Prime Securities Ltd
NSE:PRIMESECU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Prime Securities Ltd
NSE:PRIMESECU
|
IN |
|
N
|
Nuscale Power Corp
NYSE:SMR
|
US |
|
Rogers Sugar Inc
TSX:RSI
|
CA |
|
S
|
Shenzhen CDL Precision Technology Co Ltd
SZSE:300686
|
CN |
Income Statement
Earnings Waterfall
Prime Securities Ltd
Income Statement
Prime Securities Ltd
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | 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 |
1
|
3
|
5
|
5
|
8
|
10
|
11
|
12
|
14
|
13
|
17
|
21
|
15
|
15
|
20
|
41
|
4
|
93
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
247
N/A
|
348
+41%
|
370
+6%
|
410
+11%
|
517
+26%
|
526
+2%
|
663
+26%
|
994
+50%
|
365
-63%
|
743
+104%
|
512
-31%
|
92
-82%
|
58
-37%
|
10
-83%
|
85
+746%
|
152
+80%
|
100
-34%
|
334
+233%
|
345
+3%
|
6
-98%
|
28
+341%
|
47
+68%
|
104
+123%
|
130
+24%
|
140
+8%
|
154
+10%
|
170
+10%
|
217
+28%
|
246
+14%
|
277
+13%
|
231
-17%
|
249
+8%
|
281
+13%
|
351
+25%
|
469
+34%
|
480
+2%
|
574
+20%
|
580
+1%
|
745
+28%
|
743
0%
|
644
-13%
|
566
-12%
|
434
-23%
|
405
-7%
|
449
+11%
|
541
+21%
|
454
-16%
|
488
+7%
|
443
-9%
|
448
+1%
|
464
+4%
|
573
+24%
|
641
+12%
|
661
+3%
|
666
+1%
|
753
+13%
|
897
+19%
|
929
+4%
|
890
-4%
|
1 073
+21%
|
1 087
+1%
|
1 177
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
(39)
|
(47)
|
(65)
|
(72)
|
(57)
|
(73)
|
(83)
|
(188)
|
(151)
|
(135)
|
(109)
|
(86)
|
(68)
|
(63)
|
(62)
|
(13)
|
(10)
|
(18)
|
(59)
|
(65)
|
(126)
|
(131)
|
(100)
|
(117)
|
(111)
|
(111)
|
(111)
|
(92)
|
(64)
|
(87)
|
(111)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
57
N/A
|
143
+150%
|
260
+82%
|
397
+53%
|
423
+7%
|
501
+18%
|
497
-1%
|
557
+12%
|
592
+6%
|
509
-14%
|
458
-10%
|
349
-24%
|
337
-3%
|
386
+14%
|
479
+24%
|
441
-8%
|
478
+8%
|
425
-11%
|
389
-9%
|
399
+3%
|
448
+12%
|
509
+14%
|
561
+10%
|
549
-2%
|
641
+17%
|
786
+23%
|
818
+4%
|
798
-3%
|
1 009
+26%
|
1 000
-1%
|
1 067
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(81)
|
(102)
|
(108)
|
(114)
|
(135)
|
(159)
|
(218)
|
(285)
|
(175)
|
(403)
|
(353)
|
(281)
|
(141)
|
(176)
|
(179)
|
(191)
|
(151)
|
(138)
|
(118)
|
26
|
50
|
80
|
(46)
|
(87)
|
(117)
|
(154)
|
(107)
|
(119)
|
(130)
|
(144)
|
(79)
|
(84)
|
(117)
|
(143)
|
(217)
|
(246)
|
(281)
|
(314)
|
(236)
|
(288)
|
(250)
|
(221)
|
(239)
|
(231)
|
(236)
|
(258)
|
(253)
|
(275)
|
(282)
|
(277)
|
(260)
|
(265)
|
(300)
|
(298)
|
(321)
|
(351)
|
(352)
|
(361)
|
(381)
|
(451)
|
(555)
|
(691)
|
|
| Selling, General & Administrative |
(68)
|
(54)
|
(59)
|
(65)
|
(132)
|
(93)
|
(143)
|
(191)
|
(171)
|
(92)
|
(43)
|
5
|
(137)
|
(38)
|
(46)
|
(44)
|
(88)
|
(83)
|
(62)
|
(2)
|
(3)
|
(5)
|
(15)
|
(15)
|
(16)
|
(16)
|
(106)
|
(24)
|
(29)
|
(35)
|
(78)
|
(42)
|
(70)
|
(96)
|
(202)
|
(193)
|
(232)
|
(236)
|
(214)
|
(198)
|
(160)
|
(157)
|
(218)
|
(182)
|
(179)
|
(203)
|
(236)
|
(205)
|
(215)
|
(205)
|
(242)
|
(183)
|
(207)
|
(206)
|
(303)
|
(268)
|
(282)
|
(288)
|
