Jakpaisan Estate PCL
SET:JAK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jakpaisan Estate PCL
SET:JAK
|
TH |
|
L
|
Lionheart Holdings
NASDAQ:CUB
|
US |
|
C
|
Colorlight Cloud Tech Ltd
SZSE:301391
|
CN |
|
A
|
Activision Blizzard Inc
XBER:AIY
|
US |
|
ANK Bashneft' PAO
MOEX:BANEP
|
RU |
Income Statement
Earnings Waterfall
Jakpaisan Estate PCL
Income Statement
Jakpaisan Estate PCL
| 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 |
6
|
7
|
8
|
9
|
11
|
13
|
13
|
15
|
15
|
15
|
16
|
17
|
17
|
17
|
0
|
0
|
|
| Revenue |
168
N/A
|
152
-10%
|
72
-52%
|
87
+20%
|
97
+12%
|
107
+10%
|
206
+92%
|
279
+35%
|
306
+10%
|
325
+6%
|
267
-18%
|
264
-1%
|
264
N/A
|
395
+50%
|
409
+4%
|
463
+13%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(131)
|
(116)
|
(46)
|
(55)
|
(61)
|
(65)
|
(117)
|
(162)
|
(179)
|
(189)
|
(160)
|
(158)
|
(158)
|
(277)
|
(288)
|
(327)
|
|
| Gross Profit |
37
N/A
|
35
-5%
|
26
-25%
|
32
+20%
|
36
+14%
|
42
+16%
|
89
+114%
|
117
+31%
|
128
+9%
|
136
+7%
|
107
-21%
|
106
-1%
|
106
0%
|
118
+12%
|
121
+3%
|
136
+12%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(34)
|
(34)
|
(35)
|
(34)
|
(36)
|
(36)
|
(49)
|
(62)
|
(67)
|
(73)
|
(67)
|
(64)
|
(65)
|
(70)
|
(70)
|
(71)
|
|
| Selling, General & Administrative |
(36)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(52)
|
(65)
|
(71)
|
(76)
|
(71)
|
(67)
|
(67)
|
(73)
|
(73)
|
(75)
|
|
| Other Operating Expenses |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
2
|
2
|
3
|
3
|
3
|
|
| Operating Income |
4
N/A
|
1
-61%
|
(8)
N/A
|
(3)
+69%
|
0
N/A
|
5
+1 244%
|
40
+664%
|
55
+37%
|
61
+11%
|
63
+4%
|
40
-37%
|
41
+3%
|
41
+0%
|
48
+16%
|
51
+6%
|
65
+27%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
6
|
7
|
5
|
3
|
(0)
|
(4)
|
(8)
|
(15)
|
(17)
|
(18)
|
(19)
|
14
|
(19)
|
(19)
|
(16)
|
(14)
|
|
| Pre-Tax Income |
10
N/A
|
8
-18%
|
(4)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
32
+3 346%
|
40
+24%
|
44
+10%
|
45
+4%
|
20
-55%
|
56
+174%
|
22
-61%
|
29
+32%
|
34
+18%
|
51
+48%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
1
|
3
|
2
|
2
|
1
|
(5)
|
(8)
|
(9)
|
(10)
|
(5)
|
(12)
|
(5)
|
(6)
|
(7)
|
(10)
|
|
| Income from Continuing Operations |
10
|
9
|
(1)
|
3
|
2
|
2
|
27
|
32
|
35
|
36
|
16
|
44
|
17
|
23
|
27
|
41
|
|
| Net Income (Common) |
10
N/A
|
9
-13%
|
(1)
N/A
|
3
N/A
|
2
-33%
|
2
+26%
|
27
+1 119%
|
32
+19%
|
35
+11%
|
36
+3%
|
16
-56%
|
44
+175%
|
17
-61%
|
23
+34%
|
27
+19%
|
41
+49%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.03
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.08
+700%
|
0.1
+25%
|
0.11
+10%
|
0.12
+9%
|
0.05
-58%
|
0.14
+180%
|
0.05
-64%
|
0.07
+40%
|
0.09
+29%
|
0.13
+44%
|
|