Salee Printing PCL
SET:SLP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Salee Printing PCL
SET:SLP
|
TH |
|
Cybrid Technologies Inc
SSE:603212
|
CN |
|
S
|
Safety Godown Co Ltd
HKEX:237
|
HK |
Income Statement
Earnings Waterfall
Salee Printing PCL
Income Statement
Salee Printing 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
6
|
6
|
6
|
7
|
7
|
6
|
5
|
3
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
5
|
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
0
|
0
|
0
|
|
| Revenue |
714
N/A
|
738
+3%
|
717
-3%
|
691
-4%
|
643
-7%
|
592
-8%
|
561
-5%
|
545
-3%
|
524
-4%
|
535
+2%
|
521
-2%
|
514
-1%
|
524
+2%
|
499
-5%
|
504
+1%
|
513
+2%
|
498
-3%
|
493
-1%
|
474
-4%
|
463
-2%
|
439
-5%
|
408
-7%
|
401
-2%
|
366
-9%
|
376
+2%
|
397
+6%
|
400
+1%
|
414
+4%
|
411
-1%
|
412
+0%
|
418
+2%
|
416
-1%
|
446
+7%
|
492
+10%
|
506
+3%
|
516
+2%
|
518
+0%
|
495
-4%
|
495
0%
|
509
+3%
|
524
+3%
|
549
+5%
|
568
+3%
|
574
+1%
|
562
-2%
|
556
-1%
|
559
+1%
|
567
+1%
|
601
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(393)
|
(412)
|
(418)
|
(421)
|
(418)
|
(410)
|
(394)
|
(395)
|
(391)
|
(394)
|
(383)
|
(361)
|
(353)
|
(338)
|
(341)
|
(354)
|
(355)
|
(359)
|
(354)
|
(351)
|
(342)
|
(332)
|
(336)
|
(328)
|
(346)
|
(357)
|
(356)
|
(361)
|
(344)
|
(343)
|
(348)
|
(346)
|
(380)
|
(417)
|
(429)
|
(446)
|
(466)
|
(460)
|
(459)
|
(467)
|
(449)
|
(447)
|
(455)
|
(446)
|
(435)
|
(427)
|
(423)
|
(428)
|
(452)
|
|
| Gross Profit |
320
N/A
|
326
+2%
|
299
-8%
|
270
-10%
|
225
-17%
|
182
-19%
|
167
-8%
|
149
-11%
|
133
-11%
|
141
+6%
|
139
-2%
|
153
+10%
|
172
+12%
|
162
-6%
|
163
+1%
|
160
-2%
|
143
-10%
|
134
-6%
|
120
-11%
|
112
-7%
|
97
-13%
|
76
-22%
|
65
-15%
|
38
-41%
|
29
-23%
|
40
+35%
|
44
+11%
|
53
+20%
|
67
+27%
|
69
+3%
|
70
+1%
|
70
0%
|
66
-5%
|
76
+15%
|
77
+2%
|
70
-10%
|
52
-26%
|
35
-31%
|
35
0%
|
42
+19%
|
75
+78%
|
102
+36%
|
113
+11%
|
128
+13%
|
127
-1%
|
128
+1%
|
136
+6%
|
139
+2%
|
148
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(112)
|
(116)
|
(116)
|
(118)
|
(105)
|
(101)
|
(100)
|
(96)
|
(91)
|
(87)
|
(80)
|
(75)
|
(80)
|
(81)
|
(82)
|
(84)
|
(90)
|
(77)
|
(72)
|
(68)
|
(76)
|
(65)
|
(69)
|
(72)
|
(87)
|
(88)
|
(90)
|
(90)
|
(83)
|
(86)
|
(87)
|
(89)
|
(90)
|
(93)
|
(95)
|
(95)
|
(93)
|
(91)
|
(90)
|
(89)
|
(89)
|
(89)
|
(89)
|
(86)
|
(87)
|
(89)
|
(95)
|
(100)
|
(103)
|
|
| Selling, General & Administrative |
(115)
|
(117)
|
(116)
|
(120)
|
(107)
|
(103)
|
(106)
|
(102)
|
(100)
|
(98)
|
(90)
|
(85)
|
(89)
|
(89)
|
(90)
|
(93)
|
(90)
|
(88)
|
(83)
|
(79)
|
(76)
|
(77)
|
(81)
|
(83)
|
(93)
|
(100)
|
(102)
|
(102)
|
(89)
|
(93)
|
(93)
|
(94)
|
(91)
|
(97)
|
(99)
|
(99)
|
(93)
|
(95)
|
(94)
|
(94)
|
(90)
|
(95)
|
(97)
|
(93)
|
(92)
|
(98)
|
(101)
|
(109)
|
(109)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
|
| Other Operating Expenses |
4
|
2
|
1
|
1
|
2
|
2
|
5
|
6
|
9
|
11
|
10
|
10
|
9
|
8
|
8
|
9
|
0
|
10
|
11
|
12
|
0
|
12
|
12