(356)
|
(312)
|
(379)
|
(483)
|
|
| Depreciation & Amortization |
(14)
|
(11)
|
(8)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(63)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(9)
|
(6)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(16)
|
(20)
|
(29)
|
|
| Other Operating Expenses |
0
|
(38)
|
(40)
|
(43)
|
0
|
(62)
|
(71)
|
(91)
|
0
|
(307)
|
(305)
|
(282)
|
0
|
(133)
|
(129)
|
(144)
|
0
|
(51)
|
(51)
|
31
|
57
|
90
|
(23)
|
(66)
|
(97)
|
(134)
|
0
|
(94)
|
(99)
|
(107)
|
0
|
(41)
|
(46)
|
(45)
|
(12)
|
(48)
|
(43)
|
(71)
|
(12)
|
(79)
|
(78)
|
(51)
|
(8)
|
(36)
|
(45)
|
(45)
|
(8)
|
(62)
|
(58)
|
(62)
|
(7)
|
(71)
|
(82)
|
(81)
|
(8)
|
(72)
|
(60)
|
(62)
|
(12)
|
(124)
|
(157)
|
(179)
|
|
| Operating Income |
165
N/A
|
246
+49%
|
262
+7%
|
297
+13%
|
382
+29%
|
368
-4%
|
445
+21%
|
709
+59%
|
190
-73%
|
340
+79%
|
159
-53%
|
(190)
N/A
|
(83)
+56%
|
(166)
-98%
|
(94)
+43%
|
(39)
+59%
|
(51)
-30%
|
195
N/A
|
227
+16%
|
32
-86%
|
78
+142%
|
126
+63%
|
58
-54%
|
43
-27%
|
22
-48%
|
0
-98%
|
63
+15 525%
|
98
+56%
|
116
+19%
|
133
+15%
|
152
+14%
|
125
-18%
|
117
-6%
|
144
+23%
|
180
+26%
|
177
-2%
|
220
+24%
|
183
-17%
|
321
+75%
|
305
-5%
|
260
-15%
|
237
-9%
|
110
-54%
|
106
-3%
|
150
+41%
|
221
+48%
|
188
-15%
|
203
+8%
|
143
-29%
|
112
-22%
|
139
+25%
|
183
+31%
|
209
+14%
|
263
+26%
|
228
-13%
|
291
+27%
|
434
+49%
|
457
+5%
|
416
-9%
|
558
+34%
|
445
-20%
|
376
-16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
(4)
|
(5)
|
(6)
|
(38)
|
(44)
|
(45)
|
(46)
|
197
|
(18)
|
(22)
|
(27)
|
(177)
|
(134)
|
(139)
|
(159)
|
147
|
(121)
|
(149)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
(1)
|
(4)
|
(15)
|
(13)
|
(15)
|
(8)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(9)
|
(3)
|
(9)
|
(20)
|
(19)
|
(20)
|
(22)
|
(12)
|
(6)
|
(1)
|
(1)
|
(1)
|
(13)
|
(1)
|
(14)
|
(16)
|
(10)
|
|
| Non-Reccuring Items |
6
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
(7)
|
(31)
|
(208)
|
(153)
|
(53)
|
105
|
282
|
221
|
125
|
11
|
10
|
15
|
19
|
(14)
|
(14)
|
(32)
|
(65)
|
(197)
|
(203)
|
(189)
|
(160)
|
(18)
|
15
|
20
|
24
|
27
|
(1)
|
7
|
10
|
30
|
23
|
18
|
9
|
7
|
38
|
28
|
18
|
28
|
(103)
|
(114)
|
(126)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
6
|
6
|
5
|
0
|
7
|
6
|
6
|
21
|
10
|
11
|
12
|
17
|
25
|
24
|
25
|
1
|
13
|
15
|
(26)
|
(26)
|
(24)
|
129
|
174
|
175
|
176
|
26
|
7
|
8
|
10
|
9
|
11
|
13
|
9
|
0
|
(3)
|
(5)
|
(6)
|
0
|
(4)
|
(5)
|
(5)
|
17
|
17
|
18
|
18
|
2
|
2
|
1
|
1
|
4
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
4
|
11
|
11
|
11
|
|
| Pre-Tax Income |
177
N/A
|
248
+40%
|
263
+6%
|
296
+13%
|
319
+8%
|
330
+3%
|
406
+23%
|
669
+65%
|
407
-39%
|
332
-18%
|
148
-56%
|
(205)
N/A
|
(247)
-21%
|
(274)
-11%
|
(209)
+24%
|
(173)
+17%
|
76
N/A
|
88
+16%
|
94
+7%
|
6
-94%
|
52
+765%
|
95
+83%
|
148
+56%
|
9
-94%
|
45
+407%
|
123
+175%
|
194
+58%
|
387
+100%
|
345
-11%
|
269
-22%
|
172
-36%
|
146
-15%
|
148
+1%
|
173
+17%
|
165
