Elion Energy Co Ltd
SSE:600277
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Elion Energy Co Ltd
SSE:600277
|
CN |
|
Toyo Suisan Kaisha Ltd
TSE:2875
|
JP |
|
Lutian Machinery Co Ltd
SSE:605259
|
CN |
|
Siyata Mobile Inc
NASDAQ:SYTA
|
CA |
Income Statement
Earnings Waterfall
Elion Energy Co Ltd
Income Statement
Elion Energy Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
14 485
N/A
|
14 773
+2%
|
14 504
-2%
|
12 010
-17%
|
10 325
-14%
|
8 591
-17%
|
7 999
-7%
|
8 056
+1%
|
8 595
+7%
|
8 692
+1%
|
9 115
+5%
|
11 154
+22%
|
11 965
+7%
|
13 894
+16%
|
16 507
+19%
|
16 757
+2%
|
18 344
+9%
|
19 361
+6%
|
18 830
-3%
|
17 371
-8%
|
16 315
-6%
|
14 356
-12%
|
13 052
-9%
|
12 696
-3%
|
12 035
-5%
|
12 075
+0%
|
11 637
-4%
|
12 915
+11%
|
13 258
+3%
|
13 718
+3%
|
14 511
+6%
|
12 454
-14%
|
12 653
+2%
|
12 318
-3%
|
11 557
-6%
|
11 178
-3%
|
10 734
-4%
|
9 487
-12%
|
9 053
-5%
|
8 761
-3%
|
7 380
-16%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 035)
|
(13 442)
|
(13 241)
|
(10 909)
|
(9 346)
|
(7 517)
|
(7 078)
|
(7 294)
|
(7 885)
|
(7 972)
|
(8 311)
|
(9 864)
|
(10 604)
|
(12 520)
|
(14 856)
|
(14 332)
|
(15 731)
|
(16 373)
|
(15 645)
|
(14 500)
|
(13 674)
|
(11 991)
|
(10 984)
|
(10 360)
|
(9 959)
|
(10 106)
|
(9 810)
|
(11 279)
|
(11 757)
|
(11 940)
|
(12 685)
|
(10 606)
|
(10 956)
|
(10 658)
|
(9 913)
|
(9 600)
|
(9 425)
|
(8 552)
|
(8 259)
|
(8 185)
|
(7 058)
|
|
| Gross Profit |
1 450
N/A
|
1 331
-8%
|
1 263
-5%
|
1 101
-13%
|
979
-11%
|
1 074
+10%
|
921
-14%
|
762
-17%
|
710
-7%
|
720
+1%
|
804
+12%
|
1 291
+61%
|
1 361
+5%
|
1 374
+1%
|
1 651
+20%
|
2 425
+47%
|
2 613
+8%
|
2 989
+14%
|
3 185
+7%
|
2 871
-10%
|
2 641
-8%
|
2 365
-10%
|
2 068
-13%
|
2 337
+13%
|
2 076
-11%
|
1 969
-5%
|
1 827
-7%
|
1 636
-10%
|
1 501
-8%
|
1 778
+18%
|
1 825
+3%
|
1 847
+1%
|
1 697
-8%
|
1 660
-2%
|
1 644
-1%
|
1 578
-4%
|
1 309
-17%
|
936
-29%
|
794
-15%
|
576
-27%
|
323
-44%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(594)
|
(637)
|
(641)
|
(833)
|
(559)
|
(510)
|
(515)
|
(684)
|
(492)
|
(526)
|
(484)
|
(624)
|
(492)
|
(436)
|
(453)
|
(1 129)
|
(906)
|
(971)
|
(1 097)
|
(1 143)
|
(836)
|
(1 159)
|
(1 136)
|
(1 282)
|
(1 185)
|
(862)
|
(830)
|
(767)
|
(339)
|
(290)
|
(309)
|
(1 123)
|
(808)
|
(842)
|
(844)
|
(960)
|
(803)
|
(822)
|
(847)
|
(1 362)
|
(1 123)
|
|
| Selling, General & Administrative |
(583)
|
(618)
|
(617)
|
(597)
|
(549)
|
(493)
|
(497)
|
(510)
|
(474)
|
(507)
