Manaksia Coated Metals & Industries Ltd
NSE:MANAKCOAT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Manaksia Coated Metals & Industries Ltd
NSE:MANAKCOAT
|
IN |
|
Vermilion Energy Inc
TSX:VET
|
CA |
Income Statement
Earnings Waterfall
Manaksia Coated Metals & Industries Ltd
Income Statement
Manaksia Coated Metals & Industries Ltd
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
182
|
0
|
0
|
0
|
181
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 153
N/A
|
2 077
-4%
|
2 153
+4%
|
2 161
+0%
|
2 247
+4%
|
2 420
+8%
|
2 609
+8%
|
3 028
+16%
|
2 942
-3%
|
2 954
+0%
|
2 889
-2%
|
2 577
-11%
|
2 597
+1%
|
2 662
+3%
|
2 694
+1%
|
2 724
+1%
|
2 645
-3%
|
2 414
-9%
|
2 286
-5%
|
2 381
+4%
|
2 469
+4%
|
2 599
+5%
|
3 103
+19%
|
3 711
+20%
|
4 464
+20%
|
5 367
+20%
|
6 439
+20%
|
6 098
-5%
|
6 477
+6%
|
6 316
-2%
|
5 657
-10%
|
6 449
+14%
|
6 518
+1%
|
6 842
+5%
|
7 300
+7%
|
7 439
+2%
|
7 397
-1%
|
7 617
+3%
|
7 421
-3%
|
7 563
+2%
|
7 816
+3%
|
8 376
+7%
|
8 831
+5%
|
8 649
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 642)
|
(1 563)
|
(1 626)
|
(1 670)
|
(1 730)
|
(1 871)
|
(2 045)
|
(2 386)
|
(2 354)
|
(2 381)
|
(2 302)
|
(1 991)
|
(1 974)
|
(1 991)
|
(1 981)
|
(1 977)
|
(1 868)
|
(1 642)
|
(1 525)
|
(1 597)
|
(1 703)
|
(1 847)
|
(2 300)
|
(2 831)
|
(3 407)
|
(4 116)
|
(4 853)
|
(4 531)
|
(4 835)
|
(4 679)
|
(4 289)
|
(5 002)
|
(5 406)
|
(5 543)
|
(5 892)
|
(6 048)
|
(6 176)
|
(5 927)
|
(5 798)
|
(5 861)
|
(6 423)
|
(6 546)
|
(6 645)
|
(6 452)
|
|
| Gross Profit |
510
N/A
|
514
+1%
|
527
+3%
|
491
-7%
|
518
+5%
|
549
+6%
|
564
+3%
|
642
+14%
|
588
-8%
|
573
-3%
|
588
+3%
|
587
0%
|
622
+6%
|
672
+8%
|
713
+6%
|
747
+5%
|
777
+4%
|
772
-1%
|
760
-2%
|
784
+3%
|
766
-2%
|
751
-2%
|
803
+7%
|
880
+10%
|
1 058
+20%
|
1 251
+18%
|
1 586
+27%
|
1 567
-1%
|
1 642
+5%
|
1 637
0%
|
1 368
-16%
|
1 448
+6%
|
1 112
-23%
|
1 299
+17%
|
1 408
+8%
|
1 391
-1%
|
1 221
-12%
|
1 690
+38%
|
1 623
-4%
|
1 702
+5%
|
1 393
-18%
|
1 830
+31%
|
2 185
+19%
|
2 197
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(589)
|
(590)
|
(592)
|
(555)
|
(494)
|
(494)
|
(483)
|
(499)
|
(534)
|
(524)
|
(534)
|
(540)
|
(554)
|
(588)
|
(632)
|
(641)
|
(656)
|
(631)
|
(590)
|
(605)
|
(597)
|
(580)
|
(624)
|
(678)
|
(816)
|
(1 000)
|
(1 319)
|
(1 324)
|
(1 383)
|
(1 380)
|
(1 125)
|
