Lumi Rental Co
SAU:4262
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
Lumi Rental Co
SAU:4262
|
SA |
|
Archi Indonesia Tbk PT
IDX:ARCI
|
ID |
|
A
|
Arion banki hf
ICEX:ARION
|
IS |
|
C
|
CME Group Bhd
KLSE:CME
|
MY |
|
S
|
Shanghai Smith Adhesive New Material Co Ltd
SSE:603683
|
CN |
|
Biolidics Ltd
SGX:8YY
|
SG |
|
S
|
SKY Light Holdings Ltd
HKEX:3882
|
CN |
|
Aries Agro Ltd (CN)
BSE:532935
|
IN |
|
Uniti Group Ltd
ASX:UWL
|
AU |
|
Viaplay Group AB (publ)
STO:VPLAY B
|
SE |
Income Statement
Earnings Waterfall
Lumi Rental Co
Income Statement
Lumi Rental Co
| 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
|
22
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
129
|
0
|
0
|
0
|
0
|
|
| Revenue |
621
N/A
|
670
+8%
|
783
+17%
|
884
+13%
|
946
+7%
|
1 049
+11%
|
1 106
+5%
|
1 223
+11%
|
1 350
+10%
|
1 462
+8%
|
1 550
+6%
|
1 577
+2%
|
1 633
+4%
|
1 644
+1%
|
1 669
+1%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(413)
|
(452)
|
(523)
|
(588)
|
(628)
|
(691)
|
(725)
|
(823)
|
(933)
|
(1 024)
|
(1 112)
|
(1 133)
|
(1 158)
|
(1 172)
|
(1 209)
|
|
| Gross Profit |
208
N/A
|
219
+5%
|
260
+19%
|
295
+14%
|
319
+8%
|
358
+12%
|
381
+6%
|
399
+5%
|
417
+4%
|
438
+5%
|
438
0%
|
445
+2%
|
475
+7%
|
472
-1%
|
460
-3%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(58)
|
(66)
|
(88)
|
(101)
|
(98)
|
(120)
|
(147)
|
(153)
|
(153)
|
(151)
|
(120)
|
(121)
|
(149)
|
(138)
|
(140)
|
|
| Selling, General & Administrative |
(59)
|
(66)
|
(93)
|
(109)
|
(115)
|
(137)
|
(155)
|
(164)
|
(181)
|
(179)
|
(146)
|
(157)
|
(160)
|
(157)
|
(148)
|
|
| Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
|
| Other Operating Expenses |
0
|
0
|
7
|
7
|
17
|
18
|
10
|
11
|
28
|
28
|
34
|
36
|
10
|
19
|
21
|
|
| Operating Income |
149
N/A
|
153
+2%
|
173
+13%
|
194
+12%
|
221
+14%
|
239
+8%
|
233
-2%
|
246
+6%
|
263
+7%
|
287
+9%
|
318
+11%
|
324
+2%
|
325
+0%
|
334
+3%
|
320
-4%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(9)
|
(16)
|
(22)
|
(32)
|
(43)
|
(53)
|
(64)
|
(87)
|
(108)
|
(127)
|
(129)
|
(126)
|
(119)
|
(115)
|
(115)
|
|
| Total Other Income |
5
|
3
|
(3)
|
0
|
0
|
(3)
|
(4)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
|
| Pre-Tax Income |
144
N/A
|
140
-3%
|
148
+6%
|
162
+9%
|
177
+10%
|
183
+3%
|
165
-9%
|
159
-4%
|
156
-2%
|
160
+3%
|
185
+15%
|
193
+5%
|
202
+4%
|
214
+6%
|
203
-5%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
140
|
136
|
144
|
157
|
172
|
176
|
161
|
155
|
151
|
156
|
180
|
189
|
197
|
210
|
198
|
|
| Net Income (Common) |
140
N/A
|
136
-3%
|
144
+5%
|
157
+9%
|
172
+10%
|
176
+3%
|
161
-9%
|
155
-4%
|
151
-2%
|
156
+3%
|
180
+15%
|
189
+5%
|
197
+4%
|
210
+6%
|
198
-5%
|
|
| EPS (Diluted) |
2.56
N/A
|
2.48
-3%
|
2.61
+5%
|
2.85
+9%
|
3.12
+9%
|
3.21
+3%
|
2.92
-9%
|
2.82
-3%
|
2.76
-2%
|
2.85
+3%
|
3.28
+15%
|
3.43
+5%
|
3.58
+4%
|
3.81
+6%
|
3.6
-6%
|
|