Tianneng Power International Ltd
OTC:TIANF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tianneng Power International Ltd
OTC:TIANF
|
CN |
|
Blue River Resources Ltd
XTSX:BXR
|
CA |
|
V
|
Vesuvius PLC
SWB:V4S
|
UK |
Income Statement
Earnings Waterfall
Tianneng Power International Ltd
Income Statement
Tianneng Power International Ltd
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
24
|
29
|
28
|
20
|
13
|
8
|
14
|
41
|
79
|
117
|
122
|
128
|
144
|
0
|
206
|
0
|
163
|
0
|
139
|
0
|
153
|
0
|
190
|
0
|
250
|
0
|
204
|
0
|
254
|
0
|
341
|
0
|
483
|
0
|
547
|
0
|
434
|
|
| Revenue |
1 954
N/A
|
2 503
+28%
|
2 585
+3%
|
2 286
-12%
|
2 255
-1%
|
2 946
+31%
|
3 753
+27%
|
4 529
+21%
|
5 438
+20%
|
6 826
+26%
|
9 888
+45%
|
11 982
+21%
|
13 635
+14%
|
14 294
+5%
|
14 044
-2%
|
14 998
+7%
|
17 804
+19%
|
19 377
+9%
|
21 481
+11%
|
23 737
+11%
|
26 904
+13%
|
30 049
+12%
|
34 751
+16%
|
40 054
+15%
|
40 614
+1%
|
43 162
+6%
|
53 525
+24%
|
67 166
+25%
|
85 616
+27%
|
80 366
-6%
|
74 599
-7%
|
85 044
+14%
|
83 891
-1%
|
92 334
+10%
|
76 669
-17%
|
50 946
-34%
|
53 799
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 462)
|
(1 895)
|
(2 004)
|
(1 720)
|
(1 613)
|
(2 280)
|
(2 881)
|
(3 412)
|
(3 906)
|
(4 963)
|
(8 033)
|
(10 471)
|
(12 231)
|
(12 772)
|
(12 780)
|
(13 403)
|
(15 376)
|
(16 723)
|
(18 506)
|
(20 643)
|
(23 397)
|
(26 271)
|
(30 709)
|
(35 869)
|
(35 926)
|
(38 181)
|
(48 033)
|
(61 855)
|
(80 995)
|
(75 300)
|
(68 209)
|
(78 000)
|
(77 926)
|
(86 720)
|
(71 756)
|
(46 043)
|
(48 448)
|
|
| Gross Profit |
492
N/A
|
608
+24%
|
581
-4%
|
567
-2%
|
642
+13%
|
666
+4%
|
871
+31%
|
1 116
+28%
|
1 532
+37%
|
1 863
+22%
|
1 855
0%
|
1 511
-19%
|
1 404
-7%
|
1 522
+8%
|
1 263
-17%
|
1 596
+26%
|
2 428
+52%
|
2 654
+9%
|
2 975
+12%
|
3 094
+4%
|
3 507
+13%
|
3 778
+8%
|
4 042
+7%
|
4 185
+4%
|
4 688
+12%
|
4 980
+6%
|
5 492
+10%
|
5 311
-3%
|
4 621
-13%
|
5 066
+10%
|
6 389
+26%
|
7 043
+10%
|
5 965
-15%
|
5 615
-6%
|
4 912
-13%
|
4 904
0%
|
5 351
+9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(237)
|
(267)
|
(280)
|
(270)
|
(320)
|
(365)
|
(421)
|
(473)
|
(649)
|
(732)
|
(837)
|
(845)
|
(1 082)
|
(1 204)
|
(1 423)
|
(1 503)
|
(1 508)
|
(1 505)
|
(1 676)
|
(1 830)
|
(1 950)
|
(2 102)
|
(2 313)
|
(2 355)
|
