|
145
-11%
|
108
-25%
|
112
+3%
|
98
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 570
N/A
|
11
-99%
|
72
+551%
|
125
+75%
|
181
+45%
|
204
+12%
|
197
-3%
|
206
+5%
|
221
+7%
|
226
+2%
|
225
-1%
|
197
-13%
|
164
-17%
|
177
+8%
|
184
+4%
|
216
+17%
|
199
-8%
|
193
-3%
|
270
+40%
|
282
+4%
|
312
+11%
|
326
+4%
|
335
+3%
|
347
+4%
|
424
+22%
|
443
+4%
|
483
+9%
|
0
N/A
|
620
N/A
|
280
-55%
|
288
+3%
|
389
+35%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(20)
|
(18)
|
(21)
|
(20)
|
(20)
|
(26)
|
(27)
|
(28)
|
(33)
|
(24)
|
(22)
|
(21)
|
(14)
|
(16)
|
(18)
|
(21)
|
(28)
|
(1 101)
|
(7)
|
(13)
|
(27)
|
(45)
|
(46)
|
(50)
|
(59)
|
(66)
|
(70)
|
(72)
|
(60)
|
(65)
|
(63)
|
(61)
|
(58)
|
(49)
|
(49)
|
(48)
|
(49)
|
(62)
|
(65)
|
(67)
|
(65)
|
(68)
|
(65)
|
(67)
|
(65)
|
(76)
|
(84)
|
(99)
|
(105)
|
|
| Selling, General & Administrative |
(19)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(22)
|
(20)
|
(21)
|
(22)
|
(16)
|
(8)
|
(6)
|
(2)
|
(8)
|
(4)
|
(7)
|
(13)
|
(333)
|
(1)
|
(2)
|
(4)
|
(43)
|
(5)
|
(5)
|
(5)
|
(55)
|
(6)
|
(6)
|
(5)
|
(53)
|
(5)
|
(7)
|
(6)
|
(40)
|
(6)
|
(6)
|
(6)
|
(55)
|
(8)
|
(7)
|
(7)
|
(62)
|
(6)
|
(5)
|
(4)
|
(71)
|
(3)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(162)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(7)
|
(3)
|
(8)
|
(9)
|
(6)
|
(3)
|
(8)
|
(8)
|
(8)
|
(605)
|
(5)
|
(11)
|
(22)
|
(2)
|
(38)
|
(40)
|
(47)
|
(4)
|
(56)
|
(59)
|
(48)
|
(5)
|
(52)
|
(48)
|
(46)
|
(3)
|
(36)
|
(35)
|
(37)
|
(1)
|
(52)
|
(54)
|
(52)
|
(1)
|
(54)
|
(57)
|
(56)
|
(1)
|
(77)
|
(93)
|
(99)
|
|
| Operating Income |
110
N/A
|
209
+90%
|
208
0%
|
240
+15%
|
165
-31%
|
142
-14%
|
119
-16%
|
81
-32%
|
84
+4%
|
65
-23%
|
43
-34%
|
33
-24%
|
19
-42%
|
10
-48%
|
11
+11%
|
10
-5%
|
9
-15%
|
3
-63%
|
469
+14 112%
|
5
-99%
|
58
+1 198%
|
98
+68%
|
136
+38%
|
158
+16%
|
147
-7%
|
148
+0%
|
154
+4%
|
156
+2%
|
152
-3%
|
136
-11%
|
99
-27%
|
114
+15%
|
123
+8%
|
158
+28%
|
150
-5%
|
144
-4%
|
222
+54%
|
232
+5%
|
250
+8%
|
261
+4%
|
268
+3%
|
282
+5%
|
356
+26%
|
378
+6%
|
416
+10%
|
420
+1%
|
544
+30%
|
553
+2%
|
546
-1%
|
549
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
271
|
0
|
0
|
0
|
239
|
0
|
(0)
|
(0)
|
161
|
(1)
|
(1)
|
(1)
|
179
|
(0)
|
(0)
|
(0)
|
(20)
|
329
|
713
|
1 151
|
1 312
|
1 375
|
1 386
|
1 225
|
2 179
|
1 710
|
1 593
|
1 809
|
3 467
|
3 952
|
4 152
|
4 109
|
2 485
|
2 504
|
2 582
|
2 839
|
3 188
|
3 462
|
3 695
|
3 679
|
5 428
|
7 083
|
6 666
|
5 989
|
2 479
|
532
|
524
|
1 620
|
|
| Non-Reccuring Items |
(19)
|
(19)
|
32
|
(12)
|
34
|
34
|
(70)
|
(70)
|
(70)
|
(70)
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
13
|
13
|
(27)
|
(27)
|
(36)
|
(36)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
289
|
186
|
0
|
278
|
270
|
272
|
0
|
233
|
216
|
214
|
0
|
161
|
175
|
177
|
0
|
180
|
163
|
162
|
149
|
6
|
16
|
16
|
16
|
11
|
0
|
0
|
