Orient Green Power Company Ltd
NSE:GREENPOWER
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Orient Green Power Company Ltd
NSE:GREENPOWER
|
IN |
|
B
|
Bloom Energy Corp
SWB:1ZB
|
US |
|
Royal Mail PLC
LSE:RMG
|
UK |
|
Antengene Corporation Ltd
HKEX:6996
|
CN |
|
Z
|
Zhejiang Zomax Transmission Co Ltd
SSE:603767
|
CN |
Income Statement
Earnings Waterfall
Orient Green Power Company Ltd
Income Statement
Orient Green Power Company Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
110
|
0
|
0
|
0
|
478
|
0
|
0
|
0
|
983
|
0
|
0
|
0
|
1 831
|
0
|
0
|
0
|
2 603
|
0
|
0
|
0
|
2 583
|
0
|
0
|
0
|
2 178
|
0
|
0
|
0
|
2 188
|
0
|
0
|
0
|
2 061
|
0
|
0
|
0
|
1 810
|
0
|
0
|
0
|
1 442
|
0
|
0
|
0
|
1 352
|
0
|
0
|
0
|
1 212
|
0
|
0
|
0
|
1 067
|
0
|
0
|
0
|
789
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
280
N/A
|
551
+96%
|
1 022
+86%
|
1 590
+56%
|
1 981
+25%
|
2 088
+5%
|
2 202
+5%
|
2 259
+3%
|
2 210
-2%
|
2 505
+13%
|
3 235
+29%
|
4 045
+25%
|
4 305
+6%
|
4 220
-2%
|
4 131
-2%
|
3 696
-11%
|
3 728
+1%
|
4 129
+11%
|
4 339
+5%
|
4 975
+15%
|
5 055
+2%
|
3 399
-33%
|
3 009
-11%
|
2 856
-5%
|
2 552
-11%
|
2 957
+16%
|
2 799
-5%
|
2 912
+4%
|
2 937
+1%
|
3 799
+29%
|
4 147
+9%
|
3 863
-7%
|
3 871
+0%
|
3 570
-8%
|
3 240
-9%
|
3 311
+2%
|
3 085
-7%
|
3 233
+5%
|
3 223
0%
|
3 102
-4%
|
3 184
+3%
|
3 232
+2%
|
2 937
-9%
|
2 631
-10%
|
2 708
+3%
|
2 548
-6%
|
2 663
+5%
|
2 775
+4%
|
3 107
+12%
|
3 106
0%
|
3 130
+1%
|
3 058
-2%
|
2 517
-18%
|
2 583
+3%
|
2 593
+0%
|
2 738
+6%
|
2 794
+2%
|
2 595
-7%
|
2 557
-1%
|
2 575
+1%
|
2 580
+0%
|
2 635
+2%
|
2 874
+9%
|
2 944
+2%
|
2 958
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(178)
|
(283)
|
(420)
|
(543)
|
(593)
|
(660)
|
(502)
|
(496)
|
(615)
|
(1 105)
|
(1 018)
|
(1 114)
|
(1 129)
|
(1 372)
|
(1 069)
|
(904)
|
(833)
|
(1 043)
|
(844)
|
(884)
|
(942)
|
(76)
|
79
|
166
|
246
|
(56)
|
(173)
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(6)
|
(123)
|
(251)
|
0
|
(515)
|
(260)
|
(268)
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Gross Profit |
103
N/A
|
268
+160%
|
602
+125%
|
1 046
+74%
|
1 388
+33%
|
1 428
+3%
|
1 700
+19%
|
1 763
+4%
|
1 595
-10%
|
1 399
-12%
|
2 217
+58%
|
2 931
+32%
|
3 176
+8%
|
2 848
-10%
|
3 062
+8%
|
2 792
-9%
|
2 896
+4%
|
3 086
+7%
|
3 495
+13%
