Tycoons Group Enterprise Co Ltd
TWSE:2022
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tycoons Group Enterprise Co Ltd
TWSE:2022
|
TW |
|
I
|
Indigo Exploration Inc
XTSX:IXI
|
CA |
|
Toro Co
NYSE:TTC
|
US |
|
K
|
Krynicki Recykling SA
WSE:KRC
|
PL |
|
S
|
Sapura Industrial Bhd
KLSE:SAPIND
|
MY |
|
MGIC Investment Corp
NYSE:MTG
|
US |
|
Agilyx AS
OTC:AGXXF
|
NO |
|
B
|
Beamr Imaging Ltd
NASDAQ:BMR
|
IL |
|
Geomatec Co Ltd
TSE:6907
|
JP |
Income Statement
Earnings Waterfall
Tycoons Group Enterprise Co Ltd
Income Statement
Tycoons Group Enterprise Co Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
350
|
324
|
293
|
251
|
201
|
184
|
183
|
189
|
179
|
160
|
146
|
131
|
140
|
0
|
104
|
100
|
115
|
0
|
84
|
86
|
107
|
108
|
105
|
102
|
113
|
118
|
120
|
138
|
151
|
161
|
176
|
180
|
184
|
185
|
187
|
190
|
0
|
0
|
84
|
64
|
0
|
0
|
0
|
0
|
0
|
20
|
37
|
51
|
65
|
57
|
51
|
51
|
49
|
49
|
53
|
57
|
66
|
77
|
83
|
84
|
81
|
74
|
78
|
86
|
95
|
96
|
86
|
75
|
|
| Revenue |
11 677
N/A
|
9 377
-20%
|
6 363
-32%
|
5 812
-9%
|
6 530
+12%
|
6 826
+5%
|
7 781
+14%
|
7 837
+1%
|
8 126
+4%
|
9 114
+12%
|
9 902
+9%
|
10 315
+4%
|
10 935
+6%
|
10 918
0%
|
10 531
-4%
|
10 693
+2%
|
11 094
+4%
|
10 784
-3%
|
10 806
+0%
|
10 658
-1%
|
10 145
-5%
|
9 417
-7%
|
9 261
-2%
|
8 672
-6%
|
9 007
+4%
|
8 700
-3%
|
8 274
-5%
|
8 263
0%
|
7 488
-9%
|
7 311
-2%
|
7 268
-1%
|
7 053
-3%
|
6 966
-1%
|
6 865
-1%
|
6 744
-2%
|
7 270
+8%
|
7 834
+8%
|
8 464
+8%
|
9 514
+12%
|
10 225
+7%
|
11 117
+9%
|
11 989
+8%
|
11 936
0%
|
11 597
-3%
|
11 519
-1%
|
10 449
-9%
|
9 861
-6%
|
9 126
-7%
|
7 930
-13%
|
8 760
+10%
|
9 888
+13%
|
10 397
+5%
|
10 700
+3%
|
10 082
-6%
|
9 630
-4%
|
9 484
-2%
|
9 574
+1%
|
9 309
-3%
|
8 690
-7%
|
8 717
+0%
|
8 420
-3%
|
8 394
0%
|
8 151
-3%
|
7 829
-4%
|
8 004
+2%
|
8 195
+2%
|
8 251
+1%
|
8 815
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 940)
|
(9 560)
|
(7 789)
|
(7 380)
|
(7 187)
|
(6 548)
|
(6 886)
|
(7 058)
|
(7 201)
|
(8 150)
|
(8 811)
|
(9 116)
|
(9 837)
|
(10 105)
|
(10 059)
|
(10 562)
|
(10 837)
|
(10 683)
|
(10 551)
|
(10 281)
|
(9 803)
|
(8 987)
|
(8 875)
|
(8 207)
|
(8 429)
|
(8 183)
|
(7 831)
|
(7 929)
|
(7 310)
|
(7 040)
|
(6 858)
|
(6 498)
|
(6 259)
|
(6 140)
|
(6 148)
|
(6 656)
|
(7 159)
|
(7 818)
|
(8 776)
|
(9 486)
|
(10 502)
|
(11 336)
|
(11 331)
|
(11 260)
