Asiro Inc
TSE:7378
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Asiro Inc
TSE:7378
|
JP |
|
J
|
Japan Business Systems Inc
TSE:5036
|
JP |
|
Guangzhou Fangbang Electronics Co Ltd
SSE:688020
|
CN |
|
Jiangsu Libert Inc
SSE:605167
|
CN |
|
RioCan Real Estate Investment Trust
TSX:REI.UN
|
CA |
|
Waskita Karya (Persero) Tbk PT
IDX:WSKT
|
ID |
Income Statement
Earnings Waterfall
Asiro Inc
Income Statement
Asiro Inc
| Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
|
| Revenue |
2 229
N/A
|
2 214
-1%
|
2 601
+17%
|
1 553
-40%
|
1 688
+9%
|
1 838
+9%
|
2 019
+10%
|
2 202
+9%
|
2 403
+9%
|
2 667
+11%
|
2 952
+11%
|
3 198
+8%
|
3 477
+9%
|
3 838
+10%
|
4 216
+10%
|
4 798
+14%
|
5 413
+13%
|
6 016
+11%
|
6 488
+8%
|
6 647
+2%
|
6 739
+1%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(1 152)
|
(1 121)
|
(1 319)
|
(768)
|
(817)
|
(888)
|
(991)
|
(1 148)
|
(1 333)
|
(1 547)
|
(1 785)
|
(1 941)
|
(2 176)
|
(2 444)
|
(2 673)
|
(3 037)
|
(3 285)
|
(3 607)
|
(3 903)
|
(4 023)
|
(4 214)
|
|
| Gross Profit |
1 077
N/A
|
1 093
+1%
|
1 282
+17%
|
784
-39%
|
871
+11%
|
951
+9%
|
1 028
+8%
|
1 054
+3%
|
1 070
+2%
|
1 120
+5%
|
1 167
+4%
|
1 257
+8%
|
1 301
+4%
|
1 394
+7%
|
1 543
+11%
|
1 762
+14%
|
2 128
+21%
|
2 409
+13%
|
2 585
+7%
|
2 625
+2%
|
2 525
-4%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(566)
|
(565)
|
(684)
|
(425)
|
(453)
|
(482)
|
(512)
|
(572)
|
(651)
|
(819)
|
(953)
|
(1 070)
|
(1 293)
|
(1 298)
|
(1 305)
|
(1 230)
|
(1 290)
|
(1 188)
|
(1 207)
|
(1 205)
|
(1 228)
|
|
| Selling, General & Administrative |
(566)
|
(566)
|
(685)
|
(398)
|
(456)
|
(485)
|
(515)
|
(536)
|
(658)
|
(826)
|
(960)
|
(997)
|
(1 190)
|
(1 205)
|
(1 220)
|
(1 161)
|
(1 248)
|
(1 208)
|
(1 220)
|
(1 130)
|
(1 237)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(84)
|
0
|
|
| Other Operating Expenses |
0
|
1
|
1
|
0
|
3
|
3
|
3
|
7
|
8
|
7
|
7
|
4
|
(102)
|
(93)
|
(86)
|
31
|
(42)
|
20
|
13
|
9
|
9
|
|
| Operating Income |
511
N/A
|
528
+3%
|
598
+13%
|
359
-40%
|
418
+16%
|
469
+12%
|
516
+10%
|
482
-7%
|
420
-13%
|
301
-28%
|
214
-29%
|
186
-13%
|
8
-96%
|
96
+1 101%
|
239
+149%
|
532
+123%
|
838
+58%
|
1 221
+46%
|
1 378
+13%
|
1 420
+3%
|
1 297
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(14)
|
(15)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
(1)
|
(133)
|
(138)
|
(204)
|
(204)
|
(203)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
497
N/A
|
514
+3%
|
583
+13%
|
354
-39%
|
413
+16%
|
464
+12%
|
511
+10%
|
477
-7%
|
412
-14%
|
293
-29%
|
204
-31%
|
43
-79%
|
(140)
N/A
|
(120)
+15%
|
23
N/A
|
319
+1 270%
|
829
+160%
|
1 213
+46%
|
1 371
+13%
|
1 415
+3%
|
1 293
-9%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(183)
|
(184)
|
(205)
|
(126)
|
(138)
|
(152)
|
(177)
|
(147)
|
(142)
|
(117)
|
(92)
|
(82)
|
(68)
|
(102)
|
(148)
|
(191)
|
(303)
|
(399)
|
(458)
|
(464)
|
(433)
|
|
| Income from Continuing Operations |
314
|
330
|
378
|
229
|
274
|
312
|
334
|
331
|
270
|
176
|
111
|
(38)
|
(208)
|
(222)
|
(124)
|
128
|
526
|
813
|
913
|
951
|
860
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
20
|
27
|
27
|
26
|
23
|
19
|
12
|
14
|
13
|
16
|
27
|
33
|
39
|
|
| Net Income (Common) |
314
N/A
|
330
+5%
|
378
+15%
|
229
-40%
|
274
+20%
|
312
+14%
|
341
+9%
|
344
+1%
|
291
-15%
|
204
-30%
|
138
-32%
|
(12)
N/A
|
(185)
-1 396%
|
(203)
-9%
|
(112)
+45%
|
142
N/A
|
539
+279%
|
870
+61%
|
980
+13%
|
1 024
+4%
|
938
-8%
|
|
| EPS (Diluted) |
45.99
N/A
|
48.36
+5%
|
54.07
+12%
|
32.34
-40%
|
36.1
+12%
|
46.58
+29%
|
45.16
-3%
|
45.35
+0%
|
38.22
-16%
|
28.28
-26%
|
19.07
-33%
|
-1.69
N/A
|
-25.63
-1 417%
|
-27.88
-9%
|
-15.41
+45%
|
19.6
N/A
|
74.07
+278%
|
119.4
+61%
|
134.46
+13%
|
140.51
+4%
|
130.06
-7%
|
|