IndoStar Capital Finance Ltd
NSE:INDOSTAR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
IndoStar Capital Finance Ltd
NSE:INDOSTAR
|
IN |
|
KGHM Polska Miedz SA
WSE:KGH
|
PL |
|
China Construction Bank Corp
SSE:601939
|
CN |
|
R
|
R S Software (India) Ltd
BSE:517447
|
IN |
|
Housing Development and Infrastructure Ltd
NSE:HDIL
|
IN |
|
M
|
Mehai Technology Ltd
BSE:540730
|
IN |
|
A
|
ANY Biztonsagi Nyomda Nyrt
BET:ANY
|
HU |
|
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
|
IN |
|
Ackroo Inc
XTSX:AKR
|
CA |
|
Episil-Precision Inc
TWSE:3016
|
TW |
|
C
|
China NT Pharma Group Company Ltd
HKEX:1011
|
CN |
|
H
|
HiteJinro Holdings Co Ltd
KRX:000140
|
KR |
|
Mahamaya Steel Industries Ltd
NSE:MAHASTEEL
|
IN |
|
Medica Sur SAB de CV
BMV:MEDICAB
|
MX |
|
Zeria Pharmaceutical Co Ltd
TSE:4559
|
JP |
|
S
|
Shell PLC
NYSE:SHEL
|
UK |
|
O
|
Omesti Bhd
KLSE:OMESTI
|
MY |
|
D
|
Dida Inc
HKEX:2559
|
CN |
|
Standex International Corp
NYSE:SXI
|
US |
|
Hindustan Copper Ltd
NSE:HINDCOPPER
|
IN |
|
Lundin Mining Corp
TSX:LUN
|
CA |
|
Jyothy Labs Ltd
BSE:532926
|
IN |
|
Constellium SE
NYSE:CSTM
|
FR |
|
Niigata Kotsu Co Ltd
TSE:9017
|
JP |
Income Statement
Earnings Waterfall
IndoStar Capital Finance Ltd
Income Statement
IndoStar Capital Finance Ltd
| 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
|
5 580
|
0
|
0
|
0
|
8 551
|
0
|
0
|
0
|
6 991
|
0
|
0
|
0
|
5 317
|
0
|
0
|
0
|
5 659
|
0
|
0
|
0
|
4 597
|
0
|
0
|
0
|
5 995
|
0
|
0
|
0
|
|
| Revenue |
8 646
N/A
|
12 056
+39%
|
14 216
+18%
|
15 447
+9%
|
16 066
+4%
|
15 975
-1%
|
15 466
-3%
|
14 375
-7%
|
13 904
-3%
|
12 798
-8%
|
12 112
-5%
|
11 573
-4%
|
11 048
-5%
|
11 387
+3%
|
12 073
+6%
|
12 215
+1%
|
12 208
0%
|
11 464
-6%
|
11 596
+1%
|
11 788
+2%
|
12 014
+2%
|
11 029
-8%
|
13 791
+25%
|
14 043
+2%
|
14 649
+4%
|
14 042
-4%
|
14 090
+0%
|
14 164
+1%
|
13 921
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(1 130)
|
0
|
0
|
0
|
(1 355)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
12 032
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 797
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 382
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 310
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 899
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 687
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(1 813)
|
(2 441)
|
(2 664)
|
(2 765)
|
(2 925)
|
(3 612)
|
(3 627)
|
(3 864)
|
(3 917)
|
(3 291)
|
(3 575)
|
(3 475)
|
(3 689)
|
(3 718)
|
(3 813)
|
(4 004)
|
(4 204)
|
(3 998)
|
(4 143)
|
(4 208)
|
(4 192)
|
(3 741)
|
(4 875)
|
(4 962)
|
(4 982)
|
(4 077)
|
(5 075)
|
(5 013)
|
(5 042)
|
|
| Selling, General & Administrative |
(1 112)
|
(2 258)
|
(1 647)
|
(1 662)
|
(1 767)
|
(1 887)
|
(1 891)
|
(1 827)
|
(1 860)
|
(2 956)
|
(1 748)
|
(1 873)
|
(2 003)
|
(3 365)
|
(2 108)
|
(2 156)
|
(2 170)
|
(3 603)
|
(1 865)
|
(1 935)
|
(1 998)
|
(2 092)
|
(2 758)
|
(2 918)
|
(3 024)
|
(2 977)
|
(3 157)
|
(3 154)
|
(3 211)
|
|
| Depreciation & Amortization |
(132)
|
(182)
|
(213)
|
(244)
|
(270)
|
(301)
|
(309)
|
(324)
|
(333)
|
(335)
|
(336)
|
(333)
|
(342)
|
(354)
|
(373)
|
(389)
|
(399)
|
(396)
|
(375)
|
(350)
|
(334)
|
(277)
|
(331)
|
(333)
|
(318)
|
(306)
|
(302)
|
(300)
|
(303)
|
|
| Other Operating Expenses |
(569)
|
0
|
