Asia Sermkij Leasing PCL
SET:ASK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Asia Sermkij Leasing PCL
SET:ASK
|
TH |
|
Black Spruce Exploration Inc
XTSX:BARK
|
CA |
Income Statement
Earnings Waterfall
Asia Sermkij Leasing PCL
Income Statement
Asia Sermkij Leasing PCL
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 |
115
|
108
|
153
|
176
|
210
|
251
|
305
|
357
|
391
|
420
|
430
|
424
|
440
|
431
|
425
|
441
|
449
|
457
|
454
|
440
|
419
|
414
|
424
|
439
|
459
|
487
|
529
|
577
|
624
|
666
|
697
|
716
|
733
|
752
|
775
|
811
|
849
|
878
|
902
|
918
|
926
|
934
|
936
|
924
|
904
|
888
|
871
|
851
|
831
|
806
|
787
|
778
|
772
|
767
|
762
|
758
|
764
|
777
|
797
|
829
|
859
|
879
|
903
|
916
|
930
|
957
|
978
|
1 001
|
1 039
|
1 087
|
1 155
|
1 238
|
1 336
|
1 448
|
1 585
|
1 746
|
1 910
|
2 053
|
2 152
|
2 197
|
2 213
|
0
|
0
|
0
|
0
|
|
| Revenue |
558
N/A
|
619
+11%
|
666
+8%
|
701
+5%
|
742
+6%
|
784
+6%
|
822
+5%
|
863
+5%
|
897
+4%
|
935
+4%
|
975
+4%
|
1 015
+4%
|
1 073
+6%
|
1 084
+1%
|
1 105
+2%
|
1 124
+2%
|
1 147
+2%
|
1 159
+1%
|
1 170
+1%
|
1 185
+1%
|
1 194
+1%
|
1 219
+2%
|
1 256
+3%
|
1 305
+4%
|
1 364
+4%
|
1 428
+5%
|
1 506
+5%
|
1 585
+5%
|
1 657
+5%
|
1 728
+4%
|
1 818
+5%
|
1 916
+5%
|
2 051
+7%
|
2 147
+5%
|
2 250
+5%
|
2 361
+5%
|
2 460
+4%
|
2 546
+3%
|
2 617
+3%
|
2 657
+2%
|
2 685
+1%
|
2 702
+1%
|
2 708
+0%
|
2 721
+0%
|
2 722
+0%
|
2 741
+1%
|
2 761
+1%
|
2 779
+1%
|
2 816
+1%
|
2 832
+1%
|
2 861
+1%
|
2 891
+1%
|
2 933
+1%
|
2 969
+1%
|
3 009
+1%
|
3 047
+1%
|
3 083
+1%
|
3 127
+1%
|
3 179
+2%
|
3 251
+2%
|
3 346
+3%
|
3 455
+3%
|
3 482
+1%
|
3 544
+2%
|
3 596
+1%
|
3 668
+2%
|
3 914
+7%
|
4 127
+5%
|
4 414
+7%
|
4 748
+8%
|
5 029
+6%
|
5 360
+7%
|
5 624
+5%
|
5 869
+4%
|
6 134
+5%
|
6 322
+3%
|
6 499
+3%
|
6 616
+2%
|
6 614
0%
|
6 544
-1%
|
6 408
-2%
|
6 169
-4%
|
5 915
-4%
|
5 694
-4%
|
5 455
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(47)
|
(76)
|
0
|
|
| Gross Profit |
556
N/A
|
615
+11%
|
662
+8%
|
698
+5%
|
738
+6%
|
780
+6%
|
819
+5%
|
860
+5%
|
895
+4%
|
934
+4%
|
975
+4%
|
1 015
+4%
|
1 073
+6%
|
0
N/A
|
0
N/A
|
561
N/A
|
1 147
+105%
|
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
|
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
|
0
N/A
|
0
N/A
|
1 402
N/A
|
2 758
+97%
|
4 083
+48%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(274)
|
(304)
|
(322)
|
(336)
|
(349)
|
(348)
|
(342)
|
(335)
|
(349)
|
(357)
|
(378)
|
(402)
|
(437)
|
(398)
|
(412)
|
(408)
