Dongyang Steel Pipe Co Ltd
KRX:008970
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Dongyang Steel Pipe Co Ltd
KRX:008970
|
KR |
|
Aeorema Communications PLC
LSE:AEO
|
UK |
|
B
|
Bethel Automotive Safety Systems Co Ltd
SSE:603596
|
CN |
|
Zhejiang Huatie Emergency Equipment Science & Technology Co Ltd
SSE:603300
|
CN |
|
A
|
Air New Zealand Ltd
ASX:AIZ
|
NZ |
|
S
|
Samick THK Co Ltd
KRX:004380
|
KR |
|
H
|
Hoa Sen Group
VN:HSG
|
VN |
|
J
|
Just Group PLC
LSE:JUST
|
UK |
|
E
|
Enbee Trade and Finance Ltd
BSE:512441
|
IN |
Income Statement
Earnings Waterfall
Dongyang Steel Pipe Co Ltd
Income Statement
Dongyang Steel Pipe Co Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
439
|
429
|
401
|
362
|
332
|
0
|
0
|
416
|
1 886
|
1 589
|
0
|
1 735
|
2 306
|
1 684
|
2 350
|
2 442
|
2 497
|
2 503
|
2 310
|
2 253
|
2 312
|
2 361
|
2 522
|
2 475
|
2 320
|
2 182
|
2 068
|
1 967
|
1 955
|
1 919
|
1 767
|
1 760
|
1 700
|
1 544
|
1 521
|
1 454
|
1 424
|
1 468
|
1 415
|
1 271
|
1 113
|
980
|
885
|
872
|
1 109
|
1 403
|
1 754
|
2 097
|
2 516
|
2 943
|
3 585
|
4 365
|
4 837
|
5 172
|
5 152
|
4 651
|
3 906
|
0
|
0
|
0
|
|
| Revenue |
82 644
N/A
|
80 090
-3%
|
85 500
+7%
|
90 101
+5%
|
90 643
+1%
|
48 799
-46%
|
117 340
+140%
|
177 014
+51%
|
256 423
+45%
|
249 495
-3%
|
239 989
-4%
|
240 624
+0%
|
222 637
-7%
|
212 490
-5%
|
217 132
+2%
|
206 944
-5%
|
199 834
-3%
|
218 603
+9%
|
188 186
-14%
|
176 753
-6%
|
171 321
-3%
|
150 501
-12%
|
143 619
-5%
|
134 018
-7%
|
129 306
-4%
|
141 883
+10%
|
149 328
+5%
|
149 331
+0%
|
147 138
-1%
|
139 593
-5%
|
149 704
+7%
|
159 800
+7%
|
161 997
+1%
|
166 638
+3%
|
158 381
-5%
|
160 347
+1%
|
163 430
+2%
|
169 600
+4%
|
180 248
+6%
|
178 569
-1%
|
173 822
-3%
|
178 024
+2%
|
163 061
-8%
|
161 229
-1%
|
182 021
+13%
|
189 727
+4%
|
224 457
+18%
|
249 892
+11%
|
266 172
+7%
|
265 562
0%
|
269 112
+1%
|
265 695
-1%
|
278 300
+5%
|
289 749
+4%
|
285 599
-1%
|
275 632
-3%
|
250 297
-9%
|
225 695
-10%
|
215 059
-5%
|
212 574
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(69 201)
|
(67 606)
|
(72 669)
|
(78 280)
|
(80 390)
|
(45 131)
|
(107 948)
|
(164 859)
|
(239 858)
|
(233 360)
|
(223 624)
|
(224 426)
|
(211 286)
|
(205 236)
|
(212 576)
|
(203 694)
|
(191 355)
|
(200 974)
|
(170 843)
|
(156 629)
|
(152 197)
|
(138 772)
|
(134 447)
|
(128 782)
|
(127 101)
|
(137 320)
|
(142 813)
|
(141 644)
|
(141 528)
|
(136 232)
|
(144 433)
|
(153 916)
|