|
4 091
+17%
|
4 113
+1%
|
3 323
-19%
|
3 088
-7%
|
3 022
-2%
|
2 798
-7%
|
2 901
+4%
|
2 844
-2%
|
0
N/A
|
0
N/A
|
3 741
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 494
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 166
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 226
N/A
|
514
-84%
|
1 425
+177%
|
0
N/A
|
2 032
N/A
|
1 531
-25%
|
1 636
+7%
|
0
N/A
|
3 099
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 576
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 586
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 626
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(182)
|
(366)
|
(581)
|
(771)
|
(952)
|
(942)
|
(1 158)
|
(1 224)
|
(1 353)
|
(1 449)
|
(2 028)
|
(2 280)
|
(2 433)
|
(2 055)
|
(2 248)
|
(2 296)
|
(2 366)
|
(2 441)
|
(2 883)
|
(3 021)
|
(3 233)
|
(2 284)
|
(2 173)
|
(2 205)
|
(2 162)
|
(2 458)
|
(1 505)
|
(1 902)
|
(1 502)
|
(2 206)
|
(2 193)
|
(2 172)
|
(2 162)
|
(2 135)
|
(2 166)
|
(2 092)
|
(2 061)
|
(1 977)
|
(2 049)
|
(2 045)
|
(2 043)
|
(1 855)
|
(1 315)
|
(1 148)
|
(1 753)
|
(1 304)
|
(1 563)
|
(1 520)
|
(1 779)
|
(1 743)
|
(1 766)
|
(1 741)
|
(1 694)
|
(1 604)
|
(1 667)
|
(1 674)
|
(1 680)
|
(1 661)
|
(1 689)
|
(1 692)
|
(1 734)
|
(1 765)
|
(1 827)
|
(1 926)
|
(1 924)
|
|
| Selling, General & Administrative |
(38)
|
(242)
|
(76)
|
(96)
|
(126)
|
(490)
|
(154)
|
(164)
|
(170)
|
(732)
|
(197)
|
(210)
|
(218)
|
(886)
|
(227)
|
(232)
|
(233)
|
(924)
|
(233)
|
(233)
|
(236)
|
(772)
|
(125)
|
(128)
|
(131)
|
(854)
|
(92)
|
(60)
|
(34)
|
(836)
|
(162)
|
(165)
|
(162)
|
(882)
|
(132)
|
(133)
|
(134)
|
(818)
|
(134)
|
(129)
|
(128)
|
(927)
|
(125)
|
(123)
|
(252)
|
(381)
|
(249)
|
(248)
|
(229)
|
(845)
|
(484)
|
(610)
|
(615)
|
(762)
|
(638)
|
(650)
|
(664)
|
(826)
|
(664)
|
(667)
|
(672)
|
(920)
|
(700)
|
(715)
|
(722)
|
|
| Depreciation & Amortization |
(31)
|
(86)
|
(179)
|
(277)
|
(375)
|
(420)
|
(435)
|
(472)
|
(559)
|
(661)
|
(810)
|
(940)
|
(1 023)
|
(1 100)
|
(1 124)
|
(1 196)
|
(1 291)
|
(1 433)
|
(1 573)
|
(1 653)
|
(1 698)
|
(1 426)
|
(1 439)
|
(1 449)
|
(1 473)
|
(1 534)
|
(1 355)
|
(1 247)
|
(1 127)
|
(1 365)
|
(1 422)
|
(1 410)
|
(1 393)
|
(1 236)
|
(1 207)
|
(1 192)
|
(1 156)
|
(1 137)
|
(1 134)
|
(1 119)
|
(1 132)
|
(915)
|
(861)
|
(804)
|
(746)
|
(910)
|
(906)
|
(899)
|
(893)