|
(449)
|
(474)
|
(477)
|
(496)
|
(487)
|
(479)
|
(488)
|
(498)
|
(507)
|
(526)
|
(533)
|
(533)
|
(546)
|
(564)
|
(593)
|
(624)
|
(672)
|
(685)
|
(714)
|
(767)
|
(808)
|
(860)
|
(897)
|
(914)
|
(917)
|
(911)
|
(913)
|
(930)
|
(964)
|
(996)
|
(1 021)
|
(1 051)
|
(1 118)
|
(1 159)
|
(1 203)
|
(1 231)
|
(1 241)
|
(1 277)
|
(1 313)
|
(1 321)
|
(1 318)
|
(1 328)
|
(1 341)
|
(1 377)
|
(1 412)
|
(1 492)
|
(1 455)
|
(1 488)
|
(1 545)
|
(1 491)
|
(1 678)
|
(1 767)
|
(1 866)
|
(2 060)
|
(2 158)
|
(2 311)
|
(2 392)
|
(2 459)
|
(2 616)
|
(2 735)
|
(3 060)
|
(3 321)
|
(3 544)
|
(3 751)
|
(3 776)
|
(3 593)
|
(3 322)
|
(3 095)
|
(2 877)
|
|
| Selling, General & Administrative |
(274)
|
(304)
|
(322)
|
(336)
|
(349)
|
(348)
|
(342)
|
(335)
|
(349)
|
(358)
|
(378)
|
(402)
|
(437)
|
(398)
|
(412)
|
(408)
|
(427)
|
(452)
|
(455)
|
(474)
|
(487)
|
(479)
|
(488)
|
(498)
|
(507)
|
(526)
|
(533)
|
(533)
|
(546)
|
(564)
|
(593)
|
(624)
|
(672)
|
(685)
|
(714)
|
(767)
|
(808)
|
(860)
|
(897)
|
(914)
|
(917)
|
(911)
|
(913)
|
(930)
|
(964)
|
(996)
|
(1 021)
|
(1 051)
|
(1 118)
|
(1 159)
|
(1 203)
|
(1 231)
|
(1 241)
|
(1 277)
|
(1 313)
|
(1 321)
|
(1 318)
|
(1 328)
|
(1 341)
|
(1 377)
|
(1 412)
|
(1 492)
|
(1 455)
|
(1 488)
|
(1 545)
|
(1 491)
|
(1 678)
|
(1 767)
|
(1 866)
|
(2 060)
|
(2 158)
|
(2 311)
|
(2 392)
|
(2 459)
|
(2 616)
|
(2 735)
|
(3 060)
|
(3 321)
|
(3 544)
|
(3 751)
|
(3 776)
|
(3 593)
|
(3 322)
|
(3 095)
|
(2 877)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
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
|
0
|
0
|
0
|
|
| Operating Income |
282
N/A
|
311
+11%
|
341
+10%
|
362
+6%
|
389
+7%
|
432
+11%
|
478
+11%
|
525
+10%
|
546
+4%
|
577
+6%
|
597
+4%
|
613
+3%
|
636
+4%
|
686
+8%
|
693
+1%
|
715
+3%
|
698
-2%
|
686
-2%
|
693
+1%
|
688
-1%
|
707
+3%
|
740
+5%
|
768
+4%
|
808
+5%
|
856
+6%
|
902
+5%
|
973
+8%
|
1 052
+8%
|
1 111
+6%
|
1 164
+5%
|
1 224
+5%
|
1 293
+6%
|
1 379
+7%
|
1 462
+6%
|
1 536
+5%
|
1 594
+4%
|
1 653
+4%
|
1 687
+2%
|
1 719
+2%
|
1 744
+1%
|
1 768
+1%
|
1 791
+1%
|
1 796
+0%
|
1 792
0%
|
1 758
-2%
|
1 746
-1%
|
1 741
0%
|
1 728
-1%
|
1 698
-2%
|
1 674
-1%
|
1 659
-1%
|
1 660
+0%
|
1 692
+2%
|
1 692
+0%
|
1 696
+0%
|
1 726
+2%
|
1 765
+2%
|
1 798
+2%
|
1 838
+2%
|
1 874
+2%
|
1 934
+3%
|
1 963
+1%
|
2 026
+3%
|
2 056
+1%
|
2 050
0%
|
2 177
+6%
|
2 236
+3%
|
2 359
+6%
|
2 548
+8%
|
2 688
+5%
|
2 871
+7%
|
3 049
+6%
|
3 232
+6%
|
3 410
+5%
|
3 518
+3%
|
3 587
+2%
|
3 438
-4%
|
3 295
-4%
|
3 070
-7%
|
2 793
-9%