|
(11 269)
|
(10 305)
|
(9 702)
|
(8 726)
|
(7 397)
|
(7 815)
|
(8 680)
|
(9 023)
|
(9 294)
|
(8 954)
|
(8 733)
|
(8 806)
|
(8 956)
|
(8 625)
|
(7 946)
|
(7 826)
|
(7 233)
|
(7 253)
|
(7 063)
|
(6 995)
|
(7 341)
|
(7 527)
|
(7 530)
|
(7 831)
|
|
| Gross Profit |
737
N/A
|
(183)
N/A
|
(1 426)
-679%
|
(1 568)
-10%
|
(657)
+58%
|
279
N/A
|
894
+221%
|
779
-13%
|
925
+19%
|
965
+4%
|
1 092
+13%
|
1 199
+10%
|
1 098
-8%
|
813
-26%
|
472
-42%
|
130
-72%
|
257
+97%
|
102
-61%
|
255
+151%
|
377
+48%
|
342
-9%
|
431
+26%
|
386
-10%
|
466
+21%
|
578
+24%
|
517
-10%
|
444
-14%
|
334
-25%
|
178
-47%
|
272
+53%
|
411
+51%
|
555
+35%
|
707
+27%
|
725
+3%
|
596
-18%
|
614
+3%
|
675
+10%
|
646
-4%
|
738
+14%
|
739
+0%
|
615
-17%
|
653
+6%
|
605
-7%
|
337
-44%
|
250
-26%
|
145
-42%
|
158
+9%
|
400
+153%
|
533
+33%
|
945
+77%
|
1 207
+28%
|
1 374
+14%
|
1 406
+2%
|
1 128
-20%
|
897
-21%
|
678
-24%
|
618
-9%
|
684
+11%
|
744
+9%
|
891
+20%
|
1 187
+33%
|
1 142
-4%
|
1 088
-5%
|
834
-23%
|
663
-21%
|
667
+1%
|
721
+8%
|
984
+37%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(742)
|
(695)
|
(681)
|
(678)
|
(928)
|
(916)
|
(821)
|
(814)
|
(534)
|
(601)
|
(638)
|
(640)
|
(704)
|
(623)
|
(628)
|
(578)
|
(605)
|
(582)
|
(540)
|
(587)
|
(545)
|
(617)
|
(586)
|
(580)
|
(534)
|
(553)
|
(552)
|
(568)
|
(559)
|
(623)
|
(554)
|
(536)
|
(537)
|
(424)
|
(425)
|
(443)
|
(505)
|
(507)
|
(497)
|
(483)
|
(548)
|
(544)
|
(543)
|
(535)
|
(514)
|
(490)
|
(472)
|
(445)
|
(415)
|
(435)
|
(456)
|
(470)
|
(485)
|
(690)
|
(680)
|
(711)
|
(498)
|
(604)
|
(668)
|
(754)
|
(784)
|
(739)
|
(756)
|
(724)
|
(833)
|
(869)
|
(869)
|
(874)
|
|
| Selling, General & Administrative |
(705)
|
(660)
|
(649)
|
(647)
|
(899)
|
(875)
|
(783)
|
(775)
|
(505)
|
(574)
|
(608)
|
(612)
|
(676)
|
(599)
|
(614)
|
(568)
|
(578)
|
(544)
|
(540)
|
(587)
|
(544)
|
(532)
|
(504)
|
(499)
|
(534)
|
(553)
|
(552)
|
(568)
|
(559)
|
(555)
|
(554)
|
(536)
|
(537)
|
(531)
|
(538)
|
(550)
|
(505)
|
(507)
|
(497)
|
(483)
|
(543)
|
(536)
|
(532)
|
(522)
|
(503)
|
(481)
|
(464)
|
(437)
|
(406)
|
(424)
|
(446)
|
(460)
|
(477)
|
(482)
|
(472)
|
(502)
|
(489)
|
(594)
|
(660)
|
(749)
|
(772)
|
(725)
|
(735)
|
(705)
|
(823)
|
(860)
|
(862)
|
(863)
|
|
| Research & Development |
(36)
|
(35)
|
(32)
|
(31)
|
(28)
|
(26)
|
(23)
|
(24)
|
(29)
|
(26)
|
(30)
|
(29)
|
(28)
|
