Cubic Sensor and Instrument Co Ltd
SSE:688665
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Cubic Sensor and Instrument Co Ltd
SSE:688665
|
CN |
|
Seshasayee Paper and Boards Ltd
NSE:SESHAPAPER
|
IN |
|
Nippon Seisen Co Ltd
TSE:5659
|
JP |
|
W
|
Willfar Information Technology Co Ltd
SSE:688100
|
CN |
|
TJX Companies Inc
NYSE:TJX
|
US |
|
C
|
Cyviz AS
OSE:CYVIZ
|
NO |
|
REC Limited
NSE:RECLTD
|
IN |
Income Statement
Earnings Waterfall
Cubic Sensor and Instrument Co Ltd
Income Statement
Cubic Sensor and Instrument Co Ltd
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
0
|
|
| Revenue |
272
N/A
|
308
+13%
|
387
+26%
|
436
+13%
|
507
+16%
|
547
+8%
|
577
+5%
|
566
-2%
|
566
+0%
|
602
+6%
|
608
+1%
|
638
+5%
|
657
+3%
|
454
-31%
|
504
+11%
|
540
+7%
|
873
+62%
|
947
+8%
|
1 041
+10%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(144)
|
(165)
|
(200)
|
(224)
|
(259)
|
(271)
|
(291)
|
(292)
|
(309)
|
(341)
|
(346)
|
(361)
|
(367)
|
(260)
|
(297)
|
(321)
|
(509)
|
(551)
|
(598)
|
|
| Gross Profit |
128
N/A
|
143
+12%
|
187
+31%
|
212
+13%
|
248
+17%
|
276
+11%
|
286
+3%
|
274
-4%
|
257
-6%
|
261
+2%
|
262
+0%
|
277
+6%
|
290
+5%
|
194
-33%
|
207
+7%
|
220
+6%
|
364
+66%
|
396
+9%
|
443
+12%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(38)
|
(42)
|
(52)
|
(58)
|
(71)
|
(81)
|
(81)
|
(89)
|
(98)
|
(117)
|
(121)
|
(129)
|
(137)
|
(112)
|
(137)
|
(160)
|
(256)
|
(267)
|
(274)
|
|
| Selling, General & Administrative |
(33)
|
(38)
|
(46)
|
(48)
|
(54)
|
(56)
|
(57)
|
(61)
|
(69)
|
(74)
|
(77)
|
(83)
|
(84)
|
(70)
|
(84)
|
(97)
|
(154)
|
(164)
|
(176)
|
|
| Research & Development |
(20)
|
(19)
|
(24)
|
(29)
|
(33)
|
(40)
|
(49)
|
(52)
|
(55)
|
(52)
|
(58)
|
(62)
|
(67)
|
(55)
|
(66)
|
(78)
|
(104)
|
(120)
|
(124)
|
|
| Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
|
| Other Operating Expenses |
15
|
18
|
18
|
19
|
15
|
23
|
25
|
24
|
27
|
19
|
14
|
16
|
14
|
13
|
13
|
14
|
21
|
17
|
27
|
|
| Operating Income |
90
N/A
|
101
+13%
|
135
+33%
|
154
+14%
|
178
+16%
|
196
+10%
|
206
+5%
|
185
-10%
|
160
-14%
|
144
-10%
|
141
-3%
|
148
+5%
|
153
+4%
|
82
-47%
|
70
-14%
|
59
-16%
|
108
+81%
|
129
+20%
|
170
+31%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
1
|
(1)
|
1
|
4
|
8
|
10
|
10
|
14
|
18
|
17
|
16
|
15
|
10
|
11
|
7
|
4
|
7
|
1
|
(3)
|
|
| Non-Reccuring Items |
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Total Other Income |
(3)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
2
|
2
|
2
|
2
|
|
| Pre-Tax Income |
87
N/A
|
97
+12%
|
136
+40%
|
157
+16%
|
185
+18%
|
206
+11%
|
216
+5%
|
200
-8%
|
177
-11%
|
161
-9%
|
156
-3%
|
163
+4%
|
163
+0%
|
93
-43%
|
77
-17%
|
65
-16%
|
117
+80%
|
133
+14%
|
169
+28%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(11)
|
(13)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(22)
|
(19)
|
(15)
|
(14)
|
(15)
|
(15)
|
(9)
|
(5)
|
(3)
|
(4)
|
(8)
|
(14)
|
|
| Income from Continuing Operations |
75
|
84
|
117
|
136
|
162
|
181
|
192
|
178
|
158
|
147
|
142
|
147
|
148
|
84
|
72
|
62
|
113
|
125
|
155
|
|
| Income to Minority Interest |
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
|
| Net Income (Common) |
76
N/A
|
85
+11%
|
117
+38%
|
135
+16%
|
161
+19%
|
180
+12%
|
190
+6%
|
177
-7%
|
157
-11%
|
145
-7%
|
141
-3%
|
146
+4%
|
147
+0%
|
82
-44%
|
71
-14%
|
62
-13%
|
113
+83%
|
126
+11%
|
156
+24%
|
|
| EPS (Diluted) |
1.45
N/A
|
1.61
+11%
|
1.99
+24%
|
1.66
-17%
|
2.76
+66%
|
1.8
-35%
|
2.71
+51%
|
2.52
-7%
|
2.24
-11%
|
1.45
-35%
|
2.02
+39%
|
2.09
+3%
|
2.1
+0%
|
0.82
-61%
|
0.69
-16%
|
0.61
-12%
|
1.13
+85%
|
1.26
+12%
|
1.56
+24%
|
|