|
2 632
-6%
|
2 554
-3%
|
2 546
0%
|
2 523
-1%
|
2 578
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(115)
|
(135)
|
(153)
|
(176)
|
(210)
|
(251)
|
(305)
|
(357)
|
(391)
|
(420)
|
(430)
|
(424)
|
(420)
|
(431)
|
(425)
|
(441)
|
(449)
|
(457)
|
(454)
|
(440)
|
(419)
|
(414)
|
(424)
|
(439)
|
(459)
|
(488)
|
(529)
|
(577)
|
(624)
|
(666)
|
(697)
|
(716)
|
(733)
|
(752)
|
(775)
|
(812)
|
(849)
|
(878)
|
(902)
|
(918)
|
(926)
|
(934)
|
(937)
|
(925)
|
(904)
|
(888)
|
(871)
|
(851)
|
(831)
|
(806)
|
(787)
|
(778)
|
(772)
|
(767)
|
(763)
|
(758)
|
(764)
|
(777)
|
(797)
|
(829)
|
(859)
|
(879)
|
(903)
|
(916)
|
(930)
|
(957)
|
(978)
|
(1 001)
|
(1 039)
|
(1 087)
|
(1 155)
|
(1 238)
|
(1 336)
|
(1 448)
|
(1 585)
|
(1 746)
|
(1 910)
|
(2 053)
|
(2 152)
|
(2 197)
|
(2 213)
|
(2 172)
|
(2 104)
|
(2 029)
|
(1 908)
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
167
N/A
|
176
+6%
|
188
+7%
|
187
-1%
|
179
-4%
|
181
+1%
|
173
-5%
|
168
-3%
|
155
-8%
|
156
+1%
|
166
+6%
|
189
+13%
|
216
+14%
|
255
+18%
|
268
+5%
|
274
+2%
|
249
-9%
|
229
-8%
|
239
+4%
|
249
+4%
|
288
+16%
|
326
+13%
|
344
+6%
|
368
+7%
|
397
+8%
|
414
+4%
|
444
+7%
|
475
+7%
|
487
+2%
|
498
+2%
|
527
+6%
|
576
+9%
|
646
+12%
|
710
+10%
|
761
+7%
|
782
+3%
|
804
+3%
|
808
+1%
|
818
+1%
|
826
+1%
|
841
+2%
|
857
+2%
|
859
+0%
|
867
+1%
|
854
-2%
|
858
+1%
|
869
+1%
|
877
+1%
|
868
-1%
|
868
0%
|
872
+0%
|
882
+1%
|
920
+4%
|
925
+0%
|
933
+1%
|
967
+4%
|
1 001
+3%
|
1 021
+2%
|
1 041
+2%
|
1 045
+0%
|
1 076
+3%
|
1 084
+1%
|
1 123
+4%
|
1 140
+1%
|
1 121
-2%
|
1 219
+9%
|
1 258
+3%
|
1 358
+8%
|
1 509
+11%
|
1 601
+6%
|
1 716
+7%
|
1 811
+6%
|
1 896
+5%
|
1 962
+3%
|
1 933
-1%
|
1 841
-5%
|
1 529
-17%
|
1 242
-19%
|
918
-26%
|
596
-35%
|
418
-30%
|
382
-9%
|
442
+16%
|
495
+12%
|
670
+35%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(29)
|
(41)
|
(41)
|
(36)
|
(41)
|
(40)
|
(37)
|
(40)
|
(36)
|
(37)
|
(37)
|
(45)
|
(49)
|
(58)
|
(65)
|
(67)
|
(71)
|
(73)
|
(81)
|
(89)
|
(94)
|
(98)
|
(99)
|
(102)
|
(107)
|
(121)
|
(134)
|
(146)
|
(155)
|
(149)
|
(144)
|
(143)
|
(158)
|
(158)
|
(164)
|
(164)
|
(163)
|
(164)
|
(166)
|
(167)
|
(170)
|
(174)
|
(174)
|
(176)
|
(173)
|
(174)
|
(172)
|
(167)
|
(161)
|
(158)
|
(161)
|
(165)
|
(175)
|
(176)
|
(176)
|
(184)
|
(190)
|
(194)
|
(198)
|
(200)
|
(206)
|
(209)
|
(226)
|
(237)
|
(238)
|
(260)
|
(260)
|
(278)
|
(307)
|
(323)
|
(349)
|
(366)
|
(384)
|
(398)
|
(392)
|
(373)
|
(310)
|
(252)
|
(182)
|
(120)
|
(86)
|
(79)
|
(99)
|
