Applied Technology Co Ltd
TSE:4356
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Applied Technology Co Ltd
TSE:4356
|
JP |
|
Movado Group Inc
NYSE:MOV
|
US |
|
Coor Service Management Holding AB
STO:COOR
|
SE |
|
P
|
Per Aarsleff Holding A/S
CSE:PAAL B
|
DK |
|
G
|
Global Health Ltd
NSE:MEDANTA
|
IN |
Income Statement
Earnings Waterfall
Applied Technology Co Ltd
Income Statement
Applied Technology Co Ltd
| Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-2009 | 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 | Dec-2018 | Mar-2019 | Jun-2019 | 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
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Revenue |
4 011
N/A
|
4 131
+3%
|
4 123
0%
|
3 978
-4%
|
3 877
-3%
|
3 783
-2%
|
3 739
-1%
|
3 663
-2%
|
3 384
-8%
|
2 878
-15%
|
2 253
-22%
|
2 046
-9%
|
2 420
+18%
|
2 313
-4%
|
2 239
-3%
|
2 001
-11%
|
2 104
+5%
|
2 076
-1%
|
2 048
-1%
|
2 042
0%
|
2 113
+3%
|
2 071
-2%
|
2 227
+7%
|
2 254
+1%
|
2 176
-3%
|
2 419
+11%
|
2 267
-6%
|
2 467
+9%
|
2 508
+2%
|
2 666
+6%
|
2 910
+9%
|
2 702
-7%
|
2 704
+0%
|
2 677
-1%
|
2 541
-5%
|
2 624
+3%
|
2 867
+9%
|
2 657
-7%
|
2 873
+8%
|
2 899
+1%
|
2 846
-2%
|
3 000
+5%
|
3 110
+4%
|
3 225
+4%
|
3 366
+4%
|
3 932
+17%
|
3 969
+1%
|
4 347
+10%
|
4 317
-1%
|
4 233
-2%
|
4 600
+9%
|
4 511
-2%
|
4 800
+6%
|
5 284
+10%
|
5 271
0%
|
5 690
+8%
|
6 447
+13%
|
6 456
+0%
|
6 695
+4%
|
7 050
+5%
|
7 076
+0%
|
7 100
+0%
|
7 215
+2%
|
7 314
+1%
|
7 419
+1%
|
7 465
+1%
|
7 579
+2%
|
7 790
+3%
|
7 838
+1%
|
7 780
-1%
|
7 657
-2%
|
7 536
-2%
|
7 454
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 300)
|
(3 356)
|
(3 286)
|
(3 160)
|
(3 102)
|
(3 046)
|
(3 057)
|
(3 044)
|
(2 894)
|
(2 402)
|
(1 821)
|
(1 527)
|
(1 851)
|
(1 779)
|
(1 723)
|
(1 565)
|
(1 607)
|
(1 594)
|
(1 578)
|
(1 555)
|
(1 612)
|
(1 554)
|
(1 607)
|
(1 621)
|
(1 608)
|
(1 766)
|
(1 680)
|
(1 844)
|
(1 860)
|
(1 980)
|
(2 167)
|
(2 012)
|
(1 998)
|
(2 030)
|
(1 916)
|
(1 970)
|
(2 132)
|
(1 929)
|
(2 085)
|
(2 106)
|
(2 041)
|
(2 149)
|
(2 187)
|
(2 260)
|
(2 337)
|
(2 632)
|
(2 617)
|
(2 876)
|
(2 914)
|
(2 908)
|
(3 290)
|
(3 222)
|
(3 380)
|
(3 691)
|
(3 662)
|
(4 010)
|
(4 665)
|
(4 742)
|
(4 904)
|
(5 142)
|
(5 057)
|
(5 063)
|
(5 169)
|
(5 181)
|
(5 258)
|
(5 319)
|
(5 441)
|
(5 734)
|
(5 832)
|
(5 699)
|
(5 558)
|
(5 254)
|
(5 160)
|
|
| Gross Profit |
711
N/A
|
775
+9%
|
838
+8%
|
819
-2%
|
775
-5%
|
738
-5%
|
682
-8%
|
620
-9%
|
490
-21%