(804)
|
(858)
|
(888)
|
(1 424)
|
(1 428)
|
(1 712)
|
(1 725)
|
0
|
(1 492)
|
(1 269)
|
(1 344)
|
0
|
(1 331)
|
(1 459)
|
(1 634)
|
0
|
(1 903)
|
(1 924)
|
(1 860)
|
(1 372)
|
(1 786)
|
(1 710)
|
(1 640)
|
(794)
|
(1 615)
|
(1 560)
|
(1 528)
|
|
| Operating Income |
6 833
N/A
|
9 591
+40%
|
11 552
+20%
|
12 682
+10%
|
13 140
+4%
|
12 363
-6%
|
11 838
-4%
|
10 512
-11%
|
9 987
-5%
|
9 506
-5%
|
8 537
-10%
|
8 098
-5%
|
7 359
-9%
|
7 663
+4%
|
8 260
+8%
|
8 211
-1%
|
8 004
-3%
|
7 312
-9%
|
7 453
+2%
|
7 580
+2%
|
7 822
+3%
|
6 158
-21%
|
8 916
+45%
|
9 081
+2%
|
9 667
+6%
|
8 609
-11%
|
9 015
+5%
|
9 151
+2%
|
8 879
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 998)
|
(5 580)
|
(6 997)
|
(7 831)
|
(8 322)
|
(8 634)
|
(8 565)
|
(8 188)
|
(8 013)
|
(6 991)
|
(6 629)
|
(6 139)
|
(5 598)
|
(5 077)
|
(5 489)
|
(5 583)
|
(5 687)
|
(5 380)
|
(5 866)
|
(6 054)
|
(6 400)
|
(4 597)
|
(6 807)
|
(6 968)
|
(7 110)
|
(5 995)
|
(7 250)
|
(6 998)
|
(6 465)
|
|
| Non-Reccuring Items |
(236)
|
(162)
|
(694)
|
(1 305)
|
(2 364)
|
(8 110)
|
(7 734)
|
(7 064)
|
(6 416)
|
(4 620)
|
(5 173)
|
(5 093)
|
(5 105)
|
(11 585)
|
(10 693)
|
(10 519)
|
(9 917)
|
404
|
499
|
297
|
204
|
(831)
|
(1 212)
|
(1 404)
|
(1 922)
|
(2 085)
|
5 690
|
5 296
|
5 006
|
|
| Gain/Loss on Disposition of Assets |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(56)
|
0
|
0
|
0
|
15
|
15
|
72
|
79
|
(21)
|
79
|
23
|
122
|
38
|
115
|
117
|
16
|
53
|
52
|
49
|
51
|
(26)
|
90
|
160
|
157
|
(4)
|
9
|
(59)
|
(61)
|
|
| Pre-Tax Income |
2 600
N/A
|
3 792
+46%
|
3 862
+2%
|
3 546
-8%
|
2 454
-31%
|
(4 367)
N/A
|
(4 446)
-2%
|
(4 667)
-5%
|
(4 363)
+7%
|
(2 189)
+50%
|
(3 187)
-46%
|
(3 110)
+2%
|
(3 222)
-4%
|
(8 964)
-178%
|
(7 807)
+13%
|
(7 775)
+0%
|
(7 584)
+2%
|
2 386
N/A
|
2 138
-10%
|
1 872
-12%
|
1 677
-10%
|
702
-58%
|
987
+41%
|
869
-12%
|
792
-9%
|
525
-34%
|
7 463
+1 320%
|
7 390
-1%
|
7 358
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(933)
|
(1 384)
|
(1 298)
|
(1 127)
|
(746)
|
1 121
|
1 201
|
1 244
|
1 179
|
48
|
205
|
207
|
222
|
1 598
|
1 419
|
1 508
|
1 539
|
(135)
|
(107)
|
(109)
|
(112)
|
(0)
|
(111)
|
(62)
|
(40)
|
(1)
|
(1 691)
|
(1 691)
|
(1 691)
|
|
| Income from Continuing Operations |
1 667
|
2 408
|
2 564
|
2 418
|
1 708
|
(3 246)
|
(3 245)
|
(3 423)
|
(3 184)
|
(2 141)
|
(2 981)
|
(2 903)
|
(2 999)
|
(7 365)
|
(6 388)
|
(6 266)
|
(6 045)
|
2 251
|
2 031
|
1 763
|
1 565
|
702
|
876
|
807
|
753
|
525
|
5 773
|
5 699
|
5 668
|
|
| Net Income (Common) |
1 667
N/A
|
2 408
+44%
|
2 564
+6%
|
2 418
-6%
|
1 708
-29%
|
(3 246)
N/A
|
(3 245)
+0%
|
(3 423)
-5%
|
(3 184)
+7%
|
(2 141)
+33%
|
(2 981)
-39%
|
(2 903)
+3%
|
(2 999)
-3%
|
(7 365)
-146%
|
(6 388)
+13%
|
(6 266)
+2%
|
(6 045)
+4%
|
2 251
N/A
|
2 031
-10%
|
1 763
-13%
|
1 565
-11%
|
1 158
-26%
|
1 018
-12%
|
1 087
+7%
|
1 196
+10%
|
1 205
+1%
|
6 412
+432%
|
6 200
-3%
|
6 006
-3%
|
|
| EPS (Diluted) |
16.99
N/A
|
26.17
+54%
|
27.48
+5%
|
25.97
-5%
|
14.23
-45%
|
-35.28
N/A
|
-29.68
+16%
|
-23.06
+22%
|
-22.14
+4%
|
-18.06
+18%
|
-30.44
-69%
|
-23.4
+23%
|
-24.18
-3%
|
-57.51
-138%
|
-47.17
+18%
|
-45.78
+3%
|
-44.35
+3%
|
16.55
N/A
|
14.91
-10%
|
12.96
-13%
|
11.51
-11%
|
8.5
-26%
|
7.47
-12%
|
7.96
+7%
|
8.78
+10%
|
8.56
-3%
|
45.31
+429%
|
43.73
-3%
|
41.96
-4%
|
|