0
|
1
|
1
|
5
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
3
|
10
|
11
|
0
|
22
|
15
|
15
|
|
| Pre-Tax Income |
380
N/A
|
375
-1%
|
511
+36%
|
506
-1%
|
469
-7%
|
449
-4%
|
288
-36%
|
245
-15%
|
231
-6%
|
209
-9%
|
214
+2%
|
203
-5%
|
203
0%
|
196
-4%
|
191
-2%
|
190
-1%
|
171
-10%
|
165
-4%
|
594
+261%
|
340
-43%
|
792
+133%
|
1 269
+60%
|
1 478
+16%
|
1 557
+5%
|
1 507
-3%
|
1 347
-11%
|
2 298
+71%
|
1 832
-20%
|
1 747
-5%
|
1 950
+12%
|
3 571
+83%
|
4 070
+14%
|
4 279
+5%
|
4 266
0%
|
2 635
-38%
|
2 648
+0%
|
2 804
+6%
|
3 072
+10%
|
3 438
+12%
|
3 723
+8%
|
3 964
+6%
|
3 962
0%
|
5 788
+46%
|
7 464
+29%
|
7 093
-5%
|
6 420
-9%
|
3 023
-53%
|
1 107
-63%
|
1 086
-2%
|
2 184
+101%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(81)
|
(80)
|
(76)
|
(88)
|
(62)
|
(54)
|
(24)
|
(10)
|
(16)
|
(10)
|
(15)
|
(11)
|
(3)
|
2
|
(3)
|
(2)
|
(3)
|
(2)
|
(170)
|
(73)
|
(112)
|
(146)
|
(213)
|
(223)
|
(202)
|
(211)
|
(854)
|
(760)
|
(823)
|
(911)
|
(900)
|
(1 033)
|
(1 074)
|
(1 068)
|
(657)
|
(654)
|
(702)
|
(760)
|
(845)
|
(916)
|
(977)
|
(987)
|
(1 451)
|
(1 863)
|
(1 825)
|
(1 661)
|
(800)
|
(326)
|
(265)
|
(539)
|
|
| Income from Continuing Operations |
299
|
295
|
435
|
418
|
407
|
394
|
264
|
235
|
215
|
200
|
199
|
192
|
200
|
198
|
188
|
188
|
168
|
162
|
424
|
267
|
681
|
1 124
|
1 264
|
1 334
|
1 305
|
1 135
|
1 443
|
1 072
|
924
|
1 039
|
2 670
|
3 038
|
3 206
|
3 198
|
1 978
|
1 994
|
2 102
|
2 312
|
2 593
|
2 808
|
2 987
|
2 976
|
4 337
|
5 601
|
5 268
|
4 759
|
2 223
|
781
|
821
|
1 644
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
898
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
342
N/A
|
332
-3%
|
435
+31%
|
418
-4%
|
364
-13%
|
357
-2%
|
264
-26%
|
235
-11%
|
215
-8%
|
200
-7%
|
199
0%
|
192
-4%
|
200
+4%
|
198
-1%
|
188
-5%
|
188
+0%
|
168
-11%
|
162
-4%
|
1 322
+715%
|
267
-80%
|
681
+155%
|
1 124
+65%
|
1 264
+12%
|
1 334
+6%
|
1 305
-2%
|
1 135
-13%
|
1 443
+27%
|
1 072
-26%
|
924
-14%
|
1 039
+12%
|
2 670
+157%
|
3 038
+14%
|
3 206
+6%
|
3 198
0%
|
1 978
-38%
|
1 994
+1%
|
2 102
+5%
|
2 312
+10%
|
2 593
+12%
|
2 808
+8%
|
2 987
+6%
|
2 976
0%
|
4 337
+46%
|
5 601
+29%
|
5 268
-6%
|
4 759
-10%
|
2 223
-53%
|
781
-65%
|
821
+5%
|
1 644
+100%
|
|
| EPS (Diluted) |
8.95
N/A
|
8.81
-2%
|
11.44
+30%
|
11.1
-3%
|
9.66
-13%
|
9.57
-1%
|
6.94
-27%
|
6.21
-11%
|
5.7
-8%
|
5.28
-7%
|
5.23
-1%
|
5.09
-3%
|
5.32
+5%
|
5.25
-1%
|
4.94
-6%
|
5.12
+4%
|
4.45
-13%
|
4.29
-4%
|
34.78
+711%
|
7.08
-80%
|
18.07
+155%
|
29.8
+65%
|
33.26
+12%
|
35.37
+6%
|
34.61
-2%
|
30.1
-13%
|
37.97
+26%
|
28.42
-25%
|
24.5
-14%
|
27.55
+12%
|
70.89
+157%
|
80.69
+14%
|
85.06
+5%
|
84.91
0%
|
52.5
-38%
|
52.95
+1%
|
55.81
+5%
|
61.37
+10%
|
68.84
+12%
|
74.54
+8%
|
79.31
+6%
|
79.01
0%
|
115.15
+46%
|
148.67
+29%
|
139.84
-6%
|
126.58
-9%
|
59.01
-53%
|
20.74
-65%
|
21.79
+5%
|
43.66
+100%
|
|