Sky ICT PCL
SET:SKY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sky ICT PCL
SET:SKY
|
TH |
|
Y
|
Yorkey Optical International (Cayman) Ltd
HKEX:2788
|
HK |
|
Aisin Corp
OTC:ASEKY
|
JP |
|
Arm Holdings PLC
NASDAQ:ARM
|
UK |
Income Statement
Earnings Waterfall
Sky ICT PCL
Income Statement
Sky ICT PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
7
|
14
|
23
|
40
|
60
|
74
|
80
|
80
|
87
|
103
|
131
|
162
|
177
|
182
|
183
|
196
|
215
|
241
|
272
|
286
|
303
|
313
|
308
|
301
|
291
|
0
|
0
|
0
|
|
| Revenue |
213
N/A
|
208
-2%
|
244
+17%
|
228
-6%
|
228
0%
|
232
+2%
|
182
-21%
|
205
+13%
|
201
-2%
|
235
+17%
|
256
+9%
|
245
-5%
|
312
+27%
|
283
-9%
|
246
-13%
|
346
+41%
|
539
+56%
|
805
+49%
|
1 011
+26%
|
1 110
+10%
|
966
-13%
|
1 355
+40%
|
1 932
+43%
|
3 609
+87%
|
3 961
+10%
|
3 980
+1%
|
4 655
+17%
|
3 693
-21%
|
3 542
-4%
|
4 529
+28%
|
3 860
-15%
|
3 579
-7%
|
3 001
-16%
|
2 483
-17%
|
2 945
+19%
|
2 918
-1%
|
2 795
-4%
|
3 615
+29%
|
3 285
-9%
|
3 685
+12%
|
4 119
+12%
|
4 678
+14%
|
5 361
+15%
|
5 989
+12%
|
6 718
+12%
|
7 718
+15%
|
8 722
+13%
|
9 829
+13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(155)
|
(153)
|
(182)
|
(167)
|
(168)
|
(169)
|
(131)
|
(153)
|
(150)
|
(183)
|
(202)
|
(198)
|
(262)
|
(236)
|
(202)
|
(296)
|
(463)
|
(674)
|
(858)
|
(920)
|
(788)
|
(1 195)
|
(1 701)
|
(3 202)
|
(3 509)
|
(3 440)
|
(3 943)
|
(3 076)
|
(2 968)
|
(3 808)
|
(3 246)
|
(2 937)
|
(2 398)
|
(2 011)
|
(2 521)
|
(2 554)
|
(2 350)
|
(2 935)
|
(2 453)
|
(2 669)
|
(3 075)
|
(3 535)
|
(4 149)
|
(4 759)
|
(5 385)
|
(6 294)
|
(7 197)
|
(8 164)
|
|
| Gross Profit |
58
N/A
|
55
-4%
|
62
+12%
|
62
-1%
|
60
-3%
|
63
+5%
|
52
-17%
|
52
+1%
|
51
-2%
|
52
+3%
|
54
+5%
|
47
-14%
|
50
+7%
|
47
-6%
|
43
-7%
|
51
+17%
|
77
+51%
|
131
+71%
|
153
+17%
|
190
+24%
|
178
-6%
|
160
-10%
|
230
+44%
|
408
+77%
|
451
+11%
|
540
+20%
|
711
+32%
|
617
-13%
|
575
-7%
|
721
+25%
|
614
-15%
|
642
+5%
|
603
-6%
|
472
-22%
|
423
-10%
|
364
-14%
|
445
+22%
|
680
+53%
|
832
+22%
|
1 017
+22%
|
1 044
+3%
|
1 143
+9%
|
1 212
+6%
|
1 230
+2%
|
1 332
+8%
|
1 424
+7%
|
1 525
+7%
|
1 665
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38)
|
(36)
|
(37)
|
(36)
|
(33)
|
(36)
|
(36)
|
(36)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(37)
|
(42)
|
(50)
|
(68)
|
(88)
|
(104)
|
(119)
|
(142)
|
(171)
|
(200)
|
(236)
|
(273)
|
(294)
|
(415)
|
(448)
|
(362)
|
(453)
|
(376)
|
(348)
|
(347)
|
(362)
|
(449)
|
(465)
|
(411)
|
(535)
|
(449)
|
(465)
|
(516)
|
(551)
|
(619)
|
(665)
|
(684)
|
(709)
|
(721)
|
(736)
|
|
| Selling, General & Administrative |
(42)
|
(42)
|
(41)
|
(40)
|
(36)
|
(41)
|
(41)
|
(40)
|
(38)
|
(41)
|
(42)
|
(44)
|
(44)
|
(42)
|
(46)
|
(53)
|
(71)
|
(92)
|
(108)
|
(125)
|
(156)
|
(187)
|
(217)
|
(253)
|
(284)
|
(303)
|
(425)
|
(458)
|
(370)
|
(462)
|
(384)
|
(355)
|
(354)
|
(369)
|
(456)
|
(473)
|
(416)
|
(541)
|
(454)
|
(474)
|
(521)
|
(560)
|
(633)
|
(681)
|
(710)
|
(714)
|
(737)
|
(747)
|
|
| Depreciation & Amortization |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
|
| Other Operating Expenses |
6
|
7
|
5
|
4
|
3
|
5
|
5
|
4
|
4
|
4
|
5
|
6
|
5
|
5
|
5
|
3
|
3
|
4
|
5
|
7
|
14
|
16
|
17
|
17
|
11
|
9
|
9
|
9
|
8
|
9
|
8
|
7
|
7
|
7
|
7
|
8
|
5
|
6
|
5
|
8
|
6
|
9
|
14
|
16
|
26
