Sincere Co Ltd
TSE:7782
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sincere Co Ltd
TSE:7782
|
JP |
|
I
|
iLearningEngines Inc
OTC:AILEQ
|
US |
|
Maan Aluminium Ltd
NSE:MAANALU
|
IN |
|
Korn Ferry
NYSE:KFY
|
US |
|
E
|
Erin Energy Corp
OTC:ERINQ
|
US |
|
Z
|
Zhejiang Xinao Textiles Inc
SSE:603889
|
CN |
Income Statement
Earnings Waterfall
Sincere Co Ltd
Income Statement
Sincere Co Ltd
| 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 |
9
|
6
|
7
|
9
|
10
|
9
|
8
|
8
|
7
|
5
|
4
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
9
|
11
|
13
|
15
|
17
|
19
|
0
|
0
|
0
|
|
| Revenue |
4 376
N/A
|
4 343
-1%
|
4 219
-3%
|
4 267
+1%
|
4 117
-3%
|
4 183
+2%
|
4 267
+2%
|
4 224
-1%
|
4 404
+4%
|
4 369
-1%
|
4 269
-2%
|
4 124
-3%
|
3 984
-3%
|
4 188
+5%
|
4 242
+1%
|
4 462
+5%
|
4 517
+1%
|
4 557
+1%
|
4 897
+7%
|
5 255
+7%
|
5 564
+6%
|
5 586
+0%
|
5 815
+4%
|
5 848
+1%
|
5 864
+0%
|
5 961
+2%
|
5 900
-1%
|
5 998
+2%
|
6 350
+6%
|
6 539
+3%
|
6 576
+1%
|
7 001
+6%
|
7 113
+2%
|
7 456
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 055)
|
(3 076)
|
(3 039)
|
(3 077)
|
(2 929)
|
(2 952)
|
(3 002)
|
(2 901)
|
(3 047)
|
(3 053)
|
(2 938)
|
(2 884)
|
(2 761)
|
(2 862)
|
(2 905)
|
(3 045)
|
(3 090)
|
(3 180)
|
(3 479)
|
(3 792)
|
(4 122)
|
(4 183)
|
(4 311)
|
(4 288)
|
(4 171)
|
(4 118)
|
(4 047)
|
(4 080)
|
(4 292)
|
(4 442)
|
(4 384)
|
(4 697)
|
(4 815)
|
(5 077)
|
|
| Gross Profit |
1 321
N/A
|
1 268
-4%
|
1 179
-7%
|
1 190
+1%
|
1 188
0%
|
1 231
+4%
|
1 266
+3%
|
1 323
+5%
|
1 357
+3%
|
1 316
-3%
|
1 330
+1%
|
1 240
-7%
|
1 223
-1%
|
1 326
+8%
|
1 337
+1%
|
1 417
+6%
|
1 427
+1%
|
1 377
-3%
|
1 418
+3%
|
1 462
+3%
|
1 443
-1%
|
1 402
-3%
|
1 504
+7%
|
1 560
+4%
|
1 693
+9%
|
1 843
+9%
|
1 853
+1%
|
1 918
+4%
|
2 057
+7%
|
2 097
+2%
|
2 192
+5%
|
2 304
+5%
|
2 298
0%
|
2 379
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(901)
|
(997)
|
(1 103)
|
(1 178)
|
(1 226)
|
(1 218)
|
(1 190)
|
(1 174)
|
(1 178)
|
(1 172)
|
(1 175)
|
(1 140)
|
(1 117)
|
(1 116)
|
(1 118)
|
(1 164)
|
(1 185)
|
(1 272)
|
(1 303)
|
(1 308)
|
(1 285)
|
(1 251)
|
(1 298)
|
(1 340)
|
(1 416)
|
(1 463)
|
(1 499)
|
(1 536)
|
(1 580)
|
(1 615)
|
(1 625)
|
(1 726)
|
(1 801)
|
(1 854)
|
|
| Selling, General & Administrative |
(901)
|
(997)
|
(1 103)
|
(1 177)
|
(1 226)
|
(1 218)
|
(1 190)
|
(1 174)
|
(1 178)
|
(1 172)
|
(1 175)
|
(1 140)
|
(1 117)
|
(1 116)
|
(1 118)
|
(1 164)
|
(1 185)
|
(1 272)
|
(1 303)
|
(1 308)
|
(1 285)
|
(1 251)
|
(1 298)
|
(1 340)
|
(1 416)
|
(1 463)
|
(1 499)
|
(1 536)
|
(1 580)
|
(1 615)
|
(1 625)
|
(1 726)
|
(1 801)
|
(1 854)
|
|
| Other Operating Expenses |
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 |
419
N/A
|
270
-36%
|
77
-72%
|
12
-84%
|
(38)
N/A
|
13
N/A
|
75
+483%
|
149
+98%
|
179
+20%
|
144
-19%
|
156
+8%
|
100
-36%