|
476
-3%
|
432
-9%
|
519
+20%
|
569
+10%
|
535
-6%
|
517
-3%
|
436
-16%
|
497
+14%
|
481
-3%
|
471
-2%
|
487
+3%
|
501
+3%
|
518
+3%
|
620
+20%
|
634
+2%
|
568
-10%
|
654
+15%
|
587
-10%
|
623
+6%
|
649
+4%
|
686
+6%
|
743
+8%
|
690
-7%
|
706
+2%
|
648
-8%
|
625
-3%
|
654
+5%
|
735
+12%
|
728
-1%
|
788
+8%
|
793
+1%
|
805
+1%
|
851
+6%
|
923
+8%
|
965
+5%
|
1 029
+7%
|
1 300
+26%
|
1 352
+4%
|
1 471
+9%
|
1 402
-5%
|
1 325
-5%
|
1 310
-1%
|
1 289
-2%
|
1 420
+10%
|
1 592
+12%
|
1 609
+1%
|
1 680
+4%
|
1 782
+6%
|
1 714
-4%
|
1 790
+4%
|
1 908
+7%
|
2 018
+6%
|
2 037
+1%
|
2 046
+0%
|
2 133
+4%
|
2 162
+1%
|
2 146
-1%
|
2 138
0%
|
2 056
-4%
|
2 006
-2%
|
2 080
+4%
|
2 099
+1%
|
2 282
+9%
|
2 294
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(649)
|
(640)
|
(643)
|
(668)
|
(689)
|
(699)
|
(682)
|
(662)
|
(646)
|
(555)
|
(458)
|
(371)
|
(494)
|
(489)
|
(488)
|
(478)
|
(466)
|
(453)
|
(445)
|
(444)
|
(440)
|
(436)
|
(435)
|
(430)
|
(435)
|
(433)
|
(430)
|
(431)
|
(435)
|
(443)
|
(458)
|
(462)
|
(461)
|
(490)
|
(491)
|
(520)
|
(545)
|
(575)
|
(606)
|
(626)
|
(640)
|
(656)
|
(662)
|
(666)
|
(699)
|
(698)
|
(709)
|
(727)
|
(752)
|
(767)
|
(758)
|
(753)
|
(734)
|
(759)
|
(790)
|
(823)
|
(874)
|
(905)
|
(938)
|
(994)
|
(1 062)
|
(1 094)
|
(1 133)
|
(1 166)
|
(1 184)
|
(1 163)
|
(1 136)
|
(1 131)
|
(1 068)
|
(1 074)
|
(1 076)
|
(1 060)
|
(1 094)
|
|
| Selling, General & Administrative |
(649)
|
(634)
|
(643)
|
(668)
|
(688)
|
(699)
|
(682)
|
(669)
|
(646)
|
(555)
|
(458)
|
(371)
|
(488)
|
(489)
|
(488)
|
(478)
|
(463)
|
(453)
|
(445)
|
(444)
|
(436)
|
(437)
|
(436)
|
(431)
|
(431)
|
(432)
|
(430)
|
(431)
|
(432)
|
(443)
|
(458)
|
(462)
|
(452)
|
(476)
|
(491)
|
(520)
|
(538)
|
(575)
|
(606)
|
(626)
|
(634)
|
(656)
|
(662)
|
(666)
|
(691)
|
(698)
|
(709)
|
(727)
|
(743)
|
(767)
|
(758)
|
(753)
|
(719)
|
(759)
|
(790)
|
(823)
|
(852)
|
(905)
|
(938)
|
(994)
|
(1 043)
|
(1 094)
|
(1 133)
|
(1 166)
|
(1 164)
|
(1 163)
|
(1 136)
|
(1 131)
|
(1 050)
|
(1 073)
|
(1 076)
|
(1 059)
|
(1 082)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(12)
|
|
| Other Operating Expenses |
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
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
|
(14)
|
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)
|
|
| Operating Income |
63
N/A
|
135
+116%
|
194
+44%
|
150
-23%
|
86
-43%
|
39
-55%
|
1
-98%
|
(43)
N/A
|
(156)
-267%
|
(80)
+49%
|
(27)
+67%
|
148
N/A
|
76
-49%
|
46