(106)
|
(138)
|
|
| Income from Continuing Operations |
138
|
136
|
147
|
150
|
139
|
141
|
135
|
128
|
119
|
120
|
130
|
143
|
166
|
197
|
203
|
207
|
179
|
156
|
159
|
160
|
194
|
228
|
245
|
267
|
290
|
294
|
310
|
329
|
332
|
349
|
383
|
433
|
488
|
552
|
597
|
619
|
641
|
644
|
652
|
659
|
671
|
684
|
685
|
692
|
681
|
684
|
697
|
711
|
707
|
710
|
711
|
717
|
745
|
749
|
757
|
784
|
811
|
827
|
842
|
846
|
870
|
875
|
897
|
903
|
883
|
959
|
998
|
1 080
|
1 203
|
1 278
|
1 368
|
1 445
|
1 512
|
1 564
|
1 541
|
1 468
|
1 219
|
990
|
736
|
476
|
332
|
303
|
343
|
388
|
532
|
|
| Net Income (Common) |
138
N/A
|
136
-1%
|
147
+8%
|
150
+2%
|
139
-8%
|
141
+2%
|
135
-4%
|
128
-5%
|
119
-7%
|
120
+1%
|
130
+8%
|
143
+11%
|
166
+16%
|
197
+19%
|
203
+3%
|
207
+2%
|
179
-14%
|
156
-13%
|
159
+1%
|
160
+1%
|
194
+21%
|
228
+18%
|
245
+8%
|
267
+9%
|
290
+9%
|
294
+1%
|
310
+6%
|
329
+6%
|
332
+1%
|
349
+5%
|
383
+10%
|
433
+13%
|
488
+13%
|
552
+13%
|
597
+8%
|
619
+4%
|
641
+4%
|
644
+1%
|
652
+1%
|
659
+1%
|
671
+2%
|
684
+2%
|
685
+0%
|
692
+1%
|
681
-2%
|
684
+1%
|
697
+2%
|
711
+2%
|
707
-1%
|
710
+0%
|
711
+0%
|
717
+1%
|
745
+4%
|
749
+1%
|
757
+1%
|
784
+3%
|
811
+4%
|
827
+2%
|
842
+2%
|
846
+0%
|
870
+3%
|
875
+1%
|
897
+3%
|
903
+1%
|
883
-2%
|
959
+9%
|
998
+4%
|
1 080
+8%
|
1 203
+11%
|
1 278
+6%
|
1 368
+7%
|
1 445
+6%
|
1 512
+5%
|
1 564
+3%
|
1 541
-1%
|
1 468
-5%
|
1 219
-17%
|
990
-19%
|
736
-26%
|
476
-35%
|
332
-30%
|
303
-9%
|
343
+13%
|
388
+13%
|
532
+37%
|
|
| EPS (Diluted) |
1.51
N/A
|
1.33
-12%
|
1.44
+8%
|
1.31
-9%
|
1.25
-5%
|
1.1
-12%
|
1.06
-4%
|
0.98
-8%
|
0.75
-23%
|
0.47
-37%
|
0.51
+9%
|
0.57
+12%
|
0.66
+16%
|
0.78
+18%
|
0.81
+4%
|
0.83
+2%
|
0.71
-14%
|
0.63
-11%
|
0.63
N/A
|
0.63
N/A
|
0.77
+22%
|
0.9
+17%
|
0.97
+8%
|
1.06
+9%
|
1.15
+8%
|
1.17
+2%
|
1.24
+6%
|
1.31
+6%
|
1.32
+1%
|
1.5
+14%
|
1.35
-10%
|
1.23
-9%
|
1.6
+30%
|
1.56
-3%
|
1.69
+8%
|
1.75
+4%
|
1.82
+4%
|
1.83
+1%
|
1.85
+1%
|
1.87
+1%
|
1.91
+2%
|
1.94
+2%
|
1.94
N/A
|
1.96
+1%
|
1.93
-2%
|
1.94
+1%
|
1.98
+2%
|
2.02
+2%
|
1.82
-10%
|
2.02
+11%
|
2.02
N/A
|
2.04
+1%
|
1.92
-6%
|
2.13
+11%
|
2.16
+1%
|
2.23
+3%
|
2.1
-6%
|
2.36
+12%
|
2.4
+2%
|
2.41
+0%
|
2.24
-7%
|
2.25
+0%
|
2.31
+3%
|
2.32
+0%
|
2.28
-2%
|
2.47
+8%
|
2.35
-5%
|
2.04
-13%
|
2.62
+28%
|
2.43
-7%
|
2.59
+7%
|
2.74
+6%
|
2.86
+4%
|
2.95
+3%
|
2.91
-1%
|
2.77
-5%
|
2.31
-17%
|
1.88
-19%
|
1.42
-24%
|
0.91
-36%
|
0.63
-31%
|
0.58
-8%
|
0.56
-3%
|
0.55
-2%
|
0.83
+51%
|
|