L'azurde Company for Jewelry SJSC
SAU:4011
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L'azurde Company for Jewelry SJSC
SAU:4011
|
SA |
|
Senshukai Co Ltd
TSE:8165
|
JP |
|
Sincere Navigation Corp
TWSE:2605
|
TW |
|
Guangzhou Wondfo Biotech Co Ltd
SZSE:300482
|
CN |
|
Harbin Pharmaceutical Group Co Ltd
SSE:600664
|
CN |
|
J
|
Jiangsu Huachen Transformer Co Ltd
SSE:603097
|
CN |
Income Statement
Earnings Waterfall
L'azurde Company for Jewelry SJSC
Income Statement
L'azurde Company for Jewelry SJSC
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Revenue |
2 803
N/A
|
2 809
+0%
|
2 856
+2%
|
2 814
-1%
|
2 760
-2%
|
2 548
-8%
|
2 283
-10%
|
2 018
-12%
|
1 739
-14%
|
1 599
-8%
|
1 593
0%
|
1 753
+10%
|
1 702
-3%
|
1 751
+3%
|
1 833
+5%
|
1 912
+4%
|
2 031
+6%
|
2 104
+4%
|
2 109
+0%
|
1 976
-6%
|
1 748
-12%
|
1 385
-21%
|
1 886
+36%
|
1 278
-32%
|
1 812
+42%
|
2 117
+17%
|
1 656
-22%
|
1 971
+19%
|
2 035
+3%
|
1 983
-3%
|
2 031
+2%
|
2 000
-2%
|
1 881
-6%
|
1 935
+3%
|
1 939
+0%
|
1 864
-4%
|
1 966
+5%
|
2 014
+2%
|
2 062
+2%
|
2 108
+2%
|
2 284
+8%
|
2 418
+6%
|
2 686
+11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 483)
|
(2 489)
|
(2 523)
|
(2 475)
|
(2 415)
|
(2 250)
|
(1 995)
|
(1 774)
|
(1 538)
|
(1 387)
|
(1 409)
|
(1 535)
|
(1 491)
|
(1 535)
|
(1 603)
|
(1 668)
|
(1 760)
|
(1 808)
|
(1 806)
|
(1 689)
|
(1 485)
|
(1 182)
|
(1 609)
|
(1 095)
|
(1 523)
|
(1 773)
|
(1 373)
|
(1 664)
|
(1 712)
|
(1 663)
|
(1 705)
|
(1 673)
|
(1 574)
|
(1 631)
|
(1 637)
|
(1 617)
|
(1 652)
|
(1 703)
|
(1 765)
|
(1 885)
|
(2 083)
|
(2 233)
|
(2 510)
|
|
| Gross Profit |
320
N/A
|
320
+0%
|
334
+4%
|
339
+2%
|
345
+2%
|
298
-14%
|
288
-3%
|
245
-15%
|
201
-18%
|
213
+6%
|
184
-14%
|
217
+19%
|
212
-3%
|
216
+2%
|
230
+6%
|
244
+6%
|
272
+11%
|
296
+9%
|
303
+2%
|
288
-5%
|
262
-9%
|
203
-23%
|
277
+37%
|
183
-34%
|
289
+58%
|
343
+19%
|
283
-17%
|
308
+9%
|
322
+5%
|
321
-1%
|
326
+2%
|
327
+0%
|
307
-6%
|
304
-1%
|
303
-1%
|
247
-18%
|
314
+27%
|
311
-1%
|
297
-5%
|
223
-25%
|
201
-10%
|
185
-8%
|
175
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(181)
|
(187)
|
(194)
|
(190)
|
(195)
|
(178)
|
(162)
|
(177)
|
(152)
|
(152)
|
(152)
|
(142)
|
(148)
|
(151)
|
(160)
|
(174)
|
(194)
|
(208)
|
(218)
|
(223)
|
(234)
|
(200)
|
(291)
|
(207)
|
(370)
|
(354)
|
(231)
|
(226)
|
(239)
|
(242)
|
(245)
|
(241)
|
(226)
|
(220)
|
(218)
|
(168)
|
(224)
|
(225)
|
(227)
|
(162)
|
(148)
|
(149)
|
(140)
|
|
| Selling, General & Administrative |
(181)
|
(187)
|
(194)
|
(185)
|
(195)
|
(178)
|
(162)
|
(171)
|
(151)
|
(152)
|
(152)
|
(136)
|
(148)
|
(151)
|
(160)
|
(167)
|
(194)
|
(208)
|
(218)
|
(185)
|
(216)
|
(200)
|
(291)
|
(172)
|
(301)
|
(319)
|
(231)
|
(188)
|
(239)
|
(242)
|
(245)
|
(206)
|
(226)
|
(211)
|
(198)
|
(139)
|
(181)
|
(178)
|
(173)
|
(137)
|
(156)
|
(170)
|
(181)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
4
|
(69)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(20)
|
0
|
(44)
|
(47)
|
(54)
|
0
|
9
|
21
|
41
|
|
| Operating Income |
139
N/A
|
133
-4%
|
140
+5%
|
149
+7%
|
150
+0%
|
120
-20%
|
126
+5%
|
68
-46%
|
50
-27%
|
61
+21%
|
31
-48%
|
75
+140%
|
63
-16%
