DBAPPSecurity Co Ltd
SSE:688023
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
DBAPPSecurity Co Ltd
SSE:688023
|
CN |
|
BW LPG Ltd
LSE:0QIX
|
SG |
|
Binect AG
XETRA:MA10
|
DE |
|
G
|
Great Wall Terroir Holdings Ltd
HKEX:524
|
HK |
|
Galaxy Gaming Inc
OTC:GLXZ
|
US |
|
F
|
Friend Co Ltd
SSE:605050
|
CN |
|
Orsted A/S
CSE:ORSTED
|
DK |
|
Henkel AG & Co KGaA
XETRA:HEN3
|
DE |
|
T
|
Tianma Microelectronics Co Ltd
SZSE:000050
|
CN |
|
Quartix Technologies PLC
LSE:QTX
|
UK |
|
Tokyo Electron Device Ltd
TSE:2760
|
JP |
|
Lifco AB (publ)
STO:LIFCO B
|
SE |
|
Robert Half International Inc
NYSE:RHI
|
US |
|
Otis Worldwide Corp
NYSE:OTIS
|
US |
|
L
|
Long Hau Corp
VN:LHG
|
VN |
|
N
|
Nichiwa Sangyo Co Ltd
TSE:2055
|
JP |
|
Getinge AB
STO:GETI B
|
SE |
Income Statement
Earnings Waterfall
DBAPPSecurity Co Ltd
Income Statement
DBAPPSecurity Co Ltd
| 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
|
4
|
3
|
5
|
7
|
6
|
6
|
7
|
10
|
18
|
27
|
36
|
43
|
45
|
46
|
48
|
50
|
53
|
54
|
55
|
54
|
50
|
48
|
0
|
0
|
39
|
|
| Revenue |
787
N/A
|
944
+20%
|
980
+4%
|
999
+2%
|
1 133
+13%
|
1 323
+17%
|
1 391
+5%
|
1 465
+5%
|
1 528
+4%
|
1 820
+19%
|
1 870
+3%
|
1 893
+1%
|
1 994
+5%
|
1 980
-1%
|
2 083
+5%
|
2 141
+3%
|
2 148
+0%
|
2 170
+1%
|
2 115
-3%
|
2 172
+3%
|
2 107
-3%
|
2 043
-3%
|
2 073
+1%
|
2 078
+0%
|
2 103
+1%
|
2 151
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(234)
|
(291)
|
(319)
|
(327)
|
(379)
|
(412)
|
(471)
|
(518)
|
(571)
|
(657)
|
(699)
|
(722)
|
(746)
|
(712)
|
(763)
|
(800)
|
(817)
|
(830)
|
(839)
|
(838)
|
(821)
|
(817)
|
(825)
|
(845)
|
(846)
|
(827)
|
|
| Gross Profit |
553
N/A
|
653
+18%
|
661
+1%
|
672
+2%
|
754
+12%
|
911
+21%
|
919
+1%
|
947
+3%
|
957
+1%
|
1 164
+22%
|
1 170
+1%
|
1 171
+0%
|
1 248
+7%
|
1 268
+2%
|
1 320
+4%
|
1 341
+2%
|
1 330
-1%
|
1 340
+1%
|
1 276
-5%
|
1 334
+5%
|
1 287
-4%
|
1 226
-5%
|
1 249
+2%
|
1 233
-1%
|
1 257
+2%
|
1 324
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(464)
|
(562)
|
(585)
|
(603)
|
(680)
|
(795)
|
(896)
|
(1 031)
|
(1 170)
|
(1 211)
|
(1 369)
|
(1 446)
|
(1 535)
|
(1 611)
|
(1 664)
|
(1 728)
|
(1 765)
|
(1 668)
|
(1 592)
|
(1 462)
|
(1 318)
|
(1 343)
|
(1 307)
|
(1 303)
|
(1 276)
|
(1 248)
|
|
| Selling, General & Administrative |
(343)
|
(400)
|
(423)
|
(421)
|
(478)
|
(544)
|
(619)
|
(707)
|
(775)
|
(810)
|
(880)
|
(920)
|
(1 005)
|
(1 039)
|
(1 121)
|
(1 170)
|
(1 165)
|
(1 081)
|
(1 060)
|
(990)
|
(933)
|
(914)
|
(932)
|
(932)
|
(909)
|
(863)
|
|
| Research & Development |
(182)
|
(199)
|
(216)
|
(239)
|
(269)
|
(305)
|
(360)
|
(415)
|
(479)
|
(526)
|
(588)
|
(625)
|
(635)
|
(630)
|
(657)
|
(675)
|
(707)
|
(615)
|
(609)
|
(549)