|
(490)
|
(542)
|
(446)
|
(405)
|
(416)
|
(913)
|
(803)
|
(901)
|
(1 010)
|
(891)
|
(887)
|
(882)
|
(851)
|
(907)
|
(727)
|
(694)
|
(639)
|
(368)
|
(187)
|
(111)
|
(69)
|
(422)
|
(396)
|
(400)
|
(409)
|
(356)
|
(337)
|
(342)
|
(394)
|
(823)
|
(836)
|
|
| Research & Development |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
(11)
|
(12)
|
(17)
|
(22)
|
(34)
|
(43)
|
(54)
|
(131)
|
(190)
|
(215)
|
(238)
|
(199)
|
(186)
|
(192)
|
(263)
|
(398)
|
(411)
|
(445)
|
(430)
|
(391)
|
(469)
|
(485)
|
(469)
|
(380)
|
(313)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(78)
|
0
|
|
| Other Operating Expenses |
(11)
|
(20)
|
(25)
|
(195)
|
(11)
|
(17)
|
(18)
|
(136)
|
(19)
|
(20)
|
5
|
(51)
|
(46)
|
(31)
|
(37)
|
(184)
|
(92)
|
(58)
|
(71)
|
(197)
|
84
|
(235)
|
(230)
|
(202)
|
(268)
|
47
|
47
|
(147)
|
33
|
13
|
23
|
(230)
|
(1)
|
3
|
(5)
|
(140)
|
3
|
5
|
17
|
(81)
|
26
|
|
| Operating Income |
856
N/A
|
694
-19%
|
621
-10%
|
268
-57%
|
420
+57%
|
564
+34%
|
407
-28%
|
78
-81%
|
217
+179%
|
193
-11%
|
320
+65%
|
666
+108%
|
869
+31%
|
938
+8%
|
1 198
+28%
|
1 296
+8%
|
1 707
+32%
|
2 018
+18%
|
2 088
+3%
|
1 728
-17%
|
1 804
+4%
|
1 205
-33%
|
933
-23%
|
1 054
+13%
|
892
-15%
|
1 107
+24%
|
997
-10%
|
869
-13%
|
1 162
+34%
|
1 489
+28%
|
1 516
+2%
|
724
-52%
|
890
+23%
|
818
-8%
|
800
-2%
|
618
-23%
|
506
-18%
|
114
-77%
|
(53)
N/A
|
(786)
-1 393%
|
(801)
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(483)
|
(144)
|
(198)
|
(394)
|
(255)
|
(629)
|
(496)
|
(81)
|
(105)
|
(90)
|
(149)
|
(459)
|
(319)
|
(254)
|
(251)
|
(495)
|
(713)
|
(812)
|
(821)
|
(448)
|
(450)
|
260
|
284
|
47
|
306
|
(251)
|
(215)
|
(134)
|
(365)
|
(391)
|
(321)
|
158
|
21
|
221
|
377
|
370
|
306
|
134
|
(15)
|
104
|
87
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
371
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
297
|
67
|
67
|
67
|
22
|
(6)
|
(6)
|
(6)
|
1
|
0
|
0
|
0
|
311
|
0
|
(3)
|
(2)
|
1
|
0
|
4
|
3
|
7
|
(0)
|
(0)
|
0
|
12
|
0
|
5
|
12
|
93
|
18
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
10
|
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
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(22)
|
0
|
|
| Total Other Income |
56
|
58
|
80
|
49
|
67
|
64
|
84
|
178
|
161
|
235
|
230
|
80
|
107
|
28
|
(47)
|
(3)
|
(40)
|
(36)
|
(0)
|
2
|
2
|
(3)
|
(3)
|
2
|
1
|
0
|
(2)
|
(2)
|
0
|
1
|
2
|
(2)
|
(5)
|
5
|
1
|
5
|
3
|
(6)
|
(6)
|
(8)
|
(33)
|
|
| Pre-Tax Income |
429
