Mono Next PCL
SET:MONO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Mono Next PCL
SET:MONO
|
TH |
|
Morgan Advanced Materials PLC
LSE:MGAM
|
UK |
|
S
|
Shionogi & Co Ltd
TSE:4507
|
JP |
|
C
|
Cosmo Lady (China) Holdings Co Ltd
HKEX:2298
|
CN |
|
Yuuzoo Networks Group Corp
SGX:AFC
|
SG |
|
S
|
Shenzhen Intellifusion Technologies Co Ltd
SSE:688343
|
CN |
|
DP Aircraft I Ltd
LSE:DPA
|
GG |
|
C
|
CNT Group Ltd
HKEX:701
|
HK |
|
Sino Wealth Electronic Ltd
SZSE:300327
|
CN |
|
Hub Group Inc
NASDAQ:HUBG
|
US |
Income Statement
Earnings Waterfall
Mono Next PCL
Income Statement
Mono Next PCL
| 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 |
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
|
32
|
57
|
82
|
110
|
109
|
113
|
117
|
120
|
120
|
120
|
115
|
108
|
102
|
98
|
96
|
94
|
95
|
105
|
115
|
126
|
132
|
129
|
124
|
115
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 373
N/A
|
1 438
+5%
|
1 538
+7%
|
1 555
+1%
|
1 530
-2%
|
1 467
-4%
|
1 407
-4%
|
1 326
-6%
|
1 320
0%
|
1 400
+6%
|
1 526
+9%
|
1 683
+10%
|
1 793
+7%
|
1 832
+2%
|
1 893
+3%
|
1 918
+1%
|
2 039
+6%
|
2 194
+8%
|
2 077
-5%
|
2 223
+7%
|
2 320
+4%
|
2 412
+4%
|
2 529
+5%
|
2 520
0%
|
2 455
-3%
|
2 325
-5%
|
2 399
+3%
|
2 333
-3%
|
2 324
0%
|
2 281
-2%
|
2 150
-6%
|
1 959
-9%
|
1 651
-16%
|
1 564
-5%
|
1 645
+5%
|
1 837
+12%
|
2 086
+14%
|
2 103
+1%
|
2 168
+3%
|
2 117
-2%
|
2 078
-2%
|
2 145
+3%
|
2 081
-3%
|
2 005
-4%
|
1 969
-2%
|
1 918
-3%
|
1 884
-2%
|
1 933
+3%
|
1 940
+0%
|
1 881
-3%
|
1 811
-4%
|
1 658
-8%
|
1 546
-7%
|
1 493
-3%
|
1 464
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(483)
|
(525)
|
(559)
|
(554)
|
(545)
|
(541)
|
(582)
|
(625)
|
(735)
|
(861)
|
(1 011)
|
(1 186)
|
(1 428)
|
(1 529)
|
(1 653)
|
(1 680)
|
(1 600)
|
(1 663)
|
(1 634)
|
(1 686)
|
(1 751)
|
(1 772)
|
(1 834)
|
(1 841)
|
(1 843)
|
(1 843)
|
(1 906)
|
(1 934)
|
(1 956)
|
(1 982)
|
(1 963)
|
(1 950)
|
(1 862)
|
(1 787)
|
(1 729)
|
(1 687)
|
(1 704)
|
(1 717)
|
(1 726)
|
(1 694)
|
(1 628)
|
(1 548)
|
(1 493)
|
(1 408)
|
(1 366)
|
(1 332)
|
(1 333)
|
(1 319)
|
(1 281)
|
(1 230)
|
(1 273)
|
(1 202)
|
(1 175)
|
(1 233)
|
(1 139)
|
|
| Gross Profit |
891
N/A
|
913
+3%
|
980
+7%
|
1 001
+2%
|
985
-2%
|
926
-6%
|
826
-11%
|
701
-15%
|
585
-16%
|
539
-8%
|
515
-4%
|
498
-3%
|
365
-27%
|
304
-17%
|
240
-21%
|
239
-1%
|
439
+84%
|
531
+21%
|
443
-17%
|
537
+21%
|
569
+6%
|
640
+12%
|
695
+9%
|
680
-2%
|
612
-10%
|
482
-21%
|
493
+2%
|
399
-19%
|
368
-8%
|
298
-19%
|
187
-37%
|
8
-96%
|
(211)
N/A
|
(223)
-5%
|
(85)
+62%
|
150
N/A
|
381
+155%
|
386
+1%
|
442
+14%
|
423
-4%
|
449
+6%
|
596
+33%
|
587
-2%
|
597
+2%
|
603
+1%
|
586
-3%
|
551
-6%
|
614
+11%
|
659
+7%
|
651
-1%
|
538
-17%
|
456
-15%
|
371
-19%
|
259
-30%
|
325
+25%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(246)