-5%
|
157
-4%
|
169
+7%
|
99
-42%
|
107
+9%
|
90
-16%
|
65
-27%
|
72
+10%
|
107
+48%
|
135
+27%
|
184
+36%
|
254
+38%
|
214
-16%
|
195
-9%
|
132
-32%
|
104
-21%
|
152
+46%
|
188
+24%
|
219
+17%
|
269
+23%
|
234
-13%
|
327
+40%
|
461
+41%
|
463
+1%
|
447
-3%
|
452
+1%
|
326
-28%
|
250
-23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(27)
|
(28)
|
(35)
|
(39)
|
(41)
|
(27)
|
(82)
|
(68)
|
(58)
|
(61)
|
7
|
(3)
|
1
|
(8)
|
(19)
|
(38)
|
(38)
|
(35)
|
(4)
|
(13)
|
(21)
|
(6)
|
(14)
|
(23)
|
(31)
|
(59)
|
(65)
|
(52)
|
(45)
|
(29)
|
(19)
|
(24)
|
(29)
|
(38)
|
(40)
|
(38)
|
(27)
|
(29)
|
(26)
|
(26)
|
(19)
|
(24)
|
(20)
|
(25)
|
(49)
|
(44)
|
(43)
|
(37)
|
(26)
|
(40)
|
(50)
|
(50)
|
(60)
|
(48)
|
(71)
|
(72)
|
(71)
|
(62)
|
(79)
|
15
|
32
|
|
| Income from Continuing Operations |
161
|
222
|
236
|
262
|
280
|
289
|
380
|
588
|
339
|
274
|
87
|
(198)
|
(250)
|
(274)
|
(217)
|
(192)
|
38
|
50
|
59
|
2
|
39
|
74
|
142
|
(5)
|
22
|
92
|
134
|
322
|
293
|
224
|
143
|
127
|
124
|
144
|
126
|
118
|
131
|
72
|
79
|
64
|
39
|
53
|
82
|
116
|
159
|
205
|
170
|
151
|
95
|
78
|
112
|
137
|
169
|
210
|
186
|
256
|
389
|
392
|
385
|
373
|
341
|
282
|
|
| Income to Minority Interest |
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
|
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
|
|
| Equity Earnings Affiliates |
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
|
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
|
(1)
|
(2)
|
(6)
|
(9)
|
(10)
|
|
| Net Income (Common) |
161
N/A
|
222
+38%
|
236
+6%
|
262
+11%
|
280
+7%
|
287
+3%
|
382
+33%
|
590
+55%
|
341
-42%
|
278
-19%
|
87
-69%
|
(198)
N/A
|
(252)
-27%
|
(276)
-10%
|
(220)
+21%
|
(194)
+12%
|
38
N/A
|
43
+13%
|
52
+21%
|
2
-95%
|
39
+1 542%
|
74
+87%
|
142
+92%
|
(5)
N/A
|
22
N/A
|
92
+318%
|
134
+46%
|
322
+140%
|
293
-9%
|
224
-24%
|
143
-36%
|
127
-11%
|
124
-2%
|
144
+16%
|
126
-12%
|
118
-7%
|
131
+12%
|
72
-45%
|
79
+10%
|
64
-19%
|
40
-38%
|
54
+35%
|
82
+53%
|
116
+41%
|
159
+37%
|
205
+29%
|
170
-17%
|
151
-11%
|
95
-37%
|
78
-18%
|
112
+44%
|
137
+23%
|
169
+23%
|
210
+24%
|
186
-11%
|
256
+38%
|
389
+52%
|
392
+1%
|
383
-2%
|
367
-4%
|
333
-9%
|
272
-18%
|
|
| EPS (Diluted) |
6.58
N/A
|
9.04
+37%
|
9.65
+7%
|
10.67
+11%
|
11.42
+7%
|
11.96
+5%
|
14.73
+23%
|
24.08
+63%
|
13.77
-43%
|
10.29
-25%
|
3.57
-65%
|
-7.47
N/A
|
-9.58
-28%
|
-11.46
-20%
|
-8.06
+30%
|
-7.13
+12%
|
1.4
N/A
|
1.59
+14%
|
1.93
+21%
|
0.09
-95%
|
1.49
+1 556%
|
2.79
+87%
|
5.36
+92%
|
-0.17
N/A
|
0.84
N/A
|
3.48
+314%
|
5.06
+45%
|
12.15
+140%
|
10.61
-13%
|
8.23
-22%
|
5.39
-35%
|
3.95
-27%
|
5.82
+47%
|
5.4
-7%
|
4.75
-12%
|
4.4
-7%
|
4.93
+12%
|
2.77
-44%
|
2.95
+6%
|
2.39
-19%
|
1.47
-38%
|
2
+36%
|
3.01
+50%
|
4.16
+38%
|
5.57
+34%
|
6.61
+19%
|
5.59
-15%
|
4.53
-19%
|
2.87
-37%
|
2.32
-19%
|
3.31
+43%
|
4.04
+22%
|
4.96
+23%
|
6.13
+24%
|
5.42
-12%
|
7.49
+38%
|
11.25
+50%
|
11.41
+1%
|
11.1
-3%
|
11.02
-1%
|
9.8
-11%
|
8.66
-12%
|
|