|
5
|
16
|
11
|
|
| Operating Income |
20
N/A
|
20
+1%
|
26
+29%
|
26
+0%
|
26
+3%
|
27
+1%
|
16
-40%
|
16
+3%
|
15
-7%
|
16
+5%
|
18
+11%
|
9
-50%
|
11
+27%
|
10
-12%
|
2
-85%
|
1
-53%
|
8
+1 096%
|
43
+415%
|
49
+15%
|
72
+45%
|
36
-50%
|
(11)
N/A
|
31
N/A
|
172
+458%
|
178
+4%
|
246
+38%
|
296
+20%
|
169
-43%
|
213
+26%
|
268
+26%
|
238
-11%
|
293
+23%
|
256
-13%
|
110
-57%
|
(25)
N/A
|
(101)
-304%
|
34
N/A
|
145
+328%
|
383
+164%
|
551
+44%
|
529
-4%
|
592
+12%
|
593
+0%
|
566
-5%
|
648
+15%
|
715
+10%
|
804
+12%
|
929
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
5
|
52
|
64
|
84
|
122
|
85
|
106
|
68
|
2
|
(34)
|
(78)
|
(36)
|
(72)
|
(89)
|
(148)
|
(192)
|
166
|
483
|
496
|
226
|
216
|
(97)
|
(58)
|
115
|
104
|
104
|
111
|
(63)
|
(7)
|
(2)
|
(23)
|
|
| 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
|
|
| Pre-Tax Income |
20
N/A
|
20
+1%
|
26
+29%
|
26
+0%
|
26
+3%
|
27
+1%
|
16
-40%
|
16
+3%
|
15
-7%
|
16
+5%
|
18
+11%
|
9
-52%
|
11
+24%
|
9
-18%
|
0
N/A
|
(1)
N/A
|
7
N/A
|
48
+630%
|
101
+113%
|
136
+34%
|
120
-12%
|
111
-7%
|
116
+4%
|
278
+140%
|
247
-11%
|
248
+0%
|
263
+6%
|
90
-66%
|
177
+96%
|
195
+10%
|
149
-24%
|
145
-2%
|
64
-56%
|
276
+331%
|
458
+66%
|
394
-14%
|
260
-34%
|
360
+39%
|
286
-21%
|
493
+73%
|
643
+30%
|
695
+8%
|
697
+0%
|
677
-3%
|
585
-14%
|
708
+21%
|
802
+13%
|
906
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(9)
|
(9)
|
(10)
|
(12)
|
(5)
|
(10)
|
(32)
|
(23)
|
(29)
|
(36)
|
(15)
|
(19)
|
(24)
|
(12)
|
(15)
|
(9)
|
(53)
|
(94)
|
(81)
|
(51)
|
(68)
|
(35)
|
(77)
|
(106)
|
(116)
|
(120)
|
(118)
|
(104)
|
(124)
|
(137)
|
(147)
|
|
| Income from Continuing Operations |
16
|
16
|
21
|
20
|
21
|
21
|
12
|
13
|
12
|
13
|
14
|
7
|
9
|
8
|
(0)
|
(3)
|
5
|
39
|
93
|
126
|
107
|
106
|
105
|
246
|
224
|
219
|
227
|
75
|
158
|
172
|
137
|
130
|
55
|
222
|
364
|
314
|
209
|
292
|
251
|
416
|
537
|
579
|
577
|
559
|
481
|
584
|
666
|
759
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(2)
|
1
|
(4)
|
(0)
|
2
|
(5)
|
(11)
|
(25)
|
(21)
|
(8)
|
(8)
|
(7)
|
(13)
|
(15)
|
(13)
|
(0)
|
3
|
4
|
5
|
(2)
|
(7)
|
(4)
|
(3)
|
2
|
9
|
3
|
(23)
|
(51)
|
(78)
|
|
| Net Income (Common) |
16
N/A
|
16
+1%
|
21
+30%
|
20
0%
|
21
+2%
|
21
+0%
|
12
-41%
|
13
+3%
|
12
-6%
|
13
+7%
|
14
+13%
|
7
-52%
|
9
+35%
|
8
-18%
|
(0)
N/A
|
(3)
-1 150%
|
5
N/A
|
41
+725%
|
95
+133%
|
125
+31%
|
109
-13%
|
102
-6%
|
105
+3%
|
248
+135%
|
219
-12%
|
208
-5%
|
202
-3%
|
54
-73%
|
150
+176%
|
164
+9%
|
129
-21%
|
117
-10%
|
41
-65%
|
209
+415%
|
364
+74%
|
317
-13%
|
213
-33%
|
297
+39%
|
249
-16%
|
409
+64%
|
533
+30%
|
577
+8%
|
580
+0%
|
568
-2%
|
484
-15%
|
561
+16%
|
615
+10%
|
681
+11%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.11
+38%
|
0.11
N/A
|
0.1
-9%
|
0.08
-20%
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.03
-50%
|
0.03
N/A
|
0.03
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.08
+700%
|
0.2
+150%
|
0.27
+35%
|
0.23
-15%
|
0.21
-9%
|
0.21
N/A
|
0.47
+124%
|
0.42
-11%
|
0.39
-7%
|
0.37
-5%
|
0.09
-76%
|
0.26
+189%
|
0.26
N/A
|
0.2
-23%
|
0.21
+5%
|
0.06
-71%
|
0.34
+467%
|
0.58
+71%
|
0.51
-12%
|
0.34
-33%
|
0.41
+21%
|
0.36
-12%
|
0.59
+64%
|
0.79
+34%
|
0.8
+1%
|
0.81
+1%
|
0.79
-2%
|
0.68
-14%
|
0.78
+15%
|
0.86
+10%
|
0.95
+10%
|
|