|
(263)
|
(306)
|
(302)
|
(282)
|
(280)
|
(283)
|
(318)
|
(384)
|
(440)
|
(511)
|
(600)
|
(647)
|
(690)
|
(647)
|
(604)
|
(561)
|
(507)
|
(491)
|
(488)
|
(528)
|
(543)
|
(541)
|
(545)
|
(569)
|
(591)
|
(618)
|
(650)
|
(680)
|
(715)
|
(742)
|
(772)
|
(639)
|
(583)
|
(468)
|
(362)
|
(392)
|
(375)
|
(371)
|
(366)
|
(392)
|
(390)
|
(412)
|
(420)
|
(417)
|
(450)
|
(489)
|
(609)
|
(625)
|
(514)
|
(517)
|
(811)
|
(770)
|
(908)
|
(475)
|
|
| Selling, General & Administrative |
(270)
|
(289)
|
(330)
|
(332)
|
(327)
|
(346)
|
(359)
|
(419)
|
(481)
|
(528)
|
(566)
|
(671)
|
(710)
|
(751)
|
(661)
|
(629)
|
(584)
|
(526)
|
(506)
|
(522)
|
(525)
|
(543)
|
(565)
|
(585)
|
(603)
|
(621)
|
(623)
|
(688)
|
(718)
|
(747)
|
(775)
|
(800)
|
(694)
|
(640)
|
(515)
|
(408)
|
(424)
|
(403)
|
(394)
|
(391)
|
(401)
|
(396)
|
(423)
|
(432)
|
(429)
|
(463)
|
(490)
|
(621)
|
(639)
|
(573)
|
(542)
|
(409)
|
(388)
|
(491)
|
(517)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
|
| Other Operating Expenses |
24
|
25
|
24
|
30
|
45
|
65
|
91
|
101
|
97
|
89
|
77
|
71
|
63
|
61
|
32
|
25
|
23
|
19
|
36
|
34
|
(4)
|
(0)
|
47
|
41
|
35
|
30
|
34
|
37
|
38
|
32
|
33
|
28
|
55
|
58
|
48
|
46
|
32
|
28
|
24
|
25
|
9
|
6
|
11
|
11
|
12
|
13
|
12
|
12
|
13
|
59
|
28
|
(403)
|
(383)
|
(418)
|
45
|
|
| Operating Income |
645
N/A
|
650
+1%
|
673
+4%
|
699
+4%
|
703
+1%
|
646
-8%
|
543
-16%
|
382
-30%
|
202
-47%
|
99
-51%
|
4
-96%
|
(103)
N/A
|
(281)
-174%
|
(386)
-37%
|
(407)
-5%
|
(366)
+10%
|
(122)
+67%
|
24
N/A
|
(48)
N/A
|
49
N/A
|
41
-17%
|
97
+138%
|
154
+58%
|
135
-12%
|
43
-68%
|
(109)
N/A
|
(125)
-15%
|
(252)
-102%
|
(312)
-24%
|
(417)
-34%
|
(555)
-33%
|
(764)
-38%
|
(851)
-11%
|
(805)
+5%
|
(552)
+31%
|
(212)
+62%
|
(11)
+95%
|
11
N/A
|
71
+547%
|
56
-21%
|
57
+1%
|
206
+263%
|
175
-15%
|
177
+1%
|
187
+5%
|
136
-27%
|
62
-54%
|
5
-92%
|
34
+591%
|
138
+303%
|
21
-85%
|
(355)
N/A
|
(399)
-12%
|
(649)
-62%
|
(150)
+77%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(81)
|
(112)
|
(143)
|
(171)
|
(133)
|
(205)
|
(208)
|
(212)
|
(147)
|
(148)
|
(145)
|
(140)
|
(133)
|
(130)
|
(130)
|
(129)
|
(129)
|
(128)
|
(120)
|
(114)
|
(109)
|
(107)
|
(111)
|
(116)
|
(120)
|
(120)
|
(120)
|
(114)
|
(108)
|
(102)
|
(97)
|
(96)
|
(94)
|
(95)
|
(105)
|
(115)
|
(125)
|
(132)
|
(127)
|
(122)
|
(114)
|
(105)
|
(99)
|
(94)
|
(99)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(39)
|
0
|
0
|
(5)
|
(1)
|
74
|
74
|
79
|
75
|
0
|
0
|
(5)
|
(41)
|
(48)
|
(48)
|
(37)
|
(2)
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
(197)
|
|
| 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
|
|
| Pre-Tax Income |
641
N/A
|
646
+1%
|
670
+4%
|
696
+4%
|
700
+1%
|
643
-8%
|
540
-16%
|
380
-30%
|
199
-48%
|
90
-55%
|
(77)
N/A
|
(215)
-179%
|
(425)
-98%
|
(557)
-31%
|
(540)
+3%
