HBL Power Systems Ltd
NSE:HBLPOWER
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
HBL Power Systems Ltd
NSE:HBLPOWER
|
IN |
|
Jaya Sukses Makmur Sentosa Tbk PT
IDX:RISE
|
ID |
|
Insource Co Ltd
TSE:6200
|
JP |
|
N
|
Natural Gas Distribution Company CJSC
SAU:9516
|
SA |
|
Datron AG
XETRA:DAR
|
DE |
|
H
|
Hon Hai Precision Industry Co Ltd
LSE:HHPD
|
TW |
|
Assured Guaranty Ltd
NYSE:AGO
|
BM |
|
S
|
Sanghvi Brands Ltd
BSE:540782
|
IN |
|
Grupo Cementos de Chihuahua SAB de CV
OTC:GCWOF
|
MX |
|
J
|
J.Front Retailing Co Ltd
TSE:3086
|
JP |
|
A
|
Anhui Jinhe Industrial Co Ltd
SZSE:002597
|
CN |
|
I
|
Ichikoh Industries Ltd
TSE:7244
|
JP |
|
L
|
Lubelski Wegiel Bogdanka SA
WSE:LWB
|
PL |
|
P
|
Pressure Technologies PLC
LSE:PRES
|
UK |
|
O
|
Ortin Laboratories Ltd
NSE:ORTINLAB
|
IN |
|
Chambal Fertilisers and Chemicals Ltd
NSE:CHAMBLFERT
|
IN |
|
Hewlett Packard Enterprise Co
NYSE:HPE
|
US |
|
Sanford Ltd
NZX:SAN
|
NZ |
|
Golden Entertainment Inc
NASDAQ:GDEN
|
US |
Income Statement
Earnings Waterfall
HBL Power Systems Ltd
Income Statement
HBL Power Systems Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
144
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
93
|
0
|
0
|
|
| Revenue |
10 918
N/A
|
9 483
-13%
|
9 008
-5%
|
8 750
-3%
|
9 120
+4%
|
10 219
+12%
|
10 465
+2%
|
11 620
+11%
|
12 362
+6%
|
13 254
+7%
|
13 563
+2%
|
13 400
-1%
|
13 687
+2%
|
15 164
+11%
|
17 591
+16%
|
20 259
+15%
|
22 334
+10%
|
22 860
+2%
|
22 504
-2%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(8 195)
|
(5 940)
|
(5 513)
|
(5 307)
|
(6 777)
|
(6 292)
|
(6 430)
|
(7 179)
|
(8 933)
|
(8 093)
|
(8 236)
|
(8 103)
|
(9 811)
|
(8 909)
|
(9 931)
|
(11 073)
|
(13 410)
|
(11 517)
|
(11 216)
|
|
| Gross Profit |
2 723
N/A
|
3 542
+30%
|
3 496
-1%
|
3 444
-1%
|
2 343
-32%
|
3 927
+68%
|
4 035
+3%
|
4 442
+10%
|
3 429
-23%
|
5 161
+51%
|
5 327
+3%
|
5 297
-1%
|
3 876
-27%
|
6 255
+61%
|
7 660
+22%
|
9 185
+20%
|
8 923
-3%
|
11 343
+27%
|
11 288
0%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(2 325)
|
(3 362)
|
(3 263)
|
(3 190)
|
(2 058)
|
(3 452)
|
(3 554)
|
(3 700)
|
(2 390)
|
(3 918)
|
(3 996)
|
(4 037)
|
(2 716)
|
(4 678)
|
(5 423)
|
(6 222)
|
(5 107)
|
(7 209)
|
(7 089)
|
|
| Selling, General & Administrative |
(1 810)
|
(874)
|
(842)
|
(830)
|
(1 591)
|
(871)
|
(917)
|
(954)
|
(1 907)
|
(1 006)
|
(1 038)
|
(1 079)
|
(2 179)
|
(1 158)
|
(1 255)
|
(1 338)
|
(4 536)
|
(1 669)
|
(1 741)
|
|
| Depreciation & Amortization |