(153 822)
|
(157 318)
|
(149 541)
|
(148 829)
|
(145 897)
|
(148 020)
|
(153 624)
|
(150 096)
|
(146 719)
|
(151 380)
|
(144 823)
|
(148 024)
|
(170 384)
|
(178 917)
|
(208 317)
|
(227 582)
|
(238 923)
|
(238 945)
|
(242 916)
|
(241 940)
|
(261 200)
|
(272 272)
|
(267 302)
|
(257 389)
|
(228 723)
|
(205 610)
|
(197 752)
|
(197 137)
|
|
| Gross Profit |
13 444
N/A
|
12 486
-7%
|
12 831
+3%
|
11 820
-8%
|
10 253
-13%
|
3 668
-64%
|
9 392
+156%
|
12 155
+29%
|
16 565
+36%
|
16 135
-3%
|
16 365
+1%
|
16 198
-1%
|
11 351
-30%
|
7 253
-36%
|
4 555
-37%
|
3 249
-29%
|
8 479
+161%
|
17 628
+108%
|
17 342
-2%
|
20 123
+16%
|
19 124
-5%
|
11 730
-39%
|
9 173
-22%
|
5 237
-43%
|
2 206
-58%
|
4 563
+107%
|
6 515
+43%
|
7 686
+18%
|
5 610
-27%
|
3 360
-40%
|
5 269
+57%
|
5 882
+12%
|
8 175
+39%
|
9 318
+14%
|
8 839
-5%
|
11 517
+30%
|
17 533
+52%
|
21 578
+23%
|
26 623
+23%
|
28 473
+7%
|
27 103
-5%
|
26 644
-2%
|
18 237
-32%
|
13 204
-28%
|
11 638
-12%
|
10 810
-7%
|
16 141
+49%
|
22 309
+38%
|
27 248
+22%
|
26 617
-2%
|
26 196
-2%
|
23 755
-9%
|
17 100
-28%
|
17 477
+2%
|
18 297
+5%
|
18 243
0%
|
21 574
+18%
|
20 086
-7%
|
17 306
-14%
|
15 436
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 308)
|
(7 178)
|
(7 436)
|
(7 351)
|
(7 872)
|
(3 113)
|
(6 551)
|
(9 519)
|
(13 052)
|
(14 279)
|
(15 373)
|
(16 677)
|
(17 472)
|
(16 004)
|
(15 138)
|
(14 873)
|
(16 965)
|
(20 215)
|
(19 836)
|
(18 955)
|
(15 875)
|
(12 821)
|
(12 585)
|
(12 053)
|
(14 184)
|
(14 718)
|
(14 637)
|
(14 911)
|
(12 100)
|
(11 397)
|
(12 382)
|
(11 934)
|
(12 166)
|
(12 267)
|
(11 099)
|
(12 237)
|
(13 824)
|
(15 794)
|
(18 305)
|
(19 203)
|
(19 685)
|
(20 041)
|
(17 434)
|
(16 683)
|
(14 869)
|
(13 394)
|
(14 326)
|
(15 979)
|
(19 510)
|
(21 510)
|
(22 733)
|
(21 254)
|
(14 902)
|
(12 233)
|
(11 300)
|
(10 920)
|
(14 897)
|
(14 995)
|
(14 795)
|
(15 236)
|
|
| Selling, General & Administrative |
(7 243)
|
(7 121)
|
(7 386)
|
(7 308)
|
(7 850)
|
(3 113)
|
(6 551)
|
(9 413)
|
(12 607)
|
(13 847)
|
(14 941)
|
(16 233)
|
(16 981)
|
(15 696)
|
(14 687)
|
(14 449)
|
(16 570)
|
(19 806)
|
(19 311)
|
(18 434)
|
(15 523)
|
(12 465)
|
(12 240)
|
(11 708)
|
(13 833)
|
(14 388)
|
(14 348)
|
(14 664)
|
(11 905)
|
(11 120)
|
(12 138)
|
(11 709)
|
(12 126)
|
(12 186)
|
(10 953)
|
(12 034)
|
(13 481)
|
(15 385)
|
(17 828)
|
(18 704)
|
(19 233)
|
(19 559)
|
(17 005)
|
(16 278)
|
(14 425)
|
(13 194)
|
(14 135)
|
(15 780)
|
(19 166)
