Launch Tech Co Ltd
HKEX:2488
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Launch Tech Co Ltd
HKEX:2488
|
CN |
|
N
|
Ningxia Younglight Chemicals Co Ltd
SZSE:000635
|
CN |
Income Statement
Earnings Waterfall
Launch Tech Co Ltd
Income Statement
Launch Tech Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
17
|
0
|
15
|
0
|
17
|
0
|
23
|
0
|
20
|
0
|
14
|
0
|
0
|
16
|
0
|
14
|
0
|
0
|
|
| Revenue |
209
N/A
|
235
+12%
|
269
+14%
|
267
-1%
|
278
+4%
|
293
+5%
|
298
+2%
|
315
+6%
|
343
+9%
|
346
+1%
|
343
-1%
|
355
+4%
|
304
-14%
|
323
+6%
|
348
+8%
|
369
+6%
|
413
+12%
|
420
+2%
|
450
+7%
|
447
-1%
|
439
-2%
|
415
-5%
|
393
-5%
|
407
+3%
|
462
+14%
|
527
+14%
|
580
+10%
|
619
+7%
|
661
+7%
|
487
-26%
|
978
+101%
|
914
-7%
|
1 049
+15%
|
1 050
+0%
|
942
-10%
|
908
-4%
|
1 069
+18%
|
1 320
+23%
|
1 345
+2%
|
1 253
-7%
|
721
-42%
|
1 598
+122%
|
1 772
+11%
|
1 882
+6%
|
1 865
-1%
|
2 109
+13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(97)
|
(113)
|
(132)
|
(133)
|
(145)
|
(151)
|
(153)
|
(163)
|
(180)
|
(183)
|
(180)
|
(182)
|
(141)
|
(153)
|
(170)
|
(187)
|
(184)
|
(183)
|
(200)
|
(200)
|
(229)
|
(216)
|
(200)
|
(208)
|
(257)
|
(300)
|
(332)
|
(352)
|
(383)
|
(281)
|
(540)
|
(514)
|
(617)
|
(622)
|
(532)
|
(526)
|
(590)
|
(765)
|
(817)
|
(777)
|
(443)
|
(912)
|
(947)
|
(987)
|
(934)
|
(1 110)
|
|
| Gross Profit |
112
N/A
|
123
+10%
|
137
+12%
|
133
-3%
|
133
0%
|
141
+6%
|
145
+2%
|
152
+5%
|
163
+7%
|
163
+0%
|
163
0%
|
174
+7%
|
163
-6%
|
171
+5%
|
178
+4%
|
182
+2%
|
229
+26%
|
237
+4%
|
250
+6%
|
247
-1%
|
209
-15%
|
200
-5%
|
193
-3%
|
199
+3%
|
205
+3%
|
227
+11%
|
247
+9%
|
266
+8%
|
278
+4%
|
206
-26%
|
438
+113%
|
400
-9%
|
431
+8%
|
428
-1%
|
409
-4%
|
382
-7%
|
479
+25%
|
554
+16%
|
528
-5%
|
476
-10%
|
279
-41%
|
686
+146%
|
825
+20%
|
895
+8%
|
931
+4%
|
999
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49)
|
(63)
|
(79)
|
(78)
|
(86)
|
(83)
|
(82)
|
(91)
|
(87)
|
(114)
|
(113)
|
(121)
|
(116)
|
(119)
|
(124)
|
(124)
|
(143)
|
(144)
|
(145)
|
(142)
|
(161)
|
(166)
|
(173)
|
(177)
|
(114)
|
(115)
|
(118)
|
(111)
|
(139)
|
(135)
|
(319)
|
(308)
|
(329)
|
(326)
|
(485)
|
(528)
|
(534)
|
(538)
|
(383)
|
(352)
|
(198)
|
(460)
|
(493)
|
(524)
|
(571)
|
(621)
|
|
| Selling, General & Administrative |
(47)
|
(56)
|
(68)
|
(78)
|
(82)
|
(84)
|
(87)
|
(85)
|
(114)
|
(117)
|
(116)
|
(123)
|
(103)
|
(106)
|
(107)
|
(104)
|
(119)
|
(122)
|
(125)
|
(124)
|
(133)
|
(139)
|
(146)
|
(152)
|
(113)
|
(130)
|
(140)
|
(155)
|
(131)
|
(135)
|
(199)
|
(215)
|
(213)
|
(156)
|
(257)
|
(263)
|
(286)
|
(297)
|
(203)
|
(198)
|
(131)
|
(297)
|
(345)
|
(343)
|
(399)
|
(414)
|
|
| Research & Development |
(5)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(10)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(3)
|
(15)
|
(17)
|
(20)
|
(7)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(20)
|
(20)
|
(22)
|
(23)
|
(22)
|
(28)
|
0
|
(71)
|
0
|
(98)
|
(223)
|
(174)
|
(299)
|
(200)
|
(271)
|
(164)
|
(179)
|
(82)
|
(152)
|
(181)
|
(185)
|
(209)
|
(201)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
0
|
(70)
|
0
|
(98)
|
0
|
(82)
|
0
|
(47)
|
0
|
0
|
(37)
|
0
|
(34)
|
0
|
(31)
|
|
| Other Operating Expenses |
3
|
(2)
|
(7)
|
7
|
4
|
9
|
15
|
2
|
36
|
12
|
12
|
12
|
(0)
|
1
|
0
|
0
|
(9)
|
(6)
|
(3)
|
(2)
|
(11)
|
(10)
|
(9)
|
(6)
|
19
|
37
|
44
|
66
|
19
|
0
|
17
|
(93)
|
52
|
53
|
45
|
35
|
34
|
30
|
31
|
25
|
15
|
27
|
32
|
38
|
37
|
26
|
|
| Operating Income |