(407)
|
(411)
|
(398)
|
(400)
|
(388)
|
(375)
|
(370)
|
(358)
|
(351)
|
(343)
|
(338)
|
(339)
|
(355)
|
(367)
|
(383)
|
(404)
|
(413)
|
(426)
|
(438)
|
|
| Other Operating Expenses |
(108)
|
(2 077)
|
(2 023)
|
(1 961)
|
(78)
|
(2 206)
|
(2 267)
|
(2 388)
|
(132)
|
(2 568)
|
(2 619)
|
(2 620)
|
(182)
|
(3 153)
|
(3 786)
|
(4 480)
|
(158)
|
(5 114)
|
(4 910)
|
|
| Operating Income |
398
N/A
|
180
-55%
|
233
+29%
|
253
+9%
|
285
+13%
|
475
+67%
|
482
+1%
|
742
+54%
|
1 039
+40%
|
1 243
+20%
|
1 331
+7%
|
1 260
-5%
|
1 160
-8%
|
1 577
+36%
|
2 237
+42%
|
2 964
+33%
|
3 816
+29%
|
4 134
+8%
|
4 199
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(14)
|
(194)
|
(187)
|
(172)
|
17
|
(117)
|
(83)
|
(71)
|
44
|
(54)
|
(54)
|
(54)
|
93
|
(78)
|
(101)
|
(113)
|
33
|
(127)
|
(121)
|
|
| Non-Reccuring Items |
0
|
(1)
|
(21)
|
(25)
|
(67)
|
97
|
93
|
90
|
(89)
|
(45)
|
(5)
|
10
|
(32)
|
15
|
(5)
|
(41)
|
(274)
|
(281)
|
(278)
|
|
| Gain/Loss on Disposition of Assets |
49
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Total Other Income |
(32)
|
175
|
153
|
141
|
(54)
|
102
|
117
|
120
|
34
|
146
|
152
|
174
|
18
|
171
|
162
|
165
|
17
|
207
|
295
|
|
| Pre-Tax Income |
401
N/A
|
160
-60%
|
179
+12%
|
197
+10%
|
194
-2%
|
557
+187%
|
608
+9%
|
881
+45%
|
1 224
+39%
|
1 290
+5%
|
1 423
+10%
|
1 389
-2%
|
1 284
-8%
|
1 685
+31%
|
2 293
+36%
|
2 974
+30%
|
3 591
+21%
|
3 932
+9%
|
4 094
+4%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(139)
|
(96)
|
(90)
|
(68)
|
(57)
|
(77)
|
(68)
|
(175)
|
(287)
|
(360)
|
(447)
|
(435)
|
(314)
|
(399)
|
(530)
|
(653)
|
(964)
|
(1 062)
|
(1 136)
|
|
| Income from Continuing Operations |
262
|
64
|
89
|
129
|
137
|
480
|
540
|
706
|
937
|
930
|
976
|
954
|
971
|
1 286
|
1 763
|
2 321
|
2 627
|
2 870
|
2 958
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
6
|
2
|
1
|
3
|
1
|
5
|
6
|
6
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
4
|
13
|
14
|
16
|
24
|
21
|
177
|
216
|
314
|
|
| Net Income (Common) |
262
N/A
|
64
-76%
|
89
+40%
|
129
+45%
|
137
+6%
|
480
+251%
|
540
+12%
|
706
+31%
|
939
+33%
|
933
-1%
|
984
+5%
|
973
-1%
|
987
+1%
|
1 303
+32%
|
1 789
+37%
|
2 342
+31%
|
2 809
+20%
|
3 093
+10%
|
3 278
+6%
|
|
| EPS (Diluted) |
0.95
N/A
|
0.23
-76%
|
0.31
+35%
|
0.47
+52%
|
0.5
+6%
|
1.67
+234%
|
1.92
+15%
|
2.53
+32%
|
3.39
+34%
|
3.3
-3%
|
3.47
+5%
|
3.4
-2%
|
3.56
+5%
|
4.68
+31%
|
6.43
+37%
|
8.41
+31%
|
10.13
+20%
|
11.08
+9%
|
11.75
+6%
|
|