(20)
|
(14)
|
(7)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(8)
|
(11)
|
(13)
|
(11)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(4)
|
(4)
|
(5)
|
(9)
|
0
|
(8)
|
(6)
|
(12)
|
(14)
|
(17)
|
(19)
|
(10)
|
(8)
|
(6)
|
(10)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(39)
|
0
|
0
|
0
|
(84)
|
(81)
|
(81)
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
107
|
113
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(203)
|
(203)
|
(203)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(878)
-17 452%
|
(2 107)
-140%
|
(2 246)
-7%
|
(1 585)
+29%
|
(637)
+60%
|
73
N/A
|
(35)
N/A
|
391
N/A
|
364
-7%
|
454
+25%
|
558
+23%
|
393
-30%
|
190
-52%
|
(156)
N/A
|
(448)
-188%
|
(348)
+22%
|
(481)
-38%
|
(285)
+41%
|
(210)
+26%
|
(203)
+3%
|
(186)
+8%
|
(200)
-7%
|
(115)
+43%
|
44
N/A
|
(36)
N/A
|
(108)
-201%
|
(234)
-117%
|
(381)
-63%
|
(351)
+8%
|
(144)
+59%
|
19
N/A
|
170
+801%
|
302
+77%
|
171
-44%
|
171
+0%
|
170
-1%
|
139
-18%
|
241
+73%
|
256
+6%
|
67
-74%
|
109
+61%
|
62
-43%
|
(198)
N/A
|
(263)
-33%
|
(345)
-31%
|
(314)
+9%
|
(45)
+86%
|
118
N/A
|
510
+333%
|
751
+47%
|
904
+20%
|
921
+2%
|
439
-52%
|
217
-50%
|
(33)
N/A
|
120
N/A
|
80
-33%
|
76
-6%
|
136
+80%
|
404
+196%
|
403
0%
|
331
-18%
|
110
-67%
|
(170)
N/A
|
(201)
-18%
|
(148)
+27%
|
111
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(182)
|
(285)
|
(247)
|
(215)
|
(236)
|
(244)
|
(180)
|
(105)
|
(3)
|
(37)
|
(61)
|
(234)
|
(245)
|
(166)
|
(220)
|
2
|
(60)
|
144
|
34
|
(59)
|
(207)
|
(335)
|
(108)
|
(107)
|
(33)
|
(70)
|
(118)
|
(203)
|
(198)
|
(234)
|
(202)
|
(146)
|
(155)
|
(148)
|
(158)
|
(151)
|
(108)
|
(66)
|
(57)
|
(44)
|
(134)
|
(114)
|
(105)
|
(129)
|
(141)
|
(211)
|
(312)
|
(308)
|
(361)
|
(325)
|
(244)
|
(256)
|
(135)
|
(119)
|
(166)
|
(186)
|
(198)
|
(185)
|
(133)
|
(107)
|
(122)
|
(96)
|
(119)
|
(54)
|
(133)
|
(137)
|
(102)
|
(114)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(39)
|
0
|
(42)
|
(42)
|
(84)
|
0
|
0
|
0
|
0
|
(41)
|
(54)
|
(57)
|
(109)
|
0
|
(60)
|
(52)
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
(9)
|
(8)
|
(4)
|
0
|
5
|
(154)
|
(153)
|
(153)
|
(162)
|
|
| Gain/Loss on Disposition of Assets |
(19)
|
(13)
|
(4)
|
(6)
|
(7)
|
(5)
|
(1)
|
1
|
0
|
(3)
|
0
|
(15)
|
(15)
|
(14)
|
(17)
|
(2)
|
(4)
|
(5)
|
(7)
|
(21)
|
(31)
|
(34)
|
(31)
|
(17)
|
0
|
(1)
|
(1)