|
(886)
|
(870)
|
(854)
|
(838)
|
(830)
|
(828)
|
(826)
|
(826)
|
(823)
|
(825)
|
(829)
|
(835)
|
(836)
|
(840)
|
(846)
|
(851)
|
|
| Other Operating Expenses |
(113)
|
(39)
|
(326)
|
(398)
|
(452)
|
(32)
|
(569)
|
(588)
|
(624)
|
(56)
|
(1 021)
|
(1 129)
|
(1 192)
|
(69)
|
(896)
|
(868)
|
(843)
|
(84)
|
(1 078)
|
(1 136)
|
(1 299)
|
(86)
|
(610)
|
(628)
|
(558)
|
(70)
|
(58)
|
(595)
|
(340)
|
(5)
|
(609)
|
(596)
|
(607)
|
(17)
|
(827)
|
(768)
|
(771)
|
(21)
|
(780)
|
(797)
|
(783)
|
(13)
|
(330)
|
(221)
|
(755)
|
(13)
|
(408)
|
(374)
|
(657)
|
(11)
|
(412)
|
(277)
|
(241)
|
(12)
|
(202)
|
(198)
|
(190)
|
(11)
|
(199)
|
(195)
|
(227)
|
(9)
|
(286)
|
(365)
|
(350)
|
|
| Operating Income |
(79)
N/A
|
(98)
-25%
|
21
N/A
|
275
+1 210%
|
436
+59%
|
486
+11%
|
542
+12%
|
539
0%
|
242
-55%
|
(49)
N/A
|
189
N/A
|
651
+244%
|
743
+14%
|
792
+7%
|
814
+3%
|
495
-39%
|
529
+7%
|
645
+22%
|
613
-5%
|
1 070
+75%
|
880
-18%
|
1 039
+18%
|
914
-12%
|
817
-11%
|
636
-22%
|
444
-30%
|
1 121
+153%
|
1 010
-10%
|
1 435
+42%
|
1 535
+7%
|
1 954
+27%
|
1 692
-13%
|
1 709
+1%
|
1 360
-20%
|
1 073
-21%
|
1 219
+14%
|
1 024
-16%
|
1 189
+16%
|
1 174
-1%
|
1 057
-10%
|
1 141
+8%
|
1 372
+20%
|
1 498
+9%
|
1 232
-18%
|
955
-22%
|
728
-24%
|
840
+15%
|
988
+18%
|
1 328
+34%
|
1 357
+2%
|
1 364
+1%
|
1 318
-3%
|
822
-38%
|
973
+18%
|
926
-5%
|
1 064
+15%
|
1 114
+5%
|
925
-17%
|
869
-6%
|
883
+2%
|
847
-4%
|
861
+2%
|
1 047
+22%
|
1 018
-3%
|
1 034
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(19)
|
(42)
|
(202)
|
(289)
|
(470)
|
(272)
|
(662)
|
(746)
|
(885)
|
(732)
|
(1 292)
|
(1 638)
|
(1 807)
|
(1 689)
|
(2 040)
|
(2 141)
|
(2 430)
|
(2 572)
|
(2 840)
|
(2 939)
|
(2 895)
|
(2 601)
|
(2 595)
|
(2 577)
|
(2 553)
|
(2 143)
|
(1 987)
|
(1 831)
|
(1 705)
|
(2 227)
|
(2 346)
|
(2 313)
|
(2 285)
|
(1 915)
|
(2 056)
|
(2 115)
|
(2 059)
|
(1 516)
|
(1 561)
|
(1 361)
|
(1 261)
|
(1 438)
|
(1 509)
|
(1 458)
|
(1 405)
|
(1 332)
|
(1 335)
|
(1 307)
|
(1 285)
|
(1 209)
|
(1 173)
|
(1 124)
|
(1 079)
|
(855)
|
(1 023)
|
(956)
|
(899)
|
(729)
|
(781)
|
(770)
|
(748)
|
(576)
|
(693)
|
(655)
|
(611)
|
|
| Non-Reccuring Items |
0
|
(4)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(0)
|
0
|
28
|
28
|
134
|
134
|
107
|
111
|
(183)
|
(183)
|
(183)
|
(396)
|
0
|
(210)
|
(464)
