JES International Holdings Ltd
SGX:EG0
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
JES International Holdings Ltd
SGX:EG0
|
CN |
|
P
|
Pelayaran Nasional Ekalya Purnamasari Tbk PT
IDX:ELPI
|
ID |
|
TYK Corp
TSE:5363
|
JP |
|
C
|
Caterpillar Inc
SWB:CAT1
|
US |
Income Statement
Earnings Waterfall
JES International Holdings Ltd
Income Statement
JES International Holdings Ltd
| 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
790
N/A
|
679
-14%
|
668
-2%
|
776
+16%
|
952
+23%
|
983
+3%
|
1 135
+15%
|
1 213
+7%
|
1 230
+1%
|
1 432
+16%
|
1 548
+8%
|
1 537
-1%
|
1 032
-33%
|
774
-25%
|
391
-50%
|
329
-16%
|
170
-48%
|
102
-40%
|
93
-9%
|
107
+15%
|
83
-22%
|
47
-43%
|
27
-42%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(8)
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
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(790)
|
(675)
|
(667)
|
(725)
|
(844)
|
(868)
|
(1 002)
|
(1 074)
|
(1 105)
|
(1 288)
|
(1 414)
|
(1 490)
|
(1 012)
|
(829)
|
(490)
|
(447)
|
(275)
|
(183)
|
(166)
|
(177)
|
(145)
|
(100)
|
(65)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1
N/A
|
3
+371%
|
2
-48%
|
51
+2 888%
|
108
+113%
|
115
+6%
|
133
+16%
|
139
+5%
|
126
-9%
|
145
+15%
|
135
-7%
|
47
-65%
|
19
-59%
|
(56)
N/A
|
(99)
-79%
|
(119)
-20%
|
(106)
+11%
|
(81)
+23%
|
(73)
+10%
|
(71)
+4%
|
(62)
+12%
|
(53)
+15%
|
(38)
+28%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(46)
|
(41)
|
(33)
|
(25)
|
(36)
|
(24)
|
(20)
|
(24)
|
(25)
|
(40)
|
(46)
|
(62)
|
(91)
|
(103)
|
(134)
|
(76)
|
(99)
|
(56)
|
(22)
|
(74)
|
(52)
|
(79)
|
(75)
|
(878)
|
(874)
|
(874)
|
(874)
|
42
|
(32)
|
(13)
|
5
|
16
|
34
|
15
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(50)
|
(46)
|
(39)
|
(48)
|
(46)
|
(50)
|
(64)
|
(51)
|
(53)
|
(55)
|
(58)
|
(71)
|
(50)
|
(47)
|
(32)
|
(45)
|
(36)
|
(33)
|
(31)
|
(38)
|
(28)
|
(24)
|
(21)
|
(877)
|
(970)
|
(970)
|
(970)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Operating Expenses |
4
|
6
|
6
|
23
|
10
|
26
|
44
|
28
|
28
|
15
|
11
|
9
|
(41)
|
(56)
|
(102)
|
(30)
|
(64)
|
(23)
|
9
|
(36)
|
(24)
|
(55)
|
(54)
|
(0)
|
96
|
96
|
96
|
48
|
(28)
|
(9)
|
8
|
17
|
35
|
15
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(46)
N/A
|
(38)
+17%
|
(31)
+17%
|
26
N/A
|
72
+179%
|
91
+27%
|
113
+24%
|
115
+2%
|
101
-12%
|
105
+3%
|
88
-16%
|
(15)
N/A
|
(72)
-371%
|
(158)
-121%
|
(234)
-48%
|
(194)
+17%
|
(205)
-5%
|
(137)
+33%
|
(95)
+30%
|
(144)
-51%
|