(2 407)
|
(2 325)
|
(2 514)
|
(2 562)
|
(2 803)
|
(3 025)
|
(3 598)
|
(4 128)
|
(3 421)
|
(2 978)
|
(3 005)
|
(2 794)
|
(3 170)
|
|
| Selling, General & Administrative |
(207)
|
(236)
|
(250)
|
(264)
|
(293)
|
(335)
|
(336)
|
(334)
|
(469)
|
(516)
|
(560)
|
(548)
|
(784)
|
(919)
|
(1 022)
|
(970)
|
(917)
|
(943)
|
(1 032)
|
(1 144)
|
(1 207)
|
(1 282)
|
(1 506)
|
(1 574)
|
(1 592)
|
(1 619)
|
(1 738)
|
(1 858)
|
(2 140)
|
(2 332)
|
(2 735)
|
(3 108)
|
(2 837)
|
(2 733)
|
(2 603)
|
(2 416)
|
(2 549)
|
|
| Research & Development |
(12)
|
(24)
|
(32)
|
(44)
|
(65)
|
(79)
|
(112)
|
(127)
|
(198)
|
(270)
|
(294)
|
(328)
|
(355)
|
(338)
|
(405)
|
(509)
|
(566)
|
(601)
|
(697)
|
(788)
|
(883)
|
(968)
|
(1 114)
|
(1 168)
|
(1 154)
|
(1 180)
|
(1 270)
|
(1 354)
|
(1 483)
|
(1 576)
|
(1 622)
|
(1 743)
|
(1 927)
|
(2 040)
|
(2 033)
|
(2 033)
|
(2 013)
|
|
| Other Operating Expenses |
(18)
|
(6)
|
3
|
36
|
38
|
50
|
28
|
(11)
|
17
|
52
|
16
|
31
|
58
|
53
|
3
|
(26)
|
(25)
|
40
|
52
|
103
|
139
|
147
|
307
|
387
|
339
|
474
|
495
|
649
|
820
|
883
|
760
|
723
|
1 343
|
1 794
|
1 631
|
1 654
|
1 392
|
|
| Operating Income |
255
N/A
|
340
+33%
|
301
-11%
|
296
-2%
|
322
+9%
|
301
-7%
|
451
+50%
|
645
+43%
|
883
+37%
|
1 131
+28%
|
1 017
-10%
|
666
-35%
|
323
-52%
|
317
-2%
|
(160)
N/A
|
91
N/A
|
920
+911%
|
1 151
+25%
|
1 299
+13%
|
1 264
-3%
|
1 557
+23%
|
1 675
+8%
|
1 728
+3%
|
1 831
+6%
|
2 281
+25%
|
2 655
+16%
|
2 978
+12%
|
2 748
-8%
|
1 818
-34%
|
2 041
+12%
|
2 792
+37%
|
2 915
+4%
|
2 544
-13%
|
2 637
+4%
|
1 907
-28%
|
2 109
+11%
|
2 181
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(26)
|
(23)
|
(16)
|
(2)
|
(9)
|
(11)
|
(45)
|
(42)
|
(95)
|
(84)
|
(118)
|
(129)
|
(138)
|
(190)
|
(175)
|
(124)
|
(118)
|
(66)
|
(61)
|
(121)
|
(108)
|
(116)
|
(114)
|
(65)
|
(69)
|
31
|
102
|
65
|
11
|
(40)
|
(14)
|
75
|
215
|
32
|
(441)
|
(64)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(4)
|
0
|
(11)
|
(13)
|
(11)
|
(16)
|
(21)
|
(18)
|
(52)
|
(56)
|
(57)
|
(60)
|
(50)
|
(89)
|
(88)
|
(49)
|
(29)
|
(41)
|
(82)
|
(106)
|
(85)
|
(40)
|
(51)
|
(53)
|
(46)
|
(59)
|
(13)
|
5
|
(55)
|
(204)
|
(47)
|
(40)
|
(124)
|
|
| Total Other Income |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
2