|
106
+6%
|
210
+97%
|
219
+4%
|
254
+16%
|
242
-5%
|
105
-57%
|
116
+10%
|
155
+34%
|
157
+2%
|
151
-4%
|
206
+36%
|
220
+7%
|
277
+26%
|
381
+38%
|
354
-7%
|
382
+8%
|
477
+25%
|
482
+1%
|
568
+18%
|
578
+2%
|
498
-14%
|
525
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(98)
|
(15)
|
(43)
|
(69)
|
(46)
|
(39)
|
(31)
|
(8)
|
(10)
|
(9)
|
(7)
|
(1)
|
5
|
11
|
0
|
(9)
|
(11)
|
(7)
|
8
|
16
|
19
|
33
|
36
|
16
|
1
|
(3)
|
(2)
|
(4)
|
2
|
(18)
|
(31)
|
(12)
|
(13)
|
(6)
|
|
| Non-Reccuring Items |
118
|
112
|
68
|
79
|
60
|
33
|
48
|
22
|
6
|
10
|
15
|
7
|
0
|
(2)
|
(5)
|
1
|
8
|
12
|
34
|
30
|
40
|
(76)
|
(44)
|
20
|
22
|
70
|
54
|
(0)
|
(34)
|
6
|
(5)
|
(16)
|
10
|
(66)
|
|
| Total Other Income |
(24)
|
(27)
|
(24)
|
(30)
|
(10)
|
11
|
12
|
20
|
(0)
|
8
|
6
|
2
|
(2)
|
(4)
|
(4)
|
(3)
|
5
|
10
|
11
|
14
|
9
|
5
|
(32)
|
(38)
|
(38)
|
(1)
|
(1)
|
2
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(2)
|
|
| Pre-Tax Income |
415
N/A
|
340
-18%
|
77
-77%
|
(7)
N/A
|
(33)
-369%
|
18
N/A
|
104
+477%
|
183
+76%
|
175
-5%
|
153
-13%
|
169
+11%
|
108
-37%
|
110
+2%
|
216
+97%
|
211
-2%
|
243
+15%
|
245
+1%
|
121
-51%
|
168
+39%
|
214
+27%
|
226
+6%
|
113
-50%
|
166
+47%
|
218
+32%
|
262
+20%
|
446
+70%
|
405
-9%
|
380
-6%
|
445
+17%
|
468
+5%
|
529
+13%
|
548
+4%
|
491
-10%
|
450
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(122)
|
(120)
|
(44)
|
(18)
|
(10)
|
(2)
|
(25)
|
(54)
|
(64)
|
(77)
|
(84)
|
(57)
|
(45)
|
(73)
|
(72)
|
(86)
|
(88)
|
(37)
|
(50)
|
(73)
|
(82)
|
(47)
|
(62)
|
(72)
|
(85)
|
(151)
|
(150)
|
(149)
|
(163)
|
(159)
|
(173)
|
(171)
|
(161)
|
(185)
|
|
| Income from Continuing Operations |
293
|
219
|
33
|
(25)
|
(43)
|
16
|
79
|
129
|
111
|
76
|
86
|
51
|
65
|
142
|
139
|
156
|
157
|
84
|
119
|
141
|
143
|
66
|
104
|
146
|
177
|
295
|
255
|
231
|
282
|
309
|
356
|
377
|
330
|
264
|
|
| Income to Minority Interest |
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
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
293
N/A
|
219
-25%
|
33
-85%
|
(25)
N/A
|
(43)
-76%
|
16
N/A
|
79
+401%
|
129
+62%
|
111
-14%
|
76
-31%
|
86
+12%
|
51
-41%
|
65
+28%
|
142
+119%
|
139
-2%
|
156
+12%
|
157
+1%
|
84
-47%
|
119
+41%
|
141
+19%
|
143
+2%
|
66
-54%
|
104
+57%
|
146
+41%
|
177
+21%
|
295
+67%
|
247
-16%
|
224
-10%
|
275
+23%
|
302
+10%
|
356
+18%
|
377
+6%
|
330
-12%
|
264
-20%
|
|
| EPS (Diluted) |
42.5
N/A
|
31.56
-26%
|
4.79
-85%
|
-3.57
N/A
|
-6.48
-82%
|
2.33
N/A
|
12.65
+443%
|
20.53
+62%
|
17.7
-14%
|
12.15
-31%
|
13.64
+12%
|
8.08
-41%
|
10.38
+28%
|
22.7
+119%
|
22.06
-3%
|
24.86
+13%
|
24.95
+0%
|
13.32
-47%
|
18.83
+41%
|
22.27
+18%
|
22.66
+2%
|
10.46
-54%
|
16.43
+57%
|
23.01
+40%
|
27.74
+21%
|
46.47
+68%
|
38.89
-16%
|
34.96
-10%
|
42.9
+23%
|
47.24
+10%
|
55.56
+18%
|
58.03
+4%
|
50.5
-13%
|
40.72
-19%
|
|