N/A
|
608
+42%
|
504
-17%
|
304
-40%
|
232
-24%
|
(1)
N/A
|
(5)
-488%
|
242
N/A
|
274
+13%
|
339
+24%
|
400
+18%
|
584
+46%
|
725
+24%
|
780
+8%
|
968
+24%
|
820
-15%
|
948
+16%
|
1 164
+23%
|
1 261
+8%
|
1 284
+2%
|
1 356
+6%
|
1 462
+8%
|
1 214
-17%
|
1 415
+17%
|
1 199
-15%
|
853
-29%
|
777
-9%
|
734
-6%
|
798
+9%
|
1 102
+38%
|
1 200
+9%
|
886
-26%
|
905
+2%
|
1 043
+15%
|
1 178
+13%
|
1 003
-15%
|
815
-19%
|
246
-70%
|
(61)
N/A
|
(620)
-918%
|
(728)
-17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(87)
|
(115)
|
(105)
|
(72)
|
(63)
|
(15)
|
(11)
|
(90)
|
(89)
|
(83)
|
(83)
|
(121)
|
(151)
|
(186)
|
(233)
|
(83)
|
(71)
|
(84)
|
(83)
|
(159)
|
(193)
|
(178)
|
(148)
|
(156)
|
(125)
|
(124)
|
(112)
|
(83)
|
(96)
|
(155)
|
(118)
|
(35)
|
(30)
|
2
|
(45)
|
(72)
|
(48)
|
3
|
13
|
24
|
24
|
|
| Income from Continuing Operations |
342
|
493
|
399
|
232
|
169
|
(16)
|
(16)
|
152
|
184
|
256
|
317
|
463
|
573
|
593
|
735
|
736
|
878
|
1 081
|
1 178
|
1 125
|
1 163
|
1 284
|
1 066
|
1 258
|
1 074
|
729
|
666
|
652
|
702
|
947
|
1 082
|
851
|
875
|
1 045
|
1 133
|
931
|
767
|
249
|
(48)
|
(596)
|
(704)
|
|
| Income to Minority Interest |
(31)
|
4
|
26
|
26
|
55
|
17
|
(0)
|
(22)
|
(63)
|
(68)
|
(74)
|
(155)
|
(191)
|
(227)
|
(286)
|
(211)
|
(264)
|
(334)
|
(337)
|
(354)
|
(322)
|
(261)
|
(206)
|
(247)
|
(212)
|
(185)
|
(161)
|
(133)
|
(124)
|
(153)
|
(161)
|
(46)
|
(73)
|
(147)
|
(170)
|
(200)
|
(162)
|
(24)
|
53
|
54
|
112
|
|
| Net Income (Common) |
311
N/A
|
498
+60%
|
425
-15%
|
258
-39%
|
225
-13%
|
1
-99%
|
(17)
N/A
|
131
N/A
|
121
-8%
|
187
+55%
|
243
+30%
|
308
+27%
|
382
+24%
|
367
-4%
|
448
+22%
|
525
+17%
|
614
+17%
|
746
+22%
|
840
+13%
|
771
-8%
|
841
+9%
|
1 022
+22%
|
860
-16%
|
1 011
+18%
|
862
-15%
|
544
-37%
|
505
-7%
|
518
+3%
|
578
+12%
|
794
+37%
|
921
+16%
|
805
-13%
|
803
0%
|
898
+12%
|
963
+7%
|
731
-24%
|
605
-17%
|
225
-63%
|
5
-98%
|
(542)
N/A
|
(592)
-9%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.23
+64%
|
0.2
-13%
|
0.12
-40%
|
0.11
-8%
|
0
N/A
|
-0.01
N/A
|
0.06
N/A
|
0.05
-17%
|
0.08
+60%
|
0.11
+38%
|
0.15
+36%
|
0.17
+13%
|
0.15
-12%
|
0.17
+13%
|
0.2
+18%
|
0.24
+20%
|
0.29
+21%
|
0.33
+14%
|
0.28
-15%
|
0.3
+7%
|
0.37
+23%
|
0.31
-16%
|
0.37
+19%
|
0.32
-14%
|
0.2
-38%
|
0.18
-10%
|
0.19
+6%
|
0.21
+11%
|
0.22
+5%
|
0.19
-14%
|
0.23
+21%
|
0.22
-4%
|
0.24
+9%
|
0.27
+13%
|
0.21
-22%
|
0.17
-19%
|
0.06
-65%
|
0
N/A
|
-0.15
N/A
|
-0.17
-13%
|
|