Naqi Water Co
SAU:2282
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Naqi Water Co
SAU:2282
|
SA |
|
X
|
Xiao-I Corp
NASDAQ:AIXI
|
CN |
|
Beijing ABT Networks Co Ltd
SSE:688168
|
CN |
|
A&D Holon Holdings Co Ltd
TSE:7745
|
JP |
|
S
|
Sical Logistics Ltd
NSE:SICALLOG
|
IN |
|
L
|
L'Oreal SA
XETRA:LOR
|
FR |
|
Y
|
Yung Chi Paint & Varnish Mfg Co Ltd
TWSE:1726
|
TW |
|
China New Town Development Co Ltd
HKEX:1278
|
HK |
|
A
|
Achyut Healthcare Ltd
BSE:543499
|
IN |
|
Shanghai CDXJ Digital Technology Co Ltd
SSE:603887
|
CN |
|
C
|
CCID Consulting Co Ltd
HKEX:2176
|
CN |
|
Look Holdings Inc
TSE:8029
|
JP |
|
S
|
Sern Kou Resources Bhd
KLSE:SERNKOU
|
MY |
Income Statement
Earnings Waterfall
Naqi Water Co
Income Statement
Naqi Water Co
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
418
N/A
|
417
0%
|
494
+19%
|
284
-42%
|
274
-4%
|
255
-7%
|
243
-5%
|
179
-26%
|
175
-3%
|
219
+26%
|
264
+20%
|
201
-24%
|
189
-6%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(253)
|
(256)
|
(308)
|
(194)
|
(184)
|
(172)
|
(159)
|
(114)
|
(113)
|
(143)
|
(171)
|
(129)
|
(120)
|
|
| Gross Profit |
165
N/A
|
161
-3%
|
187
+16%
|
90
-52%
|
90
0%
|
83
-7%
|
83
+1%
|
65
-22%
|
62
-5%
|
77
+24%
|
93
+21%
|
73
-22%
|
69
-5%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(51)
|
(52)
|
(62)
|
(36)
|
(42)
|
(44)
|
(46)
|
(36)
|
(38)
|
(51)
|
(64)
|
(54)
|
(57)
|
|
| Selling, General & Administrative |
(47)
|
(47)
|
(56)
|
(31)
|
(35)
|
(38)
|
(41)
|
(36)
|
(38)
|
(46)
|
(64)
|
(54)
|
(57)
|
|
| Depreciation & Amortization |
(4)
|
(5)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(7)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
114
N/A
|
109
-5%
|
125
+14%
|
54
-57%
|
48
-12%
|
39
-18%
|
38
-3%
|
29
-24%
|
24
-16%
|
26
+7%
|
28
+11%
|
18
-36%
|
12
-35%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
3
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
0
|
0
|
(0)
|
|
| Total Other Income |
3
|
4
|
4
|
2
|
6
|
7
|
9
|
5
|
3
|
4
|
8
|
2
|
0
|
|
| Pre-Tax Income |
115
N/A
|
111
-4%
|
127
+14%
|
52
-59%
|
53
+3%
|
45
-15%
|
46
+2%
|
37
-20%
|
31
-16%
|
33
+7%
|
37
+13%
|
23
-39%
|
16
-30%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
113
|
109
|
123
|
49
|
50
|
42
|
43
|
35
|
29
|
30
|
34
|
20
|
13
|
|
| Net Income (Common) |
113
N/A
|
109
-4%
|
123
+14%
|
49
-61%
|
50
+3%
|
42
-16%
|
43
+3%
|
35
-19%
|
29
-17%
|
30
+5%
|
34
+12%
|
20
-41%
|
13
-33%
|
|
| EPS (Diluted) |
5.66
N/A
|
5.43
-4%
|
6.17
+14%
|
2.44
-60%
|
0.02
-99%
|
0.02
N/A
|
0.02
N/A
|
1.74
+8 600%
|
1.44
-17%
|
1.51
+5%
|
1.69
+12%
|
0.99
-41%
|
0.66
-33%
|
|