Vrain Solution Inc
TSE:135A
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Vrain Solution Inc
TSE:135A
|
JP |
|
Jinghua Pharmaceutical Group Co Ltd
SZSE:002349
|
CN |
|
S
|
Shell Pilipinas Corp
XPHS:SHLPH
|
PH |
|
B
|
BPH Global Ltd
ASX:BP8
|
AU |
|
Nyrstar NV
XBRU:NYR
|
BE |
|
Lake Resources NL
ASX:LKE
|
AU |
|
Bank of Changsha Co Ltd
SSE:601577
|
CN |
|
Onward Holdings Co Ltd
TSE:8016
|
JP |
|
Taiyo Yuden Co Ltd
TSE:6976
|
JP |
|
R
|
Ratos AB
STO:RATO B
|
SE |
|
Shinva Medical Instrument Co Ltd
SSE:600587
|
CN |
|
M
|
MHC JSC
VN:MHC
|
VN |
|
Datron AG
XETRA:DAR
|
DE |
|
C
|
Copa Corporation Inc
TSE:7689
|
JP |
|
L
|
LiveWire Group Inc
NYSE:LVWR
|
KY |
|
C
|
CI Holdings Bhd
KLSE:CIHLDG
|
MY |
|
I
|
ICP Israel Citrus Plantations Ltd
TASE:CTPL1
|
IL |
Income Statement
Earnings Waterfall
Vrain Solution Inc
Income Statement
Vrain Solution Inc
| Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 220
N/A
|
1 559
-30%
|
2 145
+38%
|
1 974
-8%
|
2 383
+21%
|
2 572
+8%
|
3 278
+27%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(470)
|
(330)
|
(462)
|
(410)
|
(473)
|
(538)
|
(692)
|
|
| Gross Profit |
1 750
N/A
|
1 228
-30%
|
1 683
+37%
|
1 564
-7%
|
1 910
+22%
|
2 034
+7%
|
2 586
+27%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(1 052)
|
(919)
|
(1 088)
|
(1 260)
|
(1 410)
|
(1 551)
|
(1 672)
|
|
| Selling, General & Administrative |
(1 052)
|
(919)
|
(831)
|
(1 261)
|
(1 409)
|
(1 550)
|
(1 670)
|
|
| Research & Development |
0
|
0
|
(232)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(24)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
698
N/A
|
310
-56%
|
595
+92%
|
304
-49%
|
500
+65%
|
483
-3%
|
914
+89%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
|
| Total Other Income |
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
685
N/A
|
298
-57%
|
595
+100%
|
304
-49%
|
501
+65%
|
483
-4%
|
912
+89%
|
|
| Net Income | ||||||||
| Tax Provision |
(229)
|
(98)
|
(170)
|
(72)
|
(141)
|
(132)
|
(260)
|
|
| Income from Continuing Operations |
456
|
200
|
425
|
232
|
360
|
351
|
652
|
|
| Net Income (Common) |
456
N/A
|
200
-56%
|
425
+112%
|
232
-45%
|
360
+55%
|
351
-3%
|
652
+86%
|
|
| EPS (Diluted) |
44.3
N/A
|
19.79
-55%
|
41.27
+109%
|
22.99
-44%
|
35.19
+53%
|
34.26
-3%
|
63.3
+85%
|
|