|
(7)
|
(19)
|
(21)
|
(19)
|
(127)
|
(215)
|
(214)
|
(223)
|
(111)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(2)
|
0
|
16
|
0
|
0
|
(3)
|
0
|
(1)
|
(5)
|
(41)
|
(45)
|
(45)
|
(42)
|
(21)
|
(20)
|
(16)
|
(9)
|
|
| Total Other Income |
23
|
24
|
30
|
19
|
(2)
|
14
|
11
|
35
|
26
|
37
|
5
|
(11)
|
24
|
(34)
|
(3)
|
(5)
|
22
|
(3)
|
(3)
|
(11)
|
1
|
14
|
13
|
24
|
43
|
30
|
35
|
26
|
16
|
29
|
25
|
163
|
162
|
150
|
149
|
8
|
70
|
200
|
248
|
255
|
234
|
68
|
80
|
72
|
(422)
|
(430)
|
(469)
|
(456)
|
38
|
9
|
(22)
|
(25)
|
(243)
|
18
|
10
|
36
|
45
|
117
|
139
|
119
|
138
|
37
|
62
|
50
|
29
|
22
|
22
|
36
|
|
| Pre-Tax Income |
(183)
N/A
|
(1 152)
-529%
|
(2 327)
-102%
|
(2 448)
-5%
|
(1 845)
+25%
|
(873)
+53%
|
(98)
+89%
|
(104)
-7%
|
414
N/A
|
361
-13%
|
398
+10%
|
299
-25%
|
154
-49%
|
(23)
N/A
|
(398)
-1 623%
|
(454)
-14%
|
(429)
+5%
|
(345)
+20%
|
(304)
+12%
|
(343)
-13%
|
(524)
-53%
|
(542)
-3%
|
(327)
+40%
|
(215)
+34%
|
52
N/A
|
(118)
N/A
|
(247)
-108%
|
(475)
-93%
|
(691)
-45%
|
(576)
+17%
|
(400)
+31%
|
(143)
+64%
|
70
N/A
|
89
+28%
|
(61)
N/A
|
(82)
-35%
|
132
N/A
|
273
+107%
|
431
+58%
|
467
+8%
|
168
-64%
|
63
-63%
|
38
-40%
|
(255)
N/A
|
(827)
-224%
|
(987)
-19%
|
(1 097)
-11%
|
(809)
+26%
|
(206)
+75%
|
194
N/A
|
486
+150%
|
621
+28%
|
543
-13%
|
354
-35%
|
61
-83%
|
(183)
N/A
|
(27)
+85%
|
12
N/A
|
81
+558%
|
134
+67%
|
371
+176%
|
295
-20%
|
230
-22%
|
69
-70%
|
(449)
N/A
|
(489)
-9%
|
(397)
+19%
|
(139)
+65%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(13)
|
(6)
|
(4)
|
(3)
|
(0)
|
0
|
(0)
|
(2)
|
(7)
|
(15)
|
(21)
|
(5)
|
(2)
|
3
|
14
|
(8)
|
156
|
174
|
168
|
97
|
(66)
|
(85)
|
(84)
|
(36)
|
(24)
|
(22)
|
(16)
|
0
|
(22)
|
(26)
|
(56)
|
(109)
|
(112)
|
(120)
|
(117)
|
(31)
|
(32)
|
2
|
13
|
(6)
|
12
|
5
|
63
|
(67)
|
(81)
|
(99)
|
(146)
|
(14)
|
(23)
|
(39)
|
(58)
|
(70)
|
(56)
|
(29)
|
(36)
|
(32)
|
(42)
|
(63)
|
(48)
|
(28)
|
(33)
|
(44)
|
(17)
|
(45)
|
(32)
|
(12)
|
(38)
|
|
| Income from Continuing Operations |
(194)
|
(1 165)
|
(2 333)
|
(2 452)
|
(1 848)
|
(873)
|
(97)
|
(105)
|
411
|
354
|
383
|
278
|
149
|
(25)
|
(395)
|
(440)
|
(437)
|
(188)
|
(129)
|
(175)
|
(427)
|
(608)
|
(412)
|
(299)
|
16
|
(142)
|
(268)
|
(491)
|
(691)
|
(598)
|
(426)
|
(199)
|
(39)
|
(22)
|
(181)
|
(199)
|
100
|
242
|
432
|
479
|
162
|
75
|
43
|
(192)
|
(893)
|
(1 068)