|
(254)
|
0
|
(693)
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
344
|
0
|
0
|
418
|
2
|
2
|
247
|
227
|
241
|
150
|
(147)
|
(57)
|
(18)
|
1
|
30
|
(61)
|
(1)
|
(37)
|
2
|
3
|
25
|
26
|
141
|
109
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
16
|
18
|
16
|
64
|
84
|
137
|
171
|
123
|
42
|
167
|
141
|
226
|
251
|
120
|
271
|
207
|
164
|
0
|
11
|
(9)
|
5
|
5
|
0
|
0
|
|
| Total Other Income |
43
|
13
|
52
|
55
|
133
|
(76)
|
410
|
473
|
415
|
(68)
|
273
|
341
|
335
|
16
|
219
|
99
|
86
|
(9)
|
78
|
77
|
77
|
2
|
70
|
112
|
98
|
(5)
|
75
|
55
|
52
|
(23)
|
128
|
329
|
345
|
204
|
410
|
205
|
185
|
(8)
|
110
|
84
|
97
|
77
|
179
|
187
|
189
|
10
|
13
|
(1)
|
(17)
|
35
|
30
|
34
|
323
|
0
|
320
|
334
|
86
|
28
|
304
|
143
|
160
|
47
|
204
|
228
|
210
|
|
| Pre-Tax Income |
(54)
N/A
|
(132)
-143%
|
(130)
+2%
|
42
N/A
|
98
+135%
|
195
+98%
|
291
+49%
|
266
-8%
|
(228)
N/A
|
(805)
-254%
|
(830)
-3%
|
(619)
+25%
|
(702)
-13%
|
(747)
-6%
|
(873)
-17%
|
(1 440)
-65%
|
(1 704)
-18%
|
(2 116)
-24%
|
(2 332)
-10%
|
(1 975)
+15%
|
(2 334)
-18%
|
(1 558)
+33%
|
(1 820)
-17%
|
(2 112)
-16%
|
(2 073)
+2%
|
(1 693)
+18%
|
(1 484)
+12%
|
(767)
+48%
|
(218)
+72%
|
(815)
-274%
|
(265)
+68%
|
(292)
-10%
|
(231)
+21%
|
(352)
-52%
|
(573)
-63%
|
(692)
-21%
|
(850)
-23%
|
(331)
+61%
|
(277)
+16%
|
(220)
+21%
|
(24)
+89%
|
371
N/A
|
187
-50%
|
(23)
N/A
|
222
N/A
|
(507)
N/A
|
(342)
+33%
|
97
N/A
|
375
+288%
|
466
+24%
|
538
+16%
|
221
-59%
|
235
+6%
|
351
+49%
|
343
-2%
|
743
+116%
|
447
-40%
|
387
-13%
|
355
-8%
|
270
-24%
|
252
-6%
|
362
+43%
|
589
+63%
|
733
+24%
|
744
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(6)
|
(25)
|
(79)
|
(76)
|
(103)
|
(126)
|
(132)
|
(20)
|
(14)
|
11
|
78
|
(45)
|
(71)
|
(58)
|
(60)
|
(13)
|
38
|
46
|
51
|
38
|
16
|
19
|
22
|
8
|
13
|
7
|
(4)
|
1
|
(27)
|
(27)
|
(27)
|
(33)
|
(20)
|
(21)
|
(21)
|
(15)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(12)
|
(11)
|
(11)
|
(11)
|
|
| Income from Continuing Operations |
(67)
|
(137)
|
(155)
|
(37)
|
23
|
92
|
165
|
134
|
(248)
|
(819)
|
(819)
|
(541)
|
(747)
|
(817)
|
(931)
|
(1 500)
|
(1 717)
|
(2 078)
|
(2 286)
|
(1 924)
|
(2 296)
|
(1 542)
|
(1 801)
|
(2 090)
|
(2 066)
|
(1 680)
|
(1 477)
|
(771)
|
(217)
|
(842)
|
(292)
|
(320)
|
(264)
|
(372)
|
(594)
|
(713)