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(8)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
241
N/A
|
315
+31%
|
279
-11%
|
280
+0%
|
316
+13%
|
292
-8%
|
429
+47%
|
586
+37%
|
830
+42%
|
1 020
+23%
|
913
-10%
|
532
-42%
|
141
-73%
|
124
-12%
|
(407)
N/A
|
(144)
+65%
|
746
N/A
|
944
+27%
|
1 145
+21%
|
1 154
+1%
|
1 408
+22%
|
1 526
+8%
|
1 531
+0%
|
1 611
+5%
|
2 126
+32%
|
2 546
+20%
|
2 950
+16%
|
2 797
-5%
|
1 837
-34%
|
1 993
+9%
|
2 739
+37%
|
2 907
+6%
|
2 563
-12%
|
2 648
+3%
|
1 892
-29%
|
1 629
-14%
|
1 993
+22%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(39)
|
(57)
|
(44)
|
(40)
|
(49)
|
(44)
|
(82)
|
(142)
|
(214)
|
(229)
|
(203)
|
(115)
|
(11)
|
(25)
|
114
|
70
|
(118)
|
(180)
|
(240)
|
(194)
|
(227)
|
(273)
|
(295)
|
(319)
|
(400)
|
(514)
|
(445)
|
(409)
|
(286)
|
(284)
|
(659)
|
(720)
|
(728)
|
(755)
|
(594)
|
(474)
|
(330)
|
|
| Income from Continuing Operations |
203
|
258
|
234
|
239
|
267
|
247
|
346
|
444
|
616
|
791
|
709
|
416
|
130
|
98
|
(293)
|
(74)
|
628
|
764
|
906
|
961
|
1 180
|
1 253
|
1 235
|
1 292
|
1 726
|
2 032
|
2 505
|
2 388
|
1 551
|
1 709
|
2 080
|
2 187
|
1 836
|
1 893
|
1 298
|
1 155
|
1 663
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
1
|
(12)
|
(8)
|
(17)
|
(24)
|
(47)
|
(61)
|
(2)
|
(1)
|
(47)
|
(21)
|
(44)
|
(78)
|
(28)
|
(87)
|
(251)
|
(310)
|
(283)
|
(232)
|
(14)
|
(61)
|
(156)
|
(121)
|
(226)
|
|
| Net Income (Common) |
203
N/A
|
258
+27%
|
234
-9%
|
239
+2%
|
267
+12%
|
247
-7%
|
346
+40%
|
444
+28%
|
616
+39%
|
791
+28%
|
710
-10%
|
417
-41%
|
135
-68%
|
99
-27%
|
(305)
N/A
|
(83)
+73%
|
611
N/A
|
740
+21%
|
859
+16%
|
899
+5%
|
1 178
+31%
|
1 252
+6%
|
1 188
-5%
|
1 271
+7%
|
1 682
+32%
|
1 954
+16%
|
2 477
+27%
|
2 301
-7%
|
1 300
-44%
|
1 399
+8%
|
1 796
+28%
|
1 955
+9%
|
1 822
-7%
|
1 832
+1%
|
1 142
-38%
|
1 034
-9%
|
1 437
+39%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.25
+9%
|
0.23
-8%
|
0.24
+4%
|
0.26
+8%
|
0.23
-12%
|
0.32
+39%
|
0.4
+25%
|
0.56
+40%
|
0.71
+27%
|
0.64
-10%
|
0.37
-42%
|
0.12
-68%
|
0.09
-25%
|
-0.27
N/A
|
-0.08
+70%
|
0.54
N/A
|
0.64
+19%
|
0.74
+16%
|
0.78
+5%
|
1.02
+31%
|
1.09
+7%
|
1.03
-6%
|
1.1
+7%
|
1.47
+34%
|
1.7
+16%
|
2.15
+26%
|
1.99
-7%
|
1.13
-43%
|
1.22
+8%
|
1.57
+29%
|
1.7
+8%
|
1.59
-6%
|
1.6
+1%
|
1.01
-37%
|
0.92
-9%
|
1.28
+39%
|
|