Crown Lifters Ltd
NSE:CROWN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Crown Lifters Ltd
NSE:CROWN
|
IN |
|
Marathon Digital Holdings Inc
NASDAQ:MARA
|
US |
|
Link Real Estate Investment Trust
HKEX:823
|
HK |
Income Statement
Earnings Waterfall
Crown Lifters Ltd
Income Statement
Crown Lifters Ltd
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
16
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
|
| Revenue |
149
N/A
|
148
-1%
|
199
+34%
|
199
+0%
|
208
+4%
|
228
+10%
|
193
-16%
|
281
+46%
|
182
-35%
|
257
+42%
|
344
+34%
|
350
+2%
|
375
+7%
|
394
+5%
|
392
-1%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
0
|
(43)
|
(111)
|
(164)
|
(199)
|
(187)
|
(108)
|
(95)
|
(52)
|
(72)
|
(92)
|
(94)
|
(97)
|
(110)
|
(120)
|
|
| Gross Profit |
73
N/A
|
60
-18%
|
88
+48%
|
35
-60%
|
9
-76%
|
41
+385%
|
84
+104%
|
186
+121%
|
130
-30%
|
186
+43%
|
253
+36%
|
256
+1%
|
278
+9%
|
284
+2%
|
272
-4%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(118)
|
(77)
|
(61)
|
(13)
|
11
|
(15)
|
(72)
|
(104)
|
(61)
|
(85)
|
(114)
|
(111)
|
(117)
|
(124)
|
(126)
|
|
| Selling, General & Administrative |
(41)
|
(41)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(25)
|
(17)
|
(25)
|
(36)
|
(43)
|
(39)
|
(41)
|
(43)
|
|
| Depreciation & Amortization |
(33)
|
(30)
|
(27)
|
(24)
|
(21)
|
(24)
|
(26)
|
(69)
|
(36)
|
(50)
|
(66)
|
(60)
|
(65)
|
(70)
|
(67)
|
|
| Other Operating Expenses |
(45)
|
(6)
|
(11)
|
34
|
58
|
34
|
(19)
|
(10)
|
(9)
|
(11)
|
(13)
|
(8)
|
(13)
|
(14)
|
(17)
|
|
| Operating Income |
31
N/A
|
28
-11%
|
28
+1%
|
22
-22%
|
20
-8%
|
26
+30%
|
12
-53%
|
82
+572%
|
68
-18%
|
100
+47%
|
138
+38%
|
145
+5%
|
161
+11%
|
160
-1%
|
147
-8%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(18)
|
(17)
|
(11)
|
(7)
|
(4)
|
(2)
|
(2)
|
(16)
|
(13)
|
(20)
|
(29)
|
(12)
|
(38)
|
(39)
|
(42)
|
|
| Non-Reccuring Items |
17
|
11
|
29
|
35
|
24
|
24
|
8
|
0
|
123
|
123
|
123
|
124
|
1
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
5
|
2
|
(1)
|
(1)
|
(0)
|
4
|
7
|
5
|
10
|
16
|
(2)
|
22
|
27
|
28
|
|
| Pre-Tax Income |
34
N/A
|
27
-21%
|
48
+78%
|
49
+1%
|
39
-20%
|
47
+22%
|
31
-35%
|
74
+141%
|
184
+149%
|
213
+16%
|
248
+16%
|
255
+3%
|
146
-43%
|
147
+0%
|
133
-9%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
18
|
18
|
(64)
|
(68)
|
(71)
|
(71)
|
8
|
(19)
|
(56)
|
(63)
|
(72)
|
(65)
|
(38)
|
(38)
|
(34)
|
|
| Income from Continuing Operations |
52
|
45
|
(16)
|
(19)
|
(32)
|
(24)
|
39
|
55
|
129
|
150
|
176
|
190
|
108
|
109
|
99
|
|
| Net Income (Common) |
52
N/A
|
45
-14%
|
(16)
N/A
|
(19)
-20%
|
(32)
-68%
|
(24)
+27%
|
39
N/A
|
55
+41%
|
129
+134%
|
150
+16%
|
176
+17%
|
190
+8%
|
108
-43%
|
109
+1%
|
99
-9%
|
|
| EPS (Diluted) |
24.87
N/A
|
1.64
-93%
|
-1.54
N/A
|
-1.82
-18%
|
-3.08
-69%
|
-2.27
+26%
|
3.74
N/A
|
4.91
+31%
|
11.7
+138%
|
13.61
+16%
|
15.98
+17%
|
16.91
+6%
|
8.89
-47%
|
8.54
-4%
|
7.92
-7%
|
|