-39%
|
28
-38%
|
(42)
N/A
|
31
N/A
|
28
-10%
|
26
-8%
|
42
+65%
|
61
+45%
|
81
+34%
|
184
+126%
|
203
+10%
|
133
-34%
|
221
+66%
|
157
-29%
|
192
+22%
|
214
+11%
|
244
+14%
|
285
+17%
|
228
-20%
|
245
+8%
|
158
-36%
|
134
-15%
|
134
+0%
|
190
+42%
|
152
-20%
|
182
+19%
|
167
-8%
|
164
-2%
|
195
+19%
|
262
+34%
|
299
+14%
|
330
+11%
|
602
+82%
|
643
+7%
|
744
+16%
|
650
-13%
|
558
-14%
|
552
-1%
|
537
-3%
|
686
+28%
|
833
+21%
|
819
-2%
|
857
+5%
|
908
+6%
|
810
-11%
|
853
+5%
|
915
+7%
|
956
+5%
|
943
-1%
|
913
-3%
|
967
+6%
|
978
+1%
|
983
+0%
|
1 002
+2%
|
925
-8%
|
938
+1%
|
1 006
+7%
|
1 023
+2%
|
1 222
+19%
|
1 200
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
5
|
6
|
6
|
8
|
8
|
8
|
8
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
13
|
16
|
19
|
20
|
21
|
21
|
18
|
19
|
22
|
25
|
30
|
|
| Non-Reccuring Items |
13
|
11
|
(10)
|
(8)
|
1
|
(6)
|
(7)
|
(39)
|
(33)
|
(33)
|
(1)
|
(9)
|
(9)
|
(12)
|
(10)
|
0
|
(1)
|
2
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(17)
|
(16)
|
(20)
|
(32)
|
(17)
|
(17)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(5)
|
(4)
|
(2)
|
3
|
6
|
5
|
5
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
55
|
55
|
105
|
105
|
59
|
59
|
13
|
61
|
59
|
65
|
70
|
57
|
52
|
45
|
59
|
43
|
50
|
57
|
40
|
49
|
|
| Pre-Tax Income |
70
N/A
|
142
+101%
|
182
+29%
|
145
-20%
|
93
-36%
|
38
-59%
|
(2)
N/A
|
(80)
-3 885%
|
(191)
-139%
|
(113)
+41%
|
(26)
+77%
|
143
N/A
|
72
-50%
|
39
-46%
|
23
-42%
|
(37)
N/A
|
35
N/A
|
35
+1%
|
33
-5%
|
48
+47%
|
68
+40%
|
88
+31%
|
191
+117%
|
212
+11%
|
142
-33%
|
232
+63%
|
166
-28%
|
186
+11%
|
207
+12%
|
232
+12%
|
259
+12%
|
217
-16%
|
235
+8%
|
165
-30%
|
140
-15%
|
140
0%
|
195
+40%
|
159
-19%
|
188
+18%
|
173
-8%
|
171
-1%
|
200
+17%
|
266
+33%
|
304
+14%
|
335
+10%
|
607
+81%
|
649
+7%
|
751
+16%
|
654
-13%
|
563
-14%
|
557
-1%
|
541
-3%
|
694
+28%
|
896
+29%
|
883
-1%
|
971
+10%
|
1 023
+5%
|
879
-14%
|
921
+5%
|
938
+2%
|
1 028
+10%
|
1 014
-1%
|
991
-2%
|
1 052
+6%
|
1 055
+0%
|
1 055
0%
|
1 068
+1%
|
1 005
-6%
|
999
-1%
|
1 075
+8%
|
1 102
+2%
|
1 287
+17%
|
1 279
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(25)
|
(1)
|
(0)
|
(3)
|
(72)
|
(86)
|
(78)
|
(46)
|
(26)
|
(12)
|
1
|
(4)
|
(5)
|
(8)
|
(8)
|
(8)
|
(6)
|
(3)
|
(3)
|
(2)
|
(4)
|
(14)
|
(19)
|
(19)
|
(30)
|
(119)
|
(108)
|
(121)
|
(4)
|
19
|
(18)
|
11
|
(102)
|
(74)
|
(56)
|
(65)
|
(53)
|
(40)
|
(49)
|
(38)
|
(52)
|
(60)
|
(85)
|
(95)
|
(109)
|
(194)
