Asia Biomass PCL
SET:ABM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Asia Biomass PCL
SET:ABM
|
TH |
|
Z
|
Zhejiang Southeast Space Frame Co Ltd
SZSE:002135
|
CN |
|
Wellness and Beauty Solutions Ltd
ASX:WNB
|
AU |
|
Centum Electronics Ltd
NSE:CENTUM
|
IN |
|
C
|
Cewe Stiftung & Co KGaA
SWB:CWC
|
DE |
Income Statement
Earnings Waterfall
Asia Biomass PCL
Income Statement
Asia Biomass PCL
| 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 |
12
|
12
|
13
|
13
|
13
|
13
|
12
|
11
|
11
|
11
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
17
|
20
|
21
|
24
|
25
|
27
|
32
|
35
|
39
|
39
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 275
N/A
|
1 261
-1%
|
1 254
-1%
|
1 241
-1%
|
1 243
+0%
|
1 299
+5%
|
1 251
-4%
|
1 287
+3%
|
1 305
+1%
|
1 288
-1%
|
1 250
-3%
|
1 324
+6%
|
1 533
+16%
|
1 447
-6%
|
1 508
+4%
|
1 548
+3%
|
1 497
-3%
|
1 738
+16%
|
1 890
+9%
|
1 908
+1%
|
2 046
+7%
|
2 131
+4%
|
2 351
+10%
|
2 704
+15%
|
2 600
-4%
|
3 162
+22%
|
3 191
+1%
|
2 391
-25%
|
3 024
+26%
|
2 475
-18%
|
2 454
-1%
|
2 591
+6%
|
2 485
-4%
|
2 506
+1%
|
2 359
-6%
|
2 028
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(992)
|
(971)
|
(963)
|
(946)
|
(956)
|
(1 029)
|
(1 012)
|
(1 081)
|
(1 099)
|
(1 074)
|
(1 030)
|
(1 059)
|
(1 212)
|
(1 136)
|
(1 208)
|
(1 267)
|
(1 250)
|
(1 464)
|
(1 579)
|
(1 596)
|
(1 742)
|
(1 815)
|
(2 013)
|
(2 329)
|
(2 250)
|
(2 778)
|
(2 810)
|
(2 097)
|
(2 636)
|
(2 117)
|
(2 114)
|
(2 222)
|
(2 118)
|
(2 162)
|
(2 037)
|
(1 791)
|
|
| Gross Profit |
283
N/A
|
290
+3%
|
291
+0%
|
295
+1%
|
287
-3%
|
270
-6%
|
239
-11%
|
206
-14%
|
206
+0%
|
214
+4%
|
220
+3%
|
265
+20%
|
321
+21%
|
311
-3%
|
300
-4%
|
281
-6%
|
247
-12%
|
274
+11%
|
310
+13%
|
311
+0%
|
305
-2%
|
316
+4%
|
337
+7%
|
375
+11%
|
350
-7%
|
384
+10%
|
382
-1%
|
295
-23%
|
387
+31%
|
358
-7%
|
340
-5%
|
370
+9%
|
368
-1%
|
344
-6%
|
322
-6%
|
237
-26%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(245)
|
(248)
|
(259)
|
(270)
|
(268)
|
(256)
|
(242)
|
(247)
|
(235)
|
(247)
|
(247)
|
(264)
|
(293)
|
(277)
|
(267)
|
(251)
|
(226)
|
(253)
|
(272)
|
(271)
|
(267)
|
(269)
|
(289)
|
(308)
|
(330)
|
(436)
|
(446)
|
(357)
|
(449)
|
(353)
|
(364)
|
(397)
|
(405)
|
(408)
|
(374)
|
(332)
|
|
| Selling, General & Administrative |
(257)
|
(253)
|
(264)
|
(270)
|
(264)
|
(265)
|
(252)
|
(247)
|
(254)
|
(255)
|
(257)
|
(269)
|
(305)
|
(287)
|
(280)
|
(260)
|
(239)
|
(266)
|
(286)
|
(287)
|
(284)
|
(284)
|
(301)
|
(320)
|
(343)
|
(451)
|
(462)
|
(363)
|
(458)
|
(361)
|
(372)
|
(414)
|
(423)
|
(428)
|
(396)
|
(343)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
12
|
6
|
5
|
0
|
(4)
|
10
|
10
|
0
|
19
|
8
|
10
|
8
|
12
|
11
|
13
|
13
|
13
|
14
|
14
|
20
|
17
|
15
|
12
|
11
|
12
|
15
|
16
|
5
|
8
|
8
|
8
|
17