|
(21 168)
|
(22 358)
|
(20 895)
|
(14 478)
|
(11 813)
|
(10 871)
|
(10 473)
|
(14 519)
|
(14 547)
|
(14 306)
|
(14 664)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(186)
|
(173)
|
0
|
(180)
|
(225)
|
(91)
|
(176)
|
(160)
|
(153)
|
(180)
|
(133)
|
(128)
|
(125)
|
(128)
|
(119)
|
(119)
|
(122)
|
(143)
|
(146)
|
(149)
|
(144)
|
0
|
0
|
(46)
|
(8)
|
(52)
|
(85)
|
(103)
|
(137)
|
(138)
|
(205)
|
(235)
|
(255)
|
(316)
|
(264)
|
(233)
|
(265)
|
(214)
|
(202)
|
(212)
|
(149)
|
(145)
|
(172)
|
(148)
|
(207)
|
(211)
|
(223)
|
(242)
|
(184)
|
(248)
|
(281)
|
(359)
|
|
| Depreciation & Amortization |
(66)
|
(59)
|
(51)
|
(44)
|
(21)
|
0
|
0
|
(63)
|
(259)
|
(203)
|
0
|
(207)
|
(266)
|
(206)
|
(263)
|
(253)
|
(243)
|
(228)
|
(228)
|
(228)
|
(227)
|
(227)
|
(227)
|
(227)
|
(229)
|
(188)
|
(144)
|
(99)
|
(50)
|
(47)
|
(44)
|
(40)
|
(33)
|
(27)
|
(60)
|
(99)
|
(205)
|
(271)
|
(272)
|
(264)
|
(196)
|
(166)
|
(164)
|
(173)
|
(179)
|
(189)
|
(192)
|
(190)
|
(194)
|
(197)
|
(203)
|
(211)
|
(217)
|
(209)
|
(206)
|
(205)
|
(194)
|
(199)
|
(208)
|
(214)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(432)
|
(57)
|
0
|
(11)
|
(12)
|
(11)
|
0
|
0
|
(164)
|
(165)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(230)
|
(200)
|
(139)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
203
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
6 135
N/A
|
5 306
-14%
|
5 395
+2%
|
4 469
-17%
|
2 382
-47%
|
555
-77%
|
2 841
+412%
|
2 636
-7%
|
3 513
+33%
|
1 856
-47%
|
992
-47%
|
(479)
N/A
|
(6 121)
-1 178%
|
(8 752)
-43%
|
(10 584)
-21%
|
(11 625)
-10%
|
(8 486)
+27%
|
(2 587)
+70%
|
(2 494)
+4%
|
1 168
N/A
|
3 249
+178%
|
(1 091)
N/A
|
(3 412)
-213%
|
(6 815)
-100%
|
(11 979)
-76%
|
(10 153)
+15%
|
(8 120)
+20%
|
(7 223)
+11%
|
(6 489)
+10%
|
(8 036)
-24%
|
(7 111)
+12%
|
(6 050)
+15%
|
(3 991)
+34%
|
(2 946)
+26%
|
(2 258)
+23%
|
(718)
+68%
|
3 709
N/A
|
5 785
+56%
|
8 318
+44%
|
9 269
+11%
|
7 418
-20%
|
6 602
-11%
|
804
-88%
|
(3 479)
N/A
|
(3 231)
+7%
|
(2 584)
+20%
|
1 815
N/A
|
6 331
+249%
|
7 738
+22%
|
5 108
-34%
|
3 463
-32%
|
2 501
-28%
|
2 198
-12%
|
5 243
+139%
|
6 997
+33%
|
7 323
+5%
|
6 677
-9%
|
5 091
-24%
|
2 511
-51%
|
200
-92%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
81
|
86
|
210
|
380
|
201
|
(110)
|
(595)
|
(973)
|
(1 509)
|
(2 421)
|
(3 087)
|
(2 112)
|
(2 061)
|
(1 090)
|
1 589
|
(686)
|
(4 302)
|
(4 835)
|
(6 793)
|
(6 571)
|
(1 625)
|
(3 255)