(114)
+21%
|
(131)
-15%
|
(113)
+14%
|
(878)
-679%
|
(874)
+0%
|
(874)
+0%
|
(874)
N/A
|
42
N/A
|
(29)
N/A
|
(12)
+58%
|
5
N/A
|
16
+223%
|
31
+94%
|
15
-53%
|
(2)
N/A
|
(0)
+93%
|
(1)
-418%
|
(1)
-49%
|
(1)
-15%
|
(1)
0%
|
(1)
+48%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(5)
|
(7)
|
(15)
|
(16)
|
(21)
|
(40)
|
(36)
|
(56)
|
(56)
|
(4)
|
(43)
|
(26)
|
(29)
|
(28)
|
(34)
|
(36)
|
(36)
|
(37)
|
(29)
|
(22)
|
(13)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| Pre-Tax Income |
(49)
N/A
|
(42)
+15%
|
(36)
+14%
|
19
N/A
|
57
+206%
|
75
+31%
|
92
+23%
|
76
-18%
|
65
-14%
|
49
-25%
|
33
-33%
|
(77)
N/A
|
(115)
-48%
|
(184)
-61%
|
(262)
-43%
|
(316)
-21%
|
(239)
+24%
|
(173)
+28%
|
(132)
+24%
|
(176)
-33%
|
(142)
+19%
|
(153)
-7%
|
(125)
+18%
|
(878)
-602%
|
(874)
+0%
|
(874)
+0%
|
(874)
N/A
|
62
N/A
|
(30)
N/A
|
(12)
+58%
|
5
N/A
|
15
+210%
|
31
+104%
|
15
-53%
|
(2)
N/A
|
(0)
+93%
|
(1)
-418%
|
(1)
-49%
|
(1)
-15%
|
(1)
0%
|
(1)
+48%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
1
|
(1)
|
(5)
|
(8)
|
(11)
|
(11)
|
(10)
|
(7)
|
(6)
|
(7)
|
3
|
2
|
5
|
7
|
(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
|
|
| Income from Continuing Operations |
(49)
|
(41)
|
(37)
|
14
|
50
|
64
|
81
|
65
|
58
|
42
|
26
|
(74)
|
(113)
|
(179)
|
(256)
|
(316)
|
(239)
|
(173)
|
(132)
|
(176)
|
(142)
|
(153)
|
(125)
|
(878)
|
(874)
|
(874)
|
(874)
|
62
|
(30)
|
(13)
|
5
|
15
|
31
|
15
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
2
|
2
|
2
|
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
|
|
| Net Income (Common) |
(47)
N/A
|
(39)
+16%
|
(35)
+11%
|
14
N/A
|
50
+255%
|
64
+28%
|
81
+27%
|
65
-19%
|
58
-12%
|
42
-27%
|
26
-39%
|
(74)
N/A
|
(113)
-52%
|
(179)
-59%
|
(256)
-42%
|
(316)
-24%
|
(239)
+24%
|
(173)
+28%
|
(132)
+24%
|
(176)
-33%
|
(142)
+19%
|
(153)
-7%
|
(125)
+18%
|
(878)
-602%
|
(874)
+0%
|
(874)
+0%
|
(874)
N/A
|
62
N/A
|
(30)
N/A
|
(13)
+58%
|
4
N/A
|
15
+251%
|
31
+109%
|
14
-54%
|
(2)
N/A
|
(0)
+93%
|
(1)
-418%
|
(1)
-49%
|
(1)
-15%
|
(1)
0%
|
(1)
+48%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
0.01
N/A
|
0.04
+300%
|
0.05
+25%
|
0.07
+40%
|
0.05
-29%
|
0.05
N/A
|
0.04
-20%
|
0.02
-50%
|
-0.06
N/A
|
-0.1
-67%
|
-0.16
-60%
|
-0.22
-38%
|
-0.27
-23%
|
-0.2
+26%
|
-0.14
+30%
|
-0.1
+29%
|
-0.15
-50%
|
-0.12
+20%
|
-0.13
-8%
|
-0.11
+15%
|
-0.73
-564%
|
-0.72
+1%
|
-0.72
N/A
|
-0.72
N/A
|
0.05
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|