Primarius Technologies Co Ltd
SSE:688206
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Primarius Technologies Co Ltd
SSE:688206
|
CN |
|
J
|
Job Solution Sweden Holding AB (publ)
STO:JOBS
|
SE |
|
T
|
Takagi Seiko Corp
TSE:4242
|
JP |
|
Toyo Tire Corp
TSE:5105
|
JP |
|
V
|
Volkswagen AG
OTC:VLKPF
|
DE |
|
Union Bank of India Ltd
NSE:UNIONBANK
|
IN |
|
ARSS Infrastructure Projects Ltd
NSE:ARSSINFRA
|
IN |
|
Shanxi Huhua Group Co Ltd
SZSE:003002
|
CN |
|
Alpha and Omega Semiconductor Ltd
NASDAQ:AOSL
|
US |
|
Nanjing Sample Technology Co Ltd
HKEX:1708
|
CN |
|
Anheuser-Busch Inbev SA
XBRU:ABI
|
BE |
|
Hubei Energy Group Co Ltd
SZSE:000883
|
CN |
|
I
|
Intuitive Machines Inc
NASDAQ:LUNR
|
US |
Income Statement
Earnings Waterfall
Primarius Technologies Co Ltd
Income Statement
Primarius Technologies Co Ltd
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
148
N/A
|
194
+31%
|
206
+6%
|
222
+8%
|
240
+8%
|
279
+16%
|
303
+9%
|
321
+6%
|
330
+3%
|
329
0%
|
347
+5%
|
373
+7%
|
386
+4%
|
419
+9%
|
429
+2%
|
441
+3%
|
455
+3%
|
484
+6%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(14)
|
(16)
|
(20)
|
(24)
|
(25)
|
(38)
|
(44)
|
(51)
|
(63)
|
(58)
|
(58)
|
(58)
|
(48)
|
(64)
|
(61)
|
(59)
|
(69)
|
(72)
|
|
| Gross Profit |
134
N/A
|
178
+33%
|
186
+4%
|
197
+6%
|
215
+9%
|
241
+12%
|
259
+8%
|
270
+4%
|
267
-1%
|
271
+2%
|
289
+6%
|
315
+9%
|
338
+7%
|
355
+5%
|
367
+4%
|
383
+4%
|
385
+1%
|
411
+7%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(112)
|
(166)
|
(177)
|
(195)
|
(207)
|
(242)
|
(265)
|
(288)
|
(327)
|
(367)
|
(397)
|
(417)
|
(426)
|
(430)
|
(461)
|
(451)
|
(442)
|
(418)
|
|
| Selling, General & Administrative |
(64)
|
(89)
|
(94)
|
(97)
|
(101)
|
(114)
|
(119)
|
(130)
|
(141)
|
(146)
|
(158)
|
(162)
|
(162)
|
(159)
|
(159)
|
(160)
|
(158)
|
(154)
|
|
| Research & Development |
(52)
|
(73)
|
(86)
|
(100)
|
(113)
|
(125)
|
(160)
|
(176)
|
(203)
|
(212)
|
(254)
|
(268)
|
(272)
|
(246)
|
(278)
|
(283)
|
(279)
|
(278)
|
|
| Depreciation & Amortization |
0
|
(9)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(38)
|
|
| Other Operating Expenses |
4
|
5
|
4
|
2
|
6
|
17
|
14
|
19
|
17
|
15
|
16
|
12
|
8
|
7
|
(24)
|
(8)
|
(5)
|
51
|
|
| Operating Income |
21
N/A
|
12
-42%
|
9
-24%
|
2
-78%
|
7
+254%
|
(2)
N/A
|
(6)
-206%
|
(18)
-224%
|
(60)
-231%
|
(96)
-59%
|
(108)
-13%
|
(102)
+5%
|
(88)
+15%
|
(75)
+14%
|
(94)
-24%
|
(68)
+28%
|
(56)
+17%
|
(7)
+88%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
8
|
17
|
26
|
32
|
40
|
48
|
45
|
45
|
42
|
38
|
14
|
3
|
1
|
1
|
32
|
55
|
58
|
48
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
29
N/A
|
29
+1%
|
36
+22%
|
34
-4%
|
48
+40%
|
46
-4%
|
39
-14%
|
27
-31%
|
(18)
N/A
|
(56)
-205%
|
(91)
-63%
|
(97)
-6%
|
(84)
+13%
|
(100)
-18%
|
(61)
+39%
|
(12)
+80%
|
2
N/A
|
41
+2 538%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
1
|
(1)
|
(2)
|
(3)
|
(6)
|
(2)
|
(1)
|
(1)
|
2
|
(3)
|
(3)
|
(3)
|
(1)
|
4
|
3
|
3
|
1
|
(7)
|
|
| Income from Continuing Operations |
30
|
28
|
34
|
31
|
41
|
43
|
38
|
26
|
(16)
|
(59)
|
(94)
|
(99)
|
(86)
|
(96)
|
(58)
|
(9)
|
3
|
34
|
|
| Income to Minority Interest |
0
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
1
|
0
|
0
|
|
| Net Income (Common) |
30
N/A
|
29
-5%
|
34
+19%
|
34
-1%
|
44
+31%
|
45
+2%
|
40
-12%
|
27
-31%
|
(14)
N/A
|
(56)
-293%
|
(92)
-64%
|
(98)
-6%
|
(85)
+13%
|
(96)
-13%
|
(58)
+40%
|
(9)
+85%
|
3
N/A
|
34
+975%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.1
+25%
|
0.1
N/A
|
0.09
-10%
|
0.06
-33%
|
-0.03
N/A
|
-0.13
-333%
|
-0.21
-62%
|
-0.23
-10%
|
-0.2
+13%
|
-0.22
-10%
|
-0.13
+41%
|
-0.02
+85%
|
0.01
N/A
|
0.08
+700%
|
|