63
N/A
|
59
-6%
|
58
-3%
|
55
-4%
|
47
-15%
|
58
+24%
|
63
+8%
|
61
-2%
|
76
+24%
|
49
-36%
|
49
+0%
|
53
+7%
|
47
-10%
|
51
+8%
|
54
+6%
|
58
+8%
|
85
+46%
|
93
+9%
|
106
+14%
|
105
-1%
|
48
-54%
|
34
-30%
|
20
-41%
|
22
+9%
|
91
+319%
|
113
+23%
|
129
+15%
|
156
+21%
|
138
-11%
|
71
-49%
|
119
+67%
|
92
-23%
|
102
+11%
|
102
+1%
|
(76)
N/A
|
(146)
-93%
|
(56)
+62%
|
16
N/A
|
144
+791%
|
123
-15%
|
80
-35%
|
227
+183%
|
332
+46%
|
371
+12%
|
360
-3%
|
378
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(14)
|
(8)
|
(11)
|
(12)
|
(12)
|
(25)
|
(8)
|
(19)
|
(26)
|
(28)
|
(28)
|
(25)
|
(24)
|
(24)
|
(25)
|
(23)
|
(20)
|
(21)
|
(18)
|
(35)
|
(32)
|
(18)
|
(12)
|
(31)
|
(21)
|
(40)
|
(39)
|
(24)
|
(14)
|
(1)
|
(11)
|
(2)
|
12
|
(2)
|
(11)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(18)
|
(21)
|
(8)
|
(29)
|
(33)
|
(22)
|
(21)
|
(18)
|
(13)
|
(12)
|
(43)
|
(66)
|
(31)
|
31
|
(15)
|
|
| 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
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(3)
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(21)
|
(16)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
3
|
(1)
|
1
|
1
|
1
|
(2)
|
2
|
(0)
|
0
|
0
|
(1)
|
(3)
|
1
|
0
|
|
| Pre-Tax Income |
59
N/A
|
55
-6%
|
52
-6%
|
49
-7%
|
39
-20%
|
47
+22%
|
50
+6%
|
50
+0%
|
41
-17%
|
38
-7%
|
39
+1%
|
39
-1%
|
39
+1%
|
40
+3%
|
42
+5%
|
47
+10%
|
61
+32%
|
64
+4%
|
71
+11%
|
67
-5%
|
20
-70%
|
6
-71%
|
(5)
N/A
|
(2)
+59%
|
67
N/A
|
87
+30%
|
106
+22%
|
135
+27%
|
117
-13%
|
45
-62%
|
63
+41%
|
40
-37%
|
63
+58%
|
81
+29%
|
(136)
N/A
|
(200)
-48%
|
(119)
+40%
|
(46)
+61%
|
102
N/A
|
96
-6%
|
67
-30%
|
173
+157%
|
263
+52%
|
349
+33%
|
391
+12%
|
353
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(7)
|
(8)
|
(6)
|
1
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
2
|
3
|
4
|
5
|
(0)
|
(2)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(7)
|
(9)
|
(9)
|
(12)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(2)
|
(10)
|
(9)
|
(2)
|
(4)
|
(6)
|
(8)
|
(6)
|
(4)
|
|
| Income from Continuing Operations |
52
|
48
|
45
|
42
|
40
|
47
|
49
|
48
|
37
|
35
|
37
|
38
|
41
|
43
|
46
|
51
|
61
|
62
|
67
|
62
|
13
|
(0)
|
(11)
|
(9)
|
62
|
81
|
98
|
126
|
105
|
44
|
60
|
37
|
59
|
77
|
(137)
|
(202)
|
(120)
|
(48)
|
92
|
87
|
65
|
169
|
256
|
341
|
385
|
349
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
|
| Net Income (Common) |
52
N/A
|
48
-7%
|
45
-7%
|
42
-5%
|
40
-6%
|
47
+18%
|
49
+5%
|
48
-4%
|
37
-22%
|
35
-5%
|
37
+4%
|
38
+2%
|
41
+10%
|
43
+5%
|
46
+7%
|
51
+11%
|
61
+19%
|
62
+1%
|
67
+7%
|
62
-8%
|
13
-79%
|
(0)
N/A
|
(11)
-5 400%
|
(9)
+23%
|
62
N/A
|
81
+30%
|
98
+21%
|
126
+29%
|
105
-17%
|
44
-59%
|
60
+38%
|
37
-38%
|
59
+58%
|
77
+31%
|
(137)
N/A
|
(202)
-47%
|
(120)
+40%
|
(48)
+60%
|
92
N/A
|
87
-6%
|
65
-25%
|
169
+160%
|
256
+52%
|
340
+32%
|
382
+12%
|
344
-10%
|
|
| EPS (Diluted) |
0.19
N/A
|
0.17
-11%
|
0.15
-12%
|
0.13
-13%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.12
-20%
|
0.11
-8%
|
0.11
N/A
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.18
+20%
|
0.18
N/A
|
0.19
+6%
|
0.18
-5%
|
0.04
-78%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.17
N/A
|
0.22
+29%
|
0.27
+23%
|
0.35
+30%
|
0.29
-17%
|
0.11
-62%
|
0.15
+36%
|
0.08
-47%
|
0.13
+63%
|
0.17
+31%
|
-0.26
N/A
|
-0.46
-77%
|
-0.28
+39%
|
-0.11
+61%
|
0.21
N/A
|
0.2
-5%
|
0.15
-25%
|
0.39
+160%
|
0.61
+56%
|
0.82
+34%
|
0.92
+12%
|
0.83
-10%
|
|