MREIT Inc
XPHS:MREIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MREIT Inc
XPHS:MREIT
|
PH |
|
Asahi Kasei Corp
TSE:3407
|
JP |
Income Statement
Earnings Waterfall
MREIT Inc
Income Statement
MREIT Inc
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
84
|
161
|
231
|
309
|
308
|
231
|
307
|
227
|
303
|
301
|
304
|
0
|
0
|
0
|
|
| Revenue |
3 073
N/A
|
3 966
+29%
|
4 172
+5%
|
3 649
-13%
|
3 783
+4%
|
3 010
-20%
|
4 157
+38%
|
3 163
-24%
|
4 194
+33%
|
4 160
-1%
|
4 513
+8%
|
4 778
+6%
|
5 108
+7%
|
5 532
+8%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(449)
|
(581)
|
(692)
|
(676)
|
(761)
|
(679)
|
(941)
|
(783)
|
(1 001)
|
(950)
|
(978)
|
(957)
|
(999)
|
(1 114)
|
|
| Gross Profit |
2 625
N/A
|
3 386
+29%
|
3 480
+3%
|
2 973
-15%
|
3 022
+2%
|
2 332
-23%
|
3 216
+38%
|
2 380
-26%
|
3 193
+34%
|
3 210
+1%
|
3 535
+10%
|
3 820
+8%
|
4 109
+8%
|
4 417
+7%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(22)
|
(32)
|
(37)
|
(37)
|
(50)
|
(39)
|
(62)
|
(34)
|
(48)
|
(52)
|
(92)
|
(93)
|
(90)
|
(89)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(25)
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(22)
|
(32)
|
(37)
|
(12)
|
(50)
|
(39)
|
(24)
|
(34)
|
(48)
|
(52)
|
(43)
|
(93)
|
(90)
|
(89)
|
|
| Operating Income |
2 603
N/A
|
3 354
+29%
|
3 443
+3%
|
2 935
-15%
|
2 972
+1%
|
2 292
-23%
|
3 154
+38%
|
2 346
-26%
|
3 145
+34%
|
3 158
+0%
|
3 443
+9%
|
3 728
+8%
|
4 019
+8%
|
4 328
+8%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
609
|
536
|
467
|
(3 108)
|
(3 100)
|
(3 012)
|
(2 975)
|
(2 900)
|
(2 962)
|
(2 971)
|
536
|
480
|
418
|
348
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
5
|
5
|
4
|
3
|
|
| Pre-Tax Income |
3 212
N/A
|
3 890
+21%
|
3 910
+1%
|
(172)
N/A
|
(128)
+26%
|
(718)
-462%
|
181
N/A
|
(551)
N/A
|
188
N/A
|
192
+2%
|
3 983
+1 974%
|
4 213
+6%
|
4 441
+5%
|
4 679
+5%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(42)
|
(42)
|
97
|
(4)
|
(6)
|
(8)
|
(13)
|
(12)
|
(14)
|
(12)
|
(10)
|
(9)
|
(8)
|
(6)
|
|
| Income from Continuing Operations |
3 171
|
3 848
|
4 008
|
(177)
|
(133)
|
(726)
|
168
|
(563)
|
174
|
180
|
3 974
|
4 204
|
4 433
|
4 673
|
|
| Net Income (Common) |
3 171
N/A
|
3 848
+21%
|
4 008
+4%
|
(177)
N/A
|
(133)
+24%
|
(726)
-445%
|
168
N/A
|
(563)
N/A
|
174
N/A
|
180
+4%
|
3 974
+2 107%
|
4 204
+6%
|
4 433
+5%
|
4 673
+5%
|
|
| EPS (Diluted) |
1.25
N/A
|
1.52
+22%
|
1.58
+4%
|
-0.07
N/A
|
-0.04
+43%
|
-0.26
-550%
|
0.06
N/A
|
-0.19
N/A
|
0.07
N/A
|
0.06
-14%
|
1.37
+2 183%
|
1.12
-18%
|
1.19
+6%
|
1.25
+5%
|
|