|
18
|
20
|
22
|
11
|
|
| Operating Income |
38
N/A
|
43
+13%
|
32
-25%
|
25
-21%
|
19
-25%
|
14
-24%
|
(3)
N/A
|
(41)
-1 316%
|
(29)
+31%
|
(33)
-15%
|
(27)
+18%
|
1
N/A
|
29
+2 741%
|
35
+21%
|
33
-4%
|
30
-8%
|
22
-29%
|
21
-1%
|
38
+79%
|
40
+7%
|
38
-7%
|
48
+27%
|
49
+2%
|
67
+37%
|
20
-70%
|
(52)
N/A
|
(64)
-25%
|
(63)
+3%
|
(62)
+1%
|
5
N/A
|
(24)
N/A
|
(27)
-11%
|
(37)
-39%
|
(63)
-70%
|
(52)
+18%
|
(95)
-83%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(9)
|
(11)
|
(11)
|
(11)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(20)
|
(21)
|
(28)
|
(30)
|
(5)
|
(35)
|
(33)
|
(36)
|
(10)
|
(7)
|
(9)
|
(6)
|
(21)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
5
|
(0)
|
(0)
|
0
|
7
|
0
|
0
|
0
|
(12)
|
(12)
|
(11)
|
(11)
|
4
|
4
|
5
|
6
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
26
N/A
|
30
+18%
|
19
-37%
|
17
-11%
|
6
-65%
|
2
-73%
|
(15)
N/A
|
(43)
-186%
|
(40)
+8%
|
(44)
-10%
|
(38)
+13%
|
(24)
+38%
|
6
N/A
|
11
+95%
|
10
-14%
|
23
+133%
|
12
-48%
|
15
+21%
|
31
+114%
|
31
-1%
|
28
-10%
|
34
+23%
|
33
-4%
|
47
+44%
|
(2)
N/A
|
(80)
-4 847%
|
(94)
-17%
|
(68)
+28%
|
(97)
-43%
|
(27)
+72%
|
(60)
-120%
|
(37)
+38%
|
(45)
-20%
|
(72)
-61%
|
(58)
+20%
|
(116)
-100%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(5)
|
(2)
|
(2)
|
4
|
3
|
3
|
7
|
4
|
6
|
7
|
2
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(12)
|
(2)
|
13
|
15
|
8
|
14
|
2
|
7
|
(4)
|
(2)
|
1
|
(1)
|
12
|
|
| Income from Continuing Operations |
22
|
25
|
17
|
15
|
9
|
5
|
(12)
|
(36)
|
(36)
|
(38)
|
(31)
|
(22)
|
1
|
6
|
5
|
17
|
8
|
10
|
23
|
22
|
19
|
25
|
24
|
35
|
(4)
|
(67)
|
(79)
|
(60)
|
(83)
|
(25)
|
(53)
|
(41)
|
(47)
|
(71)
|
(58)
|
(104)
|
|
| Income to Minority Interest |
0
|
(2)
|
0
|
0
|
4
|
4
|
4
|
5
|
2
|
5
|
5
|
7
|
7
|
5
|
4
|
2
|
1
|
1
|
1
|
5
|
5
|
4
|
4
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
23
N/A
|
23
+2%
|
17
-25%
|
16
-10%
|
14
-12%
|
9
-33%
|
(8)
N/A
|
(31)
-282%
|
(34)
-8%
|
(33)
+2%
|
(26)
+22%
|
(16)
+39%
|
9
N/A
|
11
+25%
|
9
-17%
|
19
+106%
|
9
-53%
|
11
+25%
|
25
+124%
|
27
+9%
|
24
-11%
|
29
+22%
|
28
-5%
|
36
+30%
|
(4)
N/A
|
(68)
-1 572%
|
(80)
-17%
|
(60)
+25%
|
(83)
-39%
|
(24)
+71%
|
(53)
-117%
|
(41)
+23%
|
(47)
-14%
|
(71)
-53%
|
(58)
+18%
|
(104)
-79%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.1
-17%
|
0.09
-10%
|
0.07
-22%
|
0.06
-14%
|
0.04
-33%
|
-0.03
N/A
|
-0.1
-233%
|
-0.12
-20%
|
-0.11
+8%
|
-0.09
+18%
|
-0.05
+44%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.06
+100%
|
0.03
-50%
|
0.04
+33%
|
0.08
+100%
|
0.08
N/A
|
0.07
-12%
|
0.09
+29%
|
0.09
N/A
|
0.11
+22%
|
-0.01
N/A
|
-0.19
-1 800%
|
-0.22
-16%
|
-0.15
+32%
|
-0.21
-40%
|
-0.09
+57%
|
-0.12
-33%
|
-0.09
+25%
|
-0.06
+33%
|
-0.15
-150%
|
-0.1
+33%
|
-0.15
-50%
|
|