|
(1 195)
|
(954)
|
(220)
|
171
|
447
|
563
|
472
|
297
|
32
|
(219)
|
(59)
|
(30)
|
18
|
86
|
343
|
262
|
186
|
52
|
(494)
|
(521)
|
(409)
|
(176)
|
|
| Income to Minority Interest |
(32)
|
174
|
408
|
440
|
383
|
199
|
35
|
24
|
(79)
|
(84)
|
(85)
|
(80)
|
(48)
|
(8)
|
82
|
112
|
86
|
37
|
19
|
30
|
91
|
137
|
85
|
61
|
(13)
|
22
|
48
|
78
|
110
|
79
|
40
|
(7)
|
(50)
|
(58)
|
(45)
|
(51)
|
(82)
|
(114)
|
(128)
|
(109)
|
(59)
|
(7)
|
15
|
56
|
221
|
239
|
243
|
202
|
34
|
(71)
|
(128)
|
(163)
|
(49)
|
(23)
|
54
|
114
|
(52)
|
(37)
|
(75)
|
(102)
|
(115)
|
(58)
|
7
|
117
|
329
|
290
|
211
|
56
|
|
| Net Income (Common) |
(226)
N/A
|
(991)
-338%
|
(1 925)
-94%
|
(2 012)
-5%
|
(1 465)
+27%
|
(674)
+54%
|
(63)
+91%
|
(80)
-29%
|
332
N/A
|
270
-19%
|
297
+10%
|
198
-33%
|
102
-48%
|
(33)
N/A
|
(313)
-844%
|
(328)
-5%
|
(352)
-7%
|
(151)
+57%
|
(111)
+27%
|
(145)
-31%
|
(336)
-132%
|
(471)
-40%
|
(327)
+31%
|
(238)
+27%
|
3
N/A
|
(120)
N/A
|
(220)
-83%
|
(413)
-88%
|
(581)
-41%
|
(518)
+11%
|
(386)
+26%
|
(206)
+47%
|
(90)
+56%
|
(81)
+10%
|
(225)
-180%
|
(250)
-11%
|
(90)
+64%
|
(21)
+77%
|
62
N/A
|
101
+63%
|
(51)
N/A
|
(115)
-126%
|
(78)
+33%
|
(243)
-213%
|
(786)
-223%
|
(873)
-11%
|
(952)
-9%
|
(753)
+21%
|
(186)
+75%
|
99
N/A
|
317
+221%
|
397
+25%
|
426
+7%
|
272
-36%
|
84
-69%
|
(107)
N/A
|
(120)
-12%
|
(71)
+41%
|
(61)
+14%
|
(19)
+69%
|
81
N/A
|
56
-30%
|
45
-19%
|
21
-54%
|
(165)
N/A
|
(231)
-40%
|
(197)
+14%
|
(120)
+39%
|
|
| EPS (Diluted) |
-0.91
N/A
|
-3.85
-323%
|
-7.49
-95%
|
-7.83
-5%
|
-5.7
+27%
|
-2.63
+54%
|
-0.25
+90%
|
-0.32
-28%
|
1.2
N/A
|
0.77
-36%
|
0.85
+10%
|
0.57
-33%
|
0.29
-49%
|
-0.1
N/A
|
-0.91
-810%
|
-0.95
-4%
|
-1.01
-6%
|
-0.38
+62%
|
-0.3
+21%
|
-0.37
-23%
|
-0.9
-143%
|
-1.1
-22%
|
-0.85
+23%
|
-0.61
+28%
|
0.01
N/A
|
-0.3
N/A
|
-0.55
-83%
|
-1.05
-91%
|
-1.48
-41%
|
-1.32
+11%
|
-0.98
+26%
|
-0.52
+47%
|
-0.23
+56%
|
-0.2
+13%
|
-0.57
-185%
|
-0.63
-11%
|
-0.23
+63%
|
-0.05
+78%
|
0.11
N/A
|
0.26
+136%
|
-0.1
N/A
|
-0.24
-140%
|
-0.16
+33%
|
-0.5
-212%
|
-1.63
-226%
|
-1.82
-12%
|
-1.98
-9%
|
-1.57
+21%
|
-0.55
+65%
|
0.21
N/A
|
0.67
+219%
|
0.83
+24%
|
1.26
+52%
|
0.57
-55%
|
0.18
-68%
|
-0.31
N/A
|
-0.35
-13%
|
-0.21
+40%
|
-0.25
-19%
|
-0.05
+80%
|
0.23
N/A
|
0.16
-30%
|
0.13
-19%
|
0.06
-54%
|
-0.49
N/A
|
-0.69
-41%
|
-0.59
+14%
|
-0.35
+41%
|
|