|
(571)
-6%
|
(330)
+42%
|
(188)
+43%
|
(240)
-28%
|
(138)
+43%
|
(104)
+25%
|
(43)
+59%
|
15
N/A
|
4
-72%
|
(12)
N/A
|
(163)
-1 239%
|
(174)
-6%
|
(305)
-75%
|
(432)
-42%
|
(531)
-23%
|
(669)
-26%
|
(912)
-36%
|
(1 010)
-11%
|
(969)
+4%
|
(710)
+27%
|
(334)
+53%
|
(125)
+63%
|
(98)
+22%
|
(37)
+62%
|
(45)
-23%
|
(40)
+11%
|
111
N/A
|
81
-27%
|
82
+1%
|
82
0%
|
21
-74%
|
(62)
N/A
|
(127)
-103%
|
(93)
+26%
|
15
N/A
|
(525)
N/A
|
(460)
+12%
|
(499)
-8%
|
(743)
-49%
|
(447)
+40%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(54)
|
(54)
|
(62)
|
(66)
|
(66)
|
(56)
|
(39)
|
(16)
|
17
|
40
|
64
|
72
|
66
|
68
|
54
|
39
|
23
|
2
|
(10)
|
(9)
|
(4)
|
(4)
|
43
|
50
|
29
|
39
|
(19)
|
(21)
|
(2)
|
(10)
|
53
|
18
|
43
|
68
|
48
|
76
|
50
|
78
|
82
|
89
|
90
|
24
|
(12)
|
(13)
|
(20)
|
(4)
|
(193)
|
(245)
|
(260)
|
(356)
|
(271)
|
(222)
|
(200)
|
(107)
|
34
|
|
| Income from Continuing Operations |
587
|
592
|
607
|
630
|
634
|
587
|
501
|
364
|
215
|
129
|
(12)
|
(143)
|
(358)
|
(489)
|
(487)
|
(532)
|
(307)
|
(186)
|
(250)
|
(146)
|
(108)
|
(47)
|
58
|
55
|
17
|
(124)
|
(193)
|
(325)
|
(434)
|
(541)
|
(616)
|
(894)
|
(967)
|
(901)
|
(661)
|
(258)
|
(75)
|
(20)
|
45
|
43
|
50
|
134
|
69
|
69
|
62
|
18
|
(255)
|
(372)
|
(354)
|
(340)
|
(797)
|
(682)
|
(699)
|
(850)
|
(413)
|
|
| Income to Minority Interest |
(41)
|
(15)
|
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
|
|
| Net Income (Common) |
546
N/A
|
577
+6%
|
608
+5%
|
630
+4%
|
634
+1%
|
587
-8%
|
501
-15%
|
364
-27%
|
215
-41%
|
129
-40%
|
(12)
N/A
|
(143)
-1 050%
|
(358)
-151%
|
(489)
-36%
|
(487)
+0%
|
(532)
-9%
|
(307)
+42%
|
(186)
+40%
|
(250)
-35%
|
(146)
+41%
|
(108)
+26%
|
(47)
+56%
|
58
N/A
|
55
-6%
|
17
-70%
|
(124)
N/A
|
(193)
-56%
|
(325)
-68%
|
(434)
-34%
|
(541)
-25%
|
(616)
-14%
|
(894)
-45%
|
(967)
-8%
|
(901)
+7%
|
(661)
+27%
|
(258)
+61%
|
(75)
+71%
|
(20)
+73%
|
45
N/A
|
43
-4%
|
50
+15%
|
134
+169%
|
69
-48%
|
69
-1%
|
62
-11%
|
18
-71%
|
(255)
N/A
|
(372)
-46%
|
(354)
+5%
|
(340)
+4%
|
(797)
-134%
|
(682)
+14%
|
(699)
-2%
|
(850)
-22%
|
(413)
+51%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.25
+4%
|
0.26
+4%
|
0.26
N/A
|
0.23
-12%
|
0.19
-17%
|
0.18
-5%
|
0.12
-33%
|
0.06
-50%
|
0.04
-33%
|
0
N/A
|
-0.05
N/A
|
-0.12
-140%
|
-0.17
-42%
|
-0.16
+6%
|
-0.18
-12%
|
-0.11
+39%
|
-0.07
+36%
|
-0.08
-14%
|
-0.05
+38%
|
-0.04
+20%
|
-0.02
+50%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.1
-67%
|
-0.13
-30%
|
-0.16
-23%
|
-0.18
-12%
|
-0.26
-44%
|
-0.28
-8%
|
-0.26
+7%
|
-0.19
+27%
|
-0.07
+63%
|
-0.02
+71%
|
-0.01
+50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.04
+300%
|
0.02
-50%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.07
N/A
|
-0.11
-57%
|
-0.1
+9%
|
-0.1
N/A
|
-0.23
-130%
|
-0.22
+4%
|
-0.2
+9%
|
-0.24
-20%
|
-0.12
+50%
|
|