|
(472)
|
(475)
|
(456)
|
(453)
|
(445)
|
(429)
|
|
| Depreciation & Amortization |
0
|
(22)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(59)
|
|
| Other Operating Expenses |
61
|
59
|
54
|
58
|
66
|
85
|
83
|
90
|
84
|
171
|
100
|
100
|
106
|
121
|
113
|
117
|
108
|
103
|
78
|
77
|
87
|
113
|
81
|
82
|
78
|
103
|
|
| Operating Income |
90
N/A
|
91
+1%
|
75
-17%
|
69
-8%
|
74
+6%
|
117
+59%
|
24
-80%
|
(84)
N/A
|
(213)
-152%
|
(47)
+78%
|
(198)
-323%
|
(275)
-38%
|
(287)
-4%
|
(342)
-19%
|
(344)
-1%
|
(387)
-12%
|
(434)
-12%
|
(328)
+25%
|
(316)
+3%
|
(128)
+59%
|
(31)
+76%
|
(117)
-274%
|
(58)
+50%
|
(70)
-21%
|
(19)
+73%
|
76
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
1
|
6
|
14
|
20
|
25
|
24
|
90
|
83
|
8
|
73
|
12
|
31
|
19
|
18
|
3
|
(5)
|
(18)
|
(20)
|
(21)
|
(22)
|
(28)
|
(27)
|
(23)
|
(26)
|
(19)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
(5)
|
0
|
0
|
0
|
(20)
|
1
|
1
|
1
|
(27)
|
2
|
4
|
4
|
(68)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(9)
|
(9)
|
(10)
|
(10)
|
(2)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(4)
|
(4)
|
(1)
|
(5)
|
(6)
|
(4)
|
(2)
|
|
| Pre-Tax Income |
89
N/A
|
91
+2%
|
80
-12%
|
82
+3%
|
92
+11%
|
131
+43%
|
39
-70%
|
(5)
N/A
|
(140)
-2 851%
|
(44)
+68%
|
(131)
-196%
|
(267)
-104%
|
(260)
+3%
|
(330)
-27%
|
(329)
+0%
|
(386)
-17%
|
(441)
-14%
|
(367)
+17%
|
(338)
+8%
|
(152)
+55%
|
(57)
+62%
|
(176)
-208%
|
(87)
+51%
|
(96)
-10%
|
(46)
+52%
|
(13)
+72%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
0
|
1
|
6
|
7
|
6
|
1
|
9
|
20
|
34
|
55
|
80
|
84
|
85
|
77
|
72
|
91
|
104
|
2
|
(38)
|
(78)
|
(106)
|
(26)
|
(26)
|
(26)
|
(26)
|
(45)
|
|
| Income from Continuing Operations |
90
|
92
|
85
|
89
|
98
|
132
|
48
|
15
|
(105)
|
11
|
(51)
|
(183)
|
(175)
|
(253)
|
(257)
|
(295)
|
(337)
|
(366)
|
(376)
|
(230)
|
(163)
|
(202)
|
(113)
|
(122)
|
(72)
|
(58)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
5
|
3
|
1
|
0
|
(0)
|
(0)
|
4
|
4
|
5
|
6
|
6
|
3
|
3
|
4
|
4
|
6
|
4
|
1
|
|
| Net Income (Common) |
90
N/A
|
92
+3%
|
86
-7%
|
91
+6%
|
100
+10%
|
134
+34%
|
52
-61%
|
19
-63%
|
(100)
N/A
|
14
N/A
|
(50)
N/A
|
(183)
-265%
|
(175)
+4%
|
(253)
-45%
|
(253)
+0%
|
(291)
-15%
|
(332)
-14%
|
(360)
-8%
|
(371)
-3%
|
(227)
+39%
|
(160)
+29%
|
(198)
-23%
|
(109)
+45%
|
(116)
-7%
|
(68)
+42%
|
(57)
+15%
|
|
| EPS (Diluted) |
1.61
N/A
|
1.62
+1%
|
1.15
-29%
|
1.22
+6%
|
1.34
+10%
|
1.81
+35%
|
0.69
-62%
|
0.25
-64%
|
-1.36
N/A
|
0.14
N/A
|
-0.63
N/A
|
-2.33
-270%
|
-2.22
+5%
|
-2.48
-12%
|
-3.22
-30%
|
-3.67
-14%
|
-3.24
+12%
|
-3.53
-9%
|
-3.64
-3%
|
-2.2
+40%
|
-1.57
+29%
|
-1.94
-24%
|
-1.06
+45%
|
-1.14
-8%
|
-0.65
+43%
|
-0.57
+12%
|
|