|
11
|
11
|
12
|
12
|
12
|
11
|
7
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
8
|
8
|
8
|
8
|
7
|
9
|
9
|
|
| Operating Income |
209
N/A
|
211
+1%
|
183
-13%
|
152
-17%
|
120
-21%
|
81
-33%
|
67
-18%
|
54
-19%
|
42
-22%
|
54
+30%
|
59
+8%
|
79
+34%
|
92
+17%
|
81
-12%
|
81
0%
|
76
-7%
|
53
-30%
|
57
+8%
|
48
-16%
|
45
-7%
|
21
-52%
|
11
-48%
|
(4)
N/A
|
(34)
-671%
|
(57)
-68%
|
(48)
+16%
|
(45)
+5%
|
(37)
+19%
|
(16)
+56%
|
(17)
-7%
|
(17)
+1%
|
(20)
-17%
|
(24)
-21%
|
(17)
+27%
|
(18)
-1%
|
(26)
-47%
|
(41)
-59%
|
(56)
-35%
|
(54)
+2%
|
(47)
+13%
|
(14)
+71%
|
13
N/A
|
24
+87%
|
42
+75%
|
40
-5%
|
39
-2%
|
42
+7%
|
38
-8%
|
45
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Total Other Income |
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
9
|
(0)
|
(0)
|
(0)
|
12
|
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 |
202
N/A
|
205
+2%
|
178
-13%
|
145
-18%
|
113
-22%
|
74
-35%
|
60
-18%
|
49
-19%
|
39
-21%
|
52
+36%
|
58
+10%
|
77
+34%
|
92
+18%
|
81
-12%
|
81
0%
|
76
-6%
|
62
-19%
|
57
-8%
|
48
-17%
|
44
-7%
|
34
-24%
|
11
-67%
|
(4)
N/A
|
(34)
-671%
|
(57)
-68%
|
(49)
+15%
|
(47)
+4%
|
(38)
+18%
|
(20)
+48%
|
(21)
-7%
|
(22)
-1%
|
(25)
-15%
|
(27)
-10%
|
(20)
+25%
|
(20)
0%
|
(28)
-40%
|
(43)
-53%
|
(58)
-33%
|
(56)
+3%
|
(48)
+13%
|
(15)
+69%
|
12
N/A
|
23
+97%
|
41
+74%
|
38
-7%
|
36
-4%
|
38
+5%
|
35
-9%
|
42
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(38)
|
(39)
|
(35)
|
(27)
|
(20)
|
(12)
|
(10)
|
(12)
|
(9)
|
(13)
|
(15)
|
(16)
|
(19)
|
(17)
|
(14)
|
(13)
|
(10)
|
(9)
|
(6)
|
(6)
|
(3)
|
(1)
|
4
|
10
|
14
|
14
|
10
|
5
|
(2)
|
(4)
|
(4)
|
(3)
|
(11)
|
(10)
|
(10)
|
(10)
|
1
|
2
|
1
|
1
|
(2)
|
(2)
|
(0)
|
(1)
|
23
|
20
|
17
|
17
|
(0)
|
|
| Income from Continuing Operations |
164
|
166
|
143
|
118
|
93
|
61
|
50
|
37
|
29
|
40
|
42
|
62
|
72
|
64
|
67
|
63
|
52
|
48
|
41
|
39
|
30
|
10
|
(0)
|
(24)
|
(43)
|
(35)
|
(36)
|
(33)
|
(22)
|
(25)
|
(26)
|
(27)
|
(38)
|
(30)
|
(30)
|
(38)
|
(43)
|
(56)
|
(55)
|
(48)
|
(17)
|
10
|
23
|
40
|
61
|
56
|
56
|
52
|
41
|
|
| Net Income (Common) |
164
N/A
|
166
+2%
|
143
-14%
|
118
-17%
|
93
-21%
|
61
-34%
|
50
-18%
|
37
-26%
|
29
-21%
|
40
+36%
|
42
+6%
|
62
+46%
|
72
+17%
|
64
-11%
|
67
+4%
|
63
-6%
|
52
-17%
|
48
-7%
|
41
-15%
|
39
-6%
|
30
-22%
|
10
-67%
|
(0)
N/A
|
(24)
-6 156%
|
(43)
-77%
|
(35)
+19%
|
(36)
-5%
|
(33)
+9%
|
(22)
+34%
|
(25)
-16%
|
(26)
-3%
|
(27)
-5%
|
(38)
-38%
|
(30)
+20%
|
(30)
0%
|
(38)
-27%
|
(43)
-11%
|
(56)
-31%
|
(55)
+0%
|
(48)
+14%
|
(17)
+65%
|
10
N/A
|
23
+138%
|
40
+70%
|
61
+53%
|
56
-8%
|
56
-1%
|
52
-7%
|
41
-21%
|
|
| EPS (Diluted) |
0.41
N/A
|
0.42
+2%
|
0.15
-64%
|
0.13
-13%
|
0.14
+8%
|
0.06
-57%
|
0.05
-17%
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.05
+67%
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.01
+75%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.05
+67%
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.03
-25%
|
|