|
(866)
|
(332)
|
(277)
|
(220)
|
(26)
|
371
|
187
|
(23)
|
225
|
(507)
|
(342)
|
97
|
375
|
466
|
538
|
221
|
235
|
351
|
343
|
743
|
447
|
384
|
351
|
266
|
248
|
350
|
578
|
722
|
733
|
|
| Income to Minority Interest |
13
|
9
|
(6)
|
9
|
(8)
|
16
|
23
|
(13)
|
32
|
126
|
114
|
42
|
115
|
118
|
122
|
228
|
237
|
202
|
235
|
131
|
152
|
108
|
91
|
147
|
76
|
36
|
35
|
74
|
(0)
|
17
|
25
|
30
|
32
|
(17)
|
(27)
|
(29)
|
(37)
|
(3)
|
(0)
|
(6)
|
12
|
32
|
32
|
24
|
17
|
(5)
|
(18)
|
9
|
(2)
|
(8)
|
6
|
(14)
|
(8)
|
(13)
|
(23)
|
(23)
|
(31)
|
(19)
|
(1)
|
2
|
(10)
|
(14)
|
(21)
|
(25)
|
(23)
|
|
| Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(93)
N/A
|
(166)
-79%
|
(200)
-20%
|
(67)
+67%
|
15
N/A
|
108
+638%
|
189
+75%
|
121
-36%
|
(216)
N/A
|
(693)
-221%
|
(705)
-2%
|
(500)
+29%
|
(632)
-26%
|
(699)
-11%
|
(809)
-16%
|
(1 271)
-57%
|
(1 479)
-16%
|
(1 876)
-27%
|
(2 050)
-9%
|
(1 793)
+13%
|
(2 144)
-20%
|
(2 330)
-9%
|
(2 606)
-12%
|
(2 839)
-9%
|
(2 885)
-2%
|
(3 365)
-17%
|
(3 055)
+9%
|
(2 013)
+34%
|
(1 683)
+16%
|
(942)
+44%
|
(617)
+35%
|
(1 001)
-62%
|
(813)
+19%
|
(731)
+10%
|
(862)
-18%
|
(944)
-10%
|
(1 099)
-16%
|
(489)
+55%
|
(443)
+9%
|
(431)
+3%
|
(153)
+65%
|
231
N/A
|
70
-69%
|
(94)
N/A
|
83
N/A
|
(576)
N/A
|
(419)
+27%
|
(14)
+97%
|
253
N/A
|
350
+38%
|
429
+23%
|
151
-65%
|
192
+27%
|
326
+70%
|
322
-1%
|
733
+128%
|
422
-42%
|
365
-13%
|
402
+10%
|
320
-20%
|
291
-9%
|
388
+34%
|
556
+43%
|
698
+25%
|
709
+2%
|
|
| EPS (Diluted) |
-0.32
N/A
|
-0.75
-134%
|
-0.73
+3%
|
-0.23
+68%
|
0.03
N/A
|
0.29
+867%
|
0.42
+45%
|
0.27
-36%
|
-0.45
N/A
|
-1.48
-229%
|
-1.5
-1%
|
-1.06
+29%
|
-1.35
-27%
|
-1.49
-10%
|
-1.42
+5%
|
-2.24
-58%
|
-2.61
-17%
|
-3.3
-26%
|
-3.62
-10%
|
-3.17
+12%
|
-3.78
-19%
|
-4.1
-8%
|
-4.58
-12%
|
-4.99
-9%
|
-3.9
+22%
|
-5.12
-31%
|
-4.12
+20%
|
-2.72
+34%
|
-2.27
+17%
|
-1.27
+44%
|
-0.83
+35%
|
-1.35
-63%
|
-1.09
+19%
|
-0.98
+10%
|
-1.14
-16%
|
-1.25
-10%
|
-1.46
-17%
|
-0.65
+55%
|
-0.67
-3%
|
-0.57
+15%
|
-0.2
+65%
|
0.3
N/A
|
0.09
-70%
|
-0.12
N/A
|
0.09
N/A
|
-0.76
N/A
|
-0.55
+28%
|
-0.01
+98%
|
0.38
N/A
|
0.46
+21%
|
0.58
+26%
|
0.2
-66%
|
0.24
+20%
|
0.38
+58%
|
0.38
N/A
|
0.89
+134%
|
0.38
-57%
|
0.35
-8%
|
0.36
+3%
|
0.27
-25%
|
0.24
-11%
|
0.34
+42%
|
0.48
+41%
|
0.59
+23%
|
0.58
-2%
|
|