|
(204)
|
(243)
|
(183)
|
(159)
|
(159)
|
(142)
|
(220)
|
(286)
|
(278)
|
(318)
|
(312)
|
(258)
|
(270)
|
(268)
|
(292)
|
(288)
|
(291)
|
(310)
|
(339)
|
(339)
|
(333)
|
(313)
|
(273)
|
(294)
|
(301)
|
(357)
|
(364)
|
|
| Income from Continuing Operations |
45
|
141
|
182
|
143
|
21
|
(47)
|
(80)
|
(126)
|
(217)
|
(126)
|
(25)
|
139
|
66
|
31
|
15
|
(45)
|
28
|
32
|
30
|
46
|
64
|
74
|
173
|
192
|
112
|
113
|
59
|
65
|
203
|
251
|
241
|
228
|
133
|
91
|
84
|
74
|
142
|
119
|
140
|
136
|
119
|
140
|
181
|
208
|
226
|
414
|
445
|
508
|
471
|
404
|
397
|
399
|
475
|
610
|
604
|
653
|
711
|
621
|
651
|
670
|
736
|
726
|
700
|
742
|
716
|
716
|
736
|
692
|
726
|
781
|
801
|
930
|
915
|
|
| Net Income (Common) |
45
N/A
|
141
+210%
|
182
+30%
|
143
-22%
|
21
-85%
|
(47)
N/A
|
(80)
-68%
|
(126)
-58%
|
(217)
-73%
|
(126)
+42%
|
(25)
+80%
|
139
N/A
|
66
-52%
|
31
-53%
|
15
-53%
|
(45)
N/A
|
28
N/A
|
32
+11%
|
30
-4%
|
46
+53%
|
64
+39%
|
74
+15%
|
173
+134%
|
192
+11%
|
112
-42%
|
113
+1%
|
59
-48%
|
65
+9%
|
203
+214%
|
251
+23%
|
241
-4%
|
228
-5%
|
133
-42%
|
91
-32%
|
84
-7%
|
74
-12%
|
142
+92%
|
119
-16%
|
140
+18%
|
136
-3%
|
119
-12%
|
140
+17%
|
181
+30%
|
208
+15%
|
226
+9%
|
414
+83%
|
445
+7%
|
508
+14%
|
471
-7%
|
404
-14%
|
397
-2%
|
399
+0%
|
475
+19%
|
610
+28%
|
604
-1%
|
653
+8%
|
711
+9%
|
621
-13%
|
651
+5%
|
670
+3%
|
736
+10%
|
726
-1%
|
700
-4%
|
742
+6%
|
716
-4%
|
716
0%
|
736
+3%
|
692
-6%
|
726
+5%
|
781
+8%
|
801
+2%
|
930
+16%
|
915
-2%
|
|
| EPS (Diluted) |
15.62
N/A
|
48.44
+210%
|
62.75
+30%
|
49.2
-22%
|
7.34
-85%
|
-16.31
N/A
|
-27.44
-68%
|
-43.27
-58%
|
-74.72
-73%
|
-43.34
+42%
|
-8.62
+80%
|
48.03
N/A
|
22.89
-52%
|
10.65
-53%
|
5.03
-53%
|
-15.58
N/A
|
9.79
N/A
|
10.89
+11%
|
10.41
-4%
|
15.89
+53%
|
22.1
+39%
|
25.48
+15%
|
59.55
+134%
|
66.34
+11%
|
38.58
-42%
|
39.1
+1%
|
20.34
-48%
|
22.27
+9%
|
70
+214%
|
86.41
+23%
|
83.17
-4%
|
78.62
-5%
|
46.45
-41%
|
31.24
-33%
|
28.96
-7%
|
25.58
-12%
|
24.89
-3%
|
40.96
+65%
|
48.13
+18%
|
46.79
-3%
|
20.81
-56%
|
48.13
+131%
|
62.34
+30%
|
71.75
+15%
|
39.55
-45%
|
144.87
+266%
|
155.71
+7%
|
178.01
+14%
|
82.53
-54%
|
141.46
+71%
|
139.13
-2%
|
69.81
-50%
|
83.12
+19%
|
106.79
+28%
|
105.84
-1%
|
114.34
+8%
|
124.53
+9%
|
108.72
-13%
|
114.05
+5%
|
117.35
+3%
|
128.97
+10%
|
127.17
-1%
|
122.63
-4%
|
129.99
+6%
|
125.41
-4%
|
125.37
0%
|
128.87
+3%
|
121.14
-6%
|
127.09
+5%
|
136.85
+8%
|
140.21
+2%
|
162.94
+16%
|
160.23
-2%
|
|