Microport Scientific Corp
HKEX:853
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Microport Scientific Corp
HKEX:853
|
CN |
|
EDAG Engineering Group AG
XETRA:ED4
|
CH |
|
Stadler Rail AG
OTC:SRAIF
|
CH |
|
Fuji Oil Holdings Inc
TSE:2607
|
JP |
|
B
|
Better Choice Company Inc
AMEX:SRXH
|
US |
|
Carl Zeiss Meditec AG
XETRA:AFX
|
DE |
|
Beijing New Space Technology Co Ltd
SSE:605178
|
CN |
|
Sartorius AG
XETRA:SRT
|
DE |
|
A
|
Apar Industries Ltd
NSE:APARINDS
|
IN |
Income Statement
Earnings Waterfall
Microport Scientific Corp
Income Statement
Microport Scientific Corp
| Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
7
|
13
|
15
|
21
|
22
|
23
|
29
|
37
|
28
|
25
|
39
|
39
|
42
|
69
|
77
|
75
|
0
|
|
| Revenue |
217
N/A
|
444
+104%
|
537
+21%
|
669
+25%
|
752
+12%
|
793
+5%
|
708
-11%
|
649
-8%
|
726
+12%
|
779
+7%
|
799
+3%
|
841
+5%
|
918
+9%
|
951
+4%
|
1 027
+8%
|
1 031
+0%
|
1 020
-1%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(59)
|
(126)
|
(157)
|
(199)
|
(220)
|
(229)
|
(207)
|
(213)
|
(260)
|
(287)
|
(307)
|
(339)
|
(376)
|
(419)
|
(453)
|
(457)
|
(468)
|
|
| Gross Profit |
158
N/A
|
318
+101%
|
379
+19%
|
470
+24%
|
532
+13%
|
564
+6%
|
500
-11%
|
436
-13%
|
466
+7%
|
492
+6%
|
492
+0%
|
502
+2%
|
542
+8%
|
532
-2%
|
574
+8%
|
574
0%
|
552
-4%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(120)
|
(256)
|
(314)
|
(421)
|
(490)
|
(538)
|
(547)
|
(598)
|
(688)
|
(831)
|
(942)
|
(1 008)
|
(1 006)
|
(907)
|
(801)
|
(691)
|
(633)
|
|
| Selling, General & Administrative |
(95)
|
(205)
|
(244)
|
(314)
|
(361)
|
(395)
|
(416)
|
(424)
|
(461)
|
(548)
|
(598)
|
(581)
|
(564)
|
(541)
|
(514)
|
(485)
|
(476)
|
|
| Research & Development |
(26)
|
(58)
|
(74)
|
(105)
|
(131)
|
(151)
|
(156)
|
(193)
|
(237)
|
(298)
|
(367)
|
(420)
|
(421)
|
(379)
|
(307)
|
(217)
|
(174)
|
|
| Other Operating Expenses |
0
|
7
|
4
|
(3)
|
1
|
8
|
25
|
19
|
9
|
14
|
23
|
(7)
|
(20)
|
13
|
21
|
10
|
16
|
|
| Operating Income |
38
N/A
|
63
+64%
|
65
+4%
|
49
-25%
|
42
-14%
|
26
-37%
|
(46)
N/A
|
(162)
-250%
|
(222)
-37%
|
(340)
-53%
|
(450)
-32%
|
(506)
-13%
|
(463)
+8%
|
(375)
+19%
|
(226)
+40%
|
(117)
+48%
|
(81)
+31%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(17)
|
(38)
|
(32)
|
(19)
|
(19)
|
(27)
|
(33)
|
(48)
|
(28)
|
7
|
(12)
|
(59)
|
(75)
|
(89)
|
(109)
|
(83)
|
(50)
|
|
| Non-Reccuring Items |
7
|
6
|
3
|
3
|
63
|
64
|
0
|
(1)
|
7
|
18
|
12
|
23
|
27
|
(135)
|
(142)
|
6
|
88
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(18)
|
(23)
|
(33)
|
(39)
|
(28)
|
(27)
|
(30)
|
(30)
|
(115)
|
|
| Pre-Tax Income |
28
N/A
|
30
+9%
|
37
+21%
|
33
-10%
|
86
+161%
|
63
-26%
|
(79)
N/A
|
(213)
-169%
|
(260)
-22%
|
(337)
-30%
|
(483)
-43%
|
(582)
-20%
|
(540)
+7%
|
(627)
-16%
|
(507)
+19%
|
(225)
+56%
|
(158)
+30%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(7)
|
(13)
|
(16)
|
(15)
|
(31)
|
(34)
|
(21)
|
(10)
|
(9)
|
(14)
|
(7)
|
(7)
|
(15)
|
(23)
|
(29)
|
(44)
|
(40)
|
|
| Income from Continuing Operations |
21
|
17
|
21
|
18
|
55
|
29
|
(101)
|
(223)
|
(269)
|
(351)
|
(490)
|
(588)
|
(555)
|
(649)
|
(536)
|
(268)
|
(198)
|
|
| Income to Minority Interest |
1
|
2
|
1
|
6
|
11
|
17
|
16
|
32
|
53
|
75
|
106
|
152
|
154
|
172
|
124
|
54
|
34
|
|
| Net Income (Common) |
21
N/A
|
19
-12%
|
21
+13%
|
24
+13%
|
66
+174%
|
46
-29%
|
(85)
N/A
|
(191)
-126%
|
(216)
-13%
|
(276)
-28%
|
(384)
-39%
|
(437)
-14%
|
(401)
+8%
|
(478)
-19%
|
(412)
+14%
|
(214)
+48%
|
(164)
+23%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
0.03
-25%
|
-0.05
N/A
|
-0.11
-120%
|
-0.12
-9%
|
-0.15
-25%
|
-0.21
-40%
|
-0.24
-14%
|
-0.22
+8%
|
-0.26
-18%
|
-0.23
+12%
|
-0.12
+48%
|
-0.09
+25%
|
|