|
(2 762)
|
(3 619)
|
(2 267)
|
(2 793)
|
(3 453)
|
(1 479)
|
(2 598)
|
(2 001)
|
(2 387)
|
(2 615)
|
(2 307)
|
(1 942)
|
(1 329)
|
(1 060)
|
(1 299)
|
(652)
|
(719)
|
(559)
|
(706)
|
(1 218)
|
(1 026)
|
(334)
|
(337)
|
(1 064)
|
(2 058)
|
(3 047)
|
(3 834)
|
(4 612)
|
(5 004)
|
(6 069)
|
(4 059)
|
(3 831)
|
(16 411)
|
(15 540)
|
(16 956)
|
(16 944)
|
(731)
|
(1 890)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(13)
|
(2)
|
912
|
916
|
897
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
255
|
80
|
98
|
99
|
39
|
19
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
13
|
18
|
19
|
15
|
5
|
(15)
|
(15)
|
0
|
(11)
|
4
|
4
|
0
|
175
|
0
|
26
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
29
|
31
|
32
|
0
|
6
|
1
|
(0)
|
0
|
|
| Total Other Income |
(175)
|
(71)
|
629
|
596
|
622
|
49
|
39
|
(41)
|
(14)
|
128
|
303
|
451
|
99
|
209
|
80
|
13
|
(498)
|
32
|
93
|
81
|
819
|
2 279
|
2 194
|
2 164
|
(349)
|
(358)
|
(397)
|
(256)
|
(21 603)
|
(21 449)
|
(21 449)
|
(21 580)
|
(249)
|
(285)
|
(226)
|
(141)
|
(452)
|
(489)
|
(483)
|
41
|
682
|
667
|
149
|
(238)
|
(319)
|
(289)
|
94
|
70
|
167
|
105
|
875
|
1 059
|
422
|
543
|
(9 781)
|
(9 922)
|
(9 376)
|
(9 456)
|
95
|
874
|
|
| Pre-Tax Income |
6 028
N/A
|
5 319
-12%
|
7 145
+34%
|
6 361
-11%
|
4 101
-36%
|
494
-88%
|
2 285
+363%
|
1 621
-29%
|
2 106
+30%
|
(438)
N/A
|
(1 793)
-309%
|
(2 140)
-19%
|
(7 840)
-266%
|
(9 552)
-22%
|
(8 815)
+8%
|
(12 197)
-38%
|
(13 247)
-9%
|
(7 533)
+43%
|
(9 193)
-22%
|
(5 322)
+42%
|
2 443
N/A
|
(2 067)
N/A
|
(3 980)
-93%
|
(8 271)
-108%
|
(14 595)
-76%
|
(13 303)
+9%
|
(11 959)
+10%
|
(8 939)
+25%
|
(30 810)
-245%
|
(31 469)
-2%
|
(30 940)
+2%
|
(30 261)
+2%
|
(6 563)
+78%
|
(5 173)
+21%
|
(3 824)
+26%
|
(1 916)
+50%
|
1 961
N/A
|
4 644
+137%
|
7 293
+57%
|
8 751
+20%
|
7 420
-15%
|
6 051
-18%
|
(74)
N/A
|
(4 025)
-5 351%
|
(3 684)
+8%
|
(3 936)
-7%
|
(148)
+96%
|
3 354
N/A
|
4 072
+21%
|
603
-85%
|
(663)
N/A
|
(2 509)
-279%
|
(1 410)
+44%
|
1 987
N/A
|
(19 163)
N/A
|
(18 139)
+5%
|
(19 650)
-8%
|
(21 309)
-8%
|
1 875
N/A
|
(816)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(13)
|
(13)
|
(13)
|
(65)
|
(98)
|
(237)
|
(89)
|
481
|
654
|
846
|
778
|
(920)
|
(899)
|
(1 028)
|
(403)
|
855
|
504
|
235
|
(500)
|
(123)
|
54
|
509
|
560
|
(58)
|
19
|
(128)
|
(149)
|
202
|
200
|
237
|
235
|
(15)
|
(12)
|
(13)
|
(14)
|
(182)
|
(219)
|
(521)
|
(702)
|
(382)
|
(358)
|
(75)
|
109
|