(1 181)
|
(877)
|
(1 062)
|
(1 120)
|
(1 084)
|
(806)
|
(1 222)
|
(1 170)
|
(1 213)
|
(947)
|
(1 270)
|
(1 472)
|
(1 472)
|
|
| Selling, General & Administrative |
(70)
|
(73)
|
(80)
|
(81)
|
(67)
|
(69)
|
(68)
|
(74)
|
(94)
|
(96)
|
(98)
|
(100)
|
(102)
|
(107)
|
(109)
|
(111)
|
(117)
|
(120)
|
(123)
|
(131)
|
(134)
|
(128)
|
(130)
|
(133)
|
(725)
|
(149)
|
(159)
|
(160)
|
(1 294)
|
(171)
|
(174)
|
(177)
|
(721)
|
(171)
|
(168)
|
(162)
|
(658)
|
(162)
|
(158)
|
(160)
|
(798)
|
(160)
|
(169)
|
(175)
|
|
| Depreciation & Amortization |
(153)
|
(136)
|
(132)
|
(110)
|
(99)
|
(92)
|
(85)
|
(83)
|
(82)
|
(81)
|
(81)
|
(81)
|
(81)
|
(86)
|
(92)
|
(98)
|
(102)
|
(98)
|
(94)
|
(91)
|
(90)
|
(90)
|
(90)
|
(90)
|
(91)
|
(90)
|
(90)
|
(89)
|
(89)
|
(90)
|
(91)
|
(92)
|
(92)
|
(92)
|
(92)
|
(92)
|
(92)
|
(92)
|
(92)
|
(92)
|
(91)
|
(90)
|
(88)
|
(87)
|
|
| Other Operating Expenses |
(365)
|
(381)
|
(379)
|
(364)
|
(328)
|
(334)
|
(330)
|
(343)
|
(358)
|
(346)
|
(355)
|
(360)
|
(371)
|
(395)
|
(431)
|
(432)
|
(438)
|
(414)
|
(372)
|
(384)
|
(373)
|
(362)
|
(405)
|
(455)
|
0
|
(761)
|
(1 070)
|
(1 074)
|
(0)
|
(1 119)
|
(861)
|
(912)
|
(65)
|
(799)
|
(860)
|
(830)
|
(56)
|
(967)
|
(921)
|
(961)
|
(57)
|
(1 019)
|
(1 214)
|
(1 210)
|
|
| Operating Income |
(79)
N/A
|
(77)
+2%
|
(65)
+16%
|
(64)
+2%
|
24
N/A
|
55
+131%
|
81
+46%
|
143
+77%
|
54
-62%
|
49
-10%
|
54
+10%
|
46
-14%
|
69
+48%
|
83
+21%
|
81
-3%
|
106
+32%
|
121
+14%
|
141
+17%
|
171
+21%
|
179
+5%
|
170
-6%
|
171
+1%
|
179
+4%
|
202
+13%
|
242
+20%
|
251
+4%
|
267
+6%
|
243
-9%
|
259
+7%
|
258
-1%
|
243
-6%
|
267
+10%
|
235
-12%
|
237
+1%
|
288
+21%
|
307
+7%
|
415
+35%
|
468
+13%
|
453
-3%
|
489
+8%
|
446
-9%
|
561
+26%
|
714
+27%
|
725
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(54)
|
(43)
|
(45)
|
(51)
|
(34)
|
(45)
|
(43)
|
(39)
|
(30)
|
(42)
|
(49)
|
(57)
|
(37)
|
(75)
|
(94)
|
(115)
|
(109)
|
(157)
|
(165)
|
(169)
|
(151)
|
(165)
|
(169)
|
(180)
|
(156)
|
(208)
|
(220)
|
(215)
|
(182)
|
(234)
|
(234)
|
(255)
|
(141)
|
(252)
|
(288)
|
(282)
|
(225)
|
(324)
|
(312)
|
(331)
|
(219)
|
(326)
|
(325)
|
(309)
|
|
| 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
|
47
|
47
|
47
|
47
|
0
|
0
|
12
|
12
|
0
|
0
|
(12)
|
(12)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
25
|
9
|
19
|
80
|
36
|
39
|