|
65
+3%
|
70
+8%
|
70
0%
|
77
+11%
|
88
+14%
|
85
-3%
|
65
-24%
|
29
-55%
|
2
-92%
|
(15)
N/A
|
(24)
-63%
|
(82)
-241%
|
(11)
+87%
|
52
N/A
|
81
+57%
|
84
+3%
|
78
-6%
|
81
+3%
|
86
+6%
|
81
-6%
|
84
+5%
|
84
+0%
|
80
-6%
|
90
+13%
|
86
-5%
|
70
-18%
|
61
-14%
|
53
-12%
|
36
-32%
|
36
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(31)
|
(33)
|
(28)
|
(22)
|
(23)
|
(25)
|
60
|
14
|
16
|
19
|
(1)
|
(32)
|
(33)
|
(34)
|
(2)
|
(39)
|
(44)
|
(48)
|
(1)
|
(51)
|
(51)
|
(78)
|
(1)
|
(74)
|
(69)
|
(36)
|
(4)
|
(30)
|
(28)
|
(30)
|
(1)
|
(29)
|
(31)
|
(30)
|
(10)
|
(43)
|
(44)
|
(42)
|
14
|
(24)
|
(27)
|
(25)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(52)
|
(87)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
3
|
5
|
5
|
6
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
5
|
8
|
(3)
|
(2)
|
(2)
|
(7)
|
(37)
|
(2)
|
(2)
|
(1)
|
(30)
|
(3)
|
(4)
|
(4)
|
(38)
|
(3)
|
(1)
|
2
|
(46)
|
3
|
3
|
0
|
(49)
|
(1)
|
(2)
|
(7)
|
(38)
|
(8)
|
(6)
|
(3)
|
(32)
|
(7)
|
(7)
|
6
|
(37)
|
18
|
17
|
(5)
|
(53)
|
(30)
|
(40)
|
(42)
|
|
| Pre-Tax Income |
112
N/A
|
107
-5%
|
115
+8%
|
119
+3%
|
126
+6%
|
94
-25%
|
95
+0%
|
91
-4%
|
62
-32%
|
75
+21%
|
49
-35%
|
44
-10%
|
30
-33%
|
30
N/A
|
33
+11%
|
30
-9%
|
35
+17%
|
43
+22%
|
40
-7%
|
(3)
N/A
|
(19)
-500%
|
(98)
-425%
|
(179)
-83%
|
(109)
+39%
|
(157)
-44%
|
(81)
+48%
|
9
N/A
|
40
+337%
|
46
+15%
|
44
-4%
|
48
+8%
|
52
+10%
|
45
-14%
|
47
+4%
|
61
+29%
|
46
-24%
|
65
+42%
|
59
-9%
|
25
-58%
|
25
+1%
|
4
-85%
|
(25)
N/A
|
(25)
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(15)
|
(13)
|
(14)
|
(18)
|
(16)
|
(14)
|
(10)
|
(19)
|
(19)
|
(18)
|
(21)
|
(12)
|
(11)
|
(13)
|
(13)
|
(12)
|
(15)
|
(15)
|
(15)
|
(14)
|
(12)
|
(11)
|
(17)
|
(12)
|
(20)
|
(21)
|
(17)
|
(18)
|
(21)
|
(18)
|
(20)
|
(18)
|
(13)
|
(16)
|
(14)
|
(15)
|
(18)
|
(15)
|
(13)
|
(14)
|
(7)
|
(8)
|
(4)
|
|
| Income from Continuing Operations |
97
|
93
|
101
|
101
|
110
|
81
|
85
|
72
|
43
|
56
|
28
|
32
|
19
|
17
|
20
|
18
|
21
|
28
|
24
|
(18)
|
(31)
|
(109)
|
(196)
|
(120)
|
(176)
|
(102)
|
(8)
|
22
|
26
|
26
|
27
|
34
|
32
|
31
|
46
|
31
|
47
|
44
|
12
|
12
|
(3)
|
(33)
|
(30)
|
|
| Net Income (Common) |
97
N/A
|
93
-4%
|
101
+8%
|
101
0%
|
110
+10%
|
81
-27%
|
85
+5%
|
72
-15%
|
43
-40%
|
56
+31%
|
28
-50%
|
32
+12%
|
19
-41%
|
17
-9%
|
20
+19%
|
18
-12%
|
21
+16%
|
28
+36%
|
24
-12%
|
(18)
N/A
|
(31)
-77%
|
(109)
-252%
|
(196)
-79%
|
(120)
+39%
|
(176)
-46%
|
(102)
+42%
|
(8)
+92%
|
22
N/A
|
26
+16%
|
26
+2%
|
27
+5%
|
34
+24%
|
32
-6%
|
31
-4%
|
46
+50%
|
31
-33%
|
47
+53%
|
44
-7%
|
12
-72%
|
12
-4%
|
(3)
N/A
|
(33)
-1 017%
|
(30)
+9%
|
|
| EPS (Diluted) |
2.26
N/A
|
2.18
-4%
|
2.35
+8%
|
2.34
0%
|
2.57
+10%
|
1.89
-26%
|
1.98
+5%
|
1.42
-28%
|
1
-30%
|
1.31
+31%
|
0.65
-50%
|
0.62
-5%
|
0.43
-31%
|
0.39
-9%
|
0.47
+21%
|
0.35
-26%
|
0.48
+37%
|
0.65
+35%
|
0.57
-12%
|
-0.35
N/A
|
-0.61
-74%
|
-2.54
-316%
|
-3.88
-53%
|
-2.39
+38%
|
-3.49
-46%
|
-2.37
+32%
|
-0.15
+94%
|
0.44
N/A
|
0.44
N/A
|
0.45
+2%
|
0.48
+7%
|
0.59
+23%
|
0.56
-5%
|
0.54
-4%
|
0.8
+48%
|
0.54
-33%
|
0.82
+52%
|
0.76
-7%
|
0.21
-72%
|
0.2
-5%
|
-0.05
N/A
|
-0.57
-1 040%
|
-0.52
+9%
|
|