(89)
|
(72)
|
(159)
|
(159)
|
(101)
|
(101)
|
(13)
|
(13)
|
(150)
|
(150)
|
(215)
|
(175)
|
6
|
6
|
89
|
0
|
|
| Income from Continuing Operations |
6 015
|
5 306
|
7 132
|
6 348
|
4 036
|
396
|
2 048
|
1 532
|
2 587
|
217
|
(946)
|
(1 361)
|
(8 760)
|
(10 450)
|
(9 843)
|
(12 600)
|
(12 392)
|
(7 031)
|
(8 959)
|
(5 823)
|
2 320
|
(2 014)
|
(3 472)
|
(7 712)
|
(14 653)
|
(13 283)
|
(12 087)
|
(9 088)
|
(30 608)
|
(31 270)
|
(30 703)
|
(30 026)
|
(6 578)
|
(5 185)
|
(3 837)
|
(1 931)
|
1 779
|
4 424
|
6 771
|
8 049
|
7 039
|
5 693
|
(149)
|
(3 916)
|
(3 773)
|
(4 008)
|
(307)
|
3 195
|
3 971
|
502
|
(676)
|
(2 522)
|
(1 560)
|
1 836
|
(19 378)
|
(18 314)
|
(19 644)
|
(21 303)
|
1 964
|
(767)
|
|
| Net Income (Common) |
6 015
N/A
|
5 306
-12%
|
7 132
+34%
|
6 348
-11%
|
4 036
-36%
|
396
-90%
|
2 048
+417%
|
1 532
-25%
|
2 587
+69%
|
217
-92%
|
(946)
N/A
|
(1 361)
-44%
|
(8 760)
-544%
|
(10 450)
-19%
|
(9 843)
+6%
|
(12 600)
-28%
|
(12 392)
+2%
|
(7 031)
+43%
|
(8 959)
-27%
|
(5 823)
+35%
|
2 320
N/A
|
(2 014)
N/A
|
(3 472)
-72%
|
(7 712)
-122%
|
(14 653)
-90%
|
(13 283)
+9%
|
(12 087)
+9%
|
(9 088)
+25%
|
(30 608)
-237%
|
(31 270)
-2%
|
(30 703)
+2%
|
(30 026)
+2%
|
(6 578)
+78%
|
(5 185)
+21%
|
(3 837)
+26%
|
(1 931)
+50%
|
1 779
N/A
|
4 424
+149%
|
6 771
+53%
|
8 049
+19%
|
7 039
-13%
|
5 693
-19%
|
(149)
N/A
|
(3 916)
-2 534%
|
(3 773)
+4%
|
(4 008)
-6%
|
(307)
+92%
|
3 195
N/A
|
3 971
+24%
|
502
-87%
|
(676)
N/A
|
(2 522)
-273%
|
(1 560)
+38%
|
1 836
N/A
|
(19 378)
N/A
|
(18 314)
+5%
|
(19 644)
-7%
|
(21 303)
-8%
|
1 964
N/A
|
(767)
N/A
|
|
| EPS (Diluted) |
160.12
N/A
|
143.69
-10%
|
191.9
+34%
|
170.49
-11%
|
107.49
-37%
|
8.12
-92%
|
42.04
+418%
|
31.43
-25%
|
53.09
+69%
|
4.45
-92%
|
-19.41
N/A
|
-27.92
-44%
|
-179.75
-544%
|
-214.43
-19%
|
-201.98
+6%
|
-258.55
-28%
|
-254.28
+2%
|
-144.27
+43%
|
-183.84
-27%
|
-119.49
+35%
|
47.6
N/A
|
-41.32
N/A
|
-71.24
-72%
|
-154.11
-116%
|
-294.93
-91%
|
-259.4
+12%
|
-234.06
+10%
|
-174.12
+26%
|
-590.75
-239%
|
-596.73
-1%
|
-577.33
+3%
|
-564.61
+2%
|
-122.21
+78%
|
-81.05
+34%
|
-59.97
+26%
|
-30.18
+50%
|
27.8
N/A
|
69.15
+149%
|
105.84
+53%
|
125.82
+19%
|
110.03
-13%
|
88.99
-19%
|
-2.32
N/A
|
-61.21
-2 538%
|
-58.98
+4%
|
-62.65
-6%
|
-4.79
+92%
|
49.94
N/A
|
62.08
+24%
|
7.85
-87%
|
-10.56
N/A
|
-39.42
-273%
|
-24.39
+38%
|
28.7
N/A
|
-285.92
N/A
|
-229.08
+20%
|
-265.13
-16%
|
-251.76
+5%
|
22.89
N/A
|
-9.59
N/A
|
|