25
|
(47)
|
4
|
17
|
16
|
28
|
8
|
36
|
26
|
20
|
10
|
34
|
41
|
41
|
(10)
|
10
|
24
|
32
|
(11)
|
45
|
59
|
62
|
36
|
84
|
70
|
60
|
(22)
|
76
|
74
|
100
|
(39)
|
39
|
42
|
37
|
(22)
|
118
|
134
|
137
|
|
| Pre-Tax Income |
(107)
N/A
|
(111)
-3%
|
(91)
+17%
|
(35)
+62%
|
25
N/A
|
49
+95%
|
63
+27%
|
57
-9%
|
30
-48%
|
25
-17%
|
21
-15%
|
18
-14%
|
40
+125%
|
44
+8%
|
13
-71%
|
11
-17%
|
21
+101%
|
19
-12%
|
47
+152%
|
51
+9%
|
8
-84%
|
16
+102%
|
33
+105%
|
53
+61%
|
75
+41%
|
87
+16%
|
105
+21%
|
90
-14%
|
114
+26%
|
108
-6%
|
79
-27%
|
72
-9%
|
118
+63%
|
108
-8%
|
120
+12%
|
172
+43%
|
149
-13%
|
183
+23%
|
195
+6%
|
207
+7%
|
206
-1%
|
353
+71%
|
511
+45%
|
541
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
34
|
48
|
42
|
39
|
4
|
(17)
|
(31)
|
(36)
|
(23)
|
(23)
|
(16)
|
(11)
|
(21)
|
(24)
|
(25)
|
(27)
|
(25)
|
(4)
|
(5)
|
(7)
|
20
|
(1)
|
1
|
5
|
(17)
|
(17)
|
(23)
|
(24)
|
(28)
|
(31)
|
(22)
|
(20)
|
(24)
|
(20)
|
(20)
|
(33)
|
(37)
|
(42)
|
(50)
|
(53)
|
(52)
|
(89)
|
(131)
|
(137)
|
|
| Income from Continuing Operations |
(74)
|
(62)
|
(49)
|
5
|
29
|
32
|
32
|
22
|
7
|
2
|
5
|
7
|
20
|
20
|
(12)
|
(17)
|
(4)
|
14
|
42
|
44
|
28
|
15
|
34
|
58
|
59
|
70
|
82
|
67
|
86
|
76
|
57
|
52
|
94
|
88
|
101
|
139
|
112
|
141
|
145
|
154
|
154
|
264
|
380
|
403
|
|
| Net Income (Common) |
(74)
N/A
|
(62)
+15%
|
(49)
+21%
|
5
N/A
|
29
+540%
|
32
+12%
|
32
-2%
|
22
-32%
|
7
-70%
|
2
-74%
|
5
+165%
|
7
+53%
|
20
+187%
|
20
+2%
|
(12)
N/A
|
(17)
-39%
|
(4)
+75%
|
14
N/A
|
42
+192%
|
44
+6%
|
28
-37%
|
15
-45%
|
34
+119%
|
58
+72%
|
59
+1%
|
70
+20%
|
82
+17%
|
67
-19%
|
86
+29%
|
76
-11%
|
57
-25%
|
52
-9%
|
94
+80%
|
88
-6%
|
101
+14%
|
139
+38%
|
112
-19%
|
141
+25%
|
145
+3%
|
154
+7%
|
154
0%
|
264
+72%
|
380
+44%
|
403
+6%
|
|
| EPS (Diluted) |
-1.13
N/A
|
-0.95
+16%
|
-0.75
+21%
|
0.07
N/A
|
0.44
+529%
|
0.52
+18%
|
0.44
-15%
|
0.32
-27%
|
0.1
-69%
|
0.03
-70%
|
0.06
+100%
|
0.1
+67%
|
0.3
+200%
|
0.31
+3%
|
-0.18
N/A
|
-0.25
-39%
|
-0.06
+76%
|
0.23
N/A
|
0.65
+183%
|
0.78
+20%
|
0.43
-45%
|
0.25
-42%
|
0.5
+100%
|
0.87
+74%
|
0.89
+2%
|
1.06
+19%
|
1.25
+18%
|
1.02
-18%
|
1.32
+29%
|
1.13
-14%
|
0.87
-23%
|
0.74
-15%
|
1.43
+93%
|
1.43
N/A
|
1.55
+8%
|
2.02
+30%
|
1.67
-17%
|
1.89
+13%
|
1.95
+3%
|
2.06
+6%
|
2.07
+0%
|
2.77
+34%
|
3.94
+42%
|
4
+2%
|
|