Zhejiang Sunoren Solar Technology Co Ltd
SSE:603105
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zhejiang Sunoren Solar Technology Co Ltd
SSE:603105
|
CN |
|
A
|
AGES Industri AB
STO:AGES B
|
SE |
Income Statement
Earnings Waterfall
Zhejiang Sunoren Solar Technology Co Ltd
Income Statement
Zhejiang Sunoren Solar Technology Co Ltd
| 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 |
23
|
27
|
32
|
38
|
42
|
46
|
49
|
51
|
56
|
60
|
64
|
68
|
68
|
68
|
74
|
76
|
79
|
77
|
78
|
76
|
73
|
75
|
78
|
85
|
92
|
101
|
99
|
98
|
0
|
0
|
|
| Revenue |
735
N/A
|
587
-20%
|
384
-35%
|
352
-8%
|
300
-15%
|
356
+19%
|
387
+9%
|
424
+10%
|
462
+9%
|
446
-3%
|
427
-4%
|
420
-1%
|
409
-3%
|
427
+4%
|
445
+4%
|
475
+7%
|
527
+11%
|
619
+17%
|
650
+5%
|
661
+2%
|
687
+4%
|
675
-2%
|
686
+2%
|
718
+5%
|
693
-3%
|
709
+2%
|
689
-3%
|
670
-3%
|
713
+6%
|
709
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(504)
|
(352)
|
(212)
|
(189)
|
(156)
|
(197)
|
(214)
|
(243)
|
(261)
|
(236)
|
(209)
|
(200)
|
(187)
|
(196)
|
(201)
|
(220)
|
(234)
|
(269)
|
(293)
|
(290)
|
(307)
|
(304)
|
(293)
|
(320)
|
(294)
|
(291)
|
(284)
|
(274)
|
(304)
|
(304)
|
|
| Gross Profit |
230
N/A
|
235
+2%
|
173
-27%
|
163
-6%
|
144
-12%
|
160
+11%
|
173
+9%
|
181
+4%
|
201
+11%
|
210
+4%
|
218
+3%
|
220
+1%
|
222
+1%
|
230
+4%
|
244
+6%
|
255
+5%
|
292
+14%
|
349
+20%
|
357
+2%
|
370
+4%
|
380
+2%
|
371
-2%
|
394
+6%
|
398
+1%
|
399
+0%
|
418
+5%
|
405
-3%
|
396
-2%
|
410
+3%
|
406
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(59)
|
(69)
|
(87)
|
(93)
|
(96)
|
(98)
|
(72)
|
(80)
|
(43)
|
(50)
|
(48)
|
(62)
|
(61)
|
(38)
|
(41)
|
(53)
|
(50)
|
(66)
|
(60)
|
(56)
|
(60)
|
(60)
|
(78)
|
(77)
|
(74)
|
(75)
|
(74)
|
(68)
|
(75)
|
(77)
|
|
| Selling, General & Administrative |
(53)
|
(69)
|
(57)
|
(81)
|
(90)
|
(83)
|
(64)
|
(86)
|
(90)
|
(88)
|
(43)
|
(66)
|
(49)
|
(49)
|
(31)
|
(55)
|
(62)
|
(62)
|
(41)
|
(48)
|
(50)
|
(51)
|
(57)
|
(65)
|
(64)
|
(68)
|
(59)
|
(65)
|
(64)
|
(60)
|
|
| Research & Development |
(13)
|
(13)
|
(16)
|
(15)
|
(12)
|
(15)
|
(13)
|
(15)
|
(18)
|
(17)
|
(16)
|
(16)
|
(13)
|
(11)
|
(11)
|
(12)
|
(12)
|
(19)
|
(16)
|
(20)
|
(21)
|
(18)
|
(18)
|
(20)
|
(25)
|
(23)
|
(20)
|
(19)
|
(18)
|
(21)
|
|
| Depreciation & Amortization |
0
|
0
|
(30)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
7
|
13
|
15
|
3
|
5
|
(0)
|
40
|
22
|
65
|
55
|
39
|
20
|
1
|
21
|
20
|
14
|
24
|
15
|
11
|
13
|
10
|
9
|
8
|
8
|
15
|
16
|
17
|
15
|
7
|
4
|
|
| Operating Income |
171
N/A
|
166
-3%
|
85
-49%
|
70
-18%
|
48
-32%
|
61
+28%
|
101
+66%
|
101
0%
|
158
+56%
|
161
+2%
|
169
+5%
|
158
-6%
|
161
+2%
|
192
+19%
|
203
+5%
|
202
0%
|
242
+20%
|
284
+17%
|
296
+5%
|
315
+6%
|
320
+2%
|
311
-3%
|
316
+1%
|
321
+2%
|
325
+1%
|
343
+6%
|
331
-4%
|
328
-1%
|
334
+2%
|
329
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(21)
|
(24)
|
(24)
|
(35)
|
(40)
|
(48)
|
(57)
|
(55)
|
(58)
|
(60)
|
(66)
|
(67)
|
(66)
|
(70)
|
(76)
|
(78)
|
(81)
|
(75)
|
(72)
|
(69)
|
(68)
|
(72)
|
(77)
|
(83)
|
(90)
|
(91)
|
(93)
|
(92)
|
(88)
|
|
| Non-Reccuring Items |
0
|
0
|
(5)
|
0
|
0
|
(1)
|
(19)
|
0
|
(16)
|
(17)
|
(19)
|
0
|
(2)
|
(14)
|
(7)
|
0
|
(12)
|
(1)
|
(7)
|
(7)
|
(2)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
8
|
8
|
7
|
7
|
9
|
15
|
9
|
8
|
6
|
(1)
|
0
|
0
|
1
|
3
|
2
|
2
|
2
|
(1)
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
161
N/A
|
153
-5%
|
63
-59%
|
53
-16%
|
22
-59%
|
37
+68%
|
44
+19%
|
53
+20%
|
93
+77%
|
86
-8%
|
90
+5%
|
92
+3%
|
94
+1%
|
114
+22%
|
128
+12%
|
128
+0%
|
153
+19%
|
201
+31%
|
215
+7%
|
237
+10%
|
250
+6%
|
246
-2%
|
244
-1%
|
246
+0%
|
240
-2%
|
252
+5%
|
238
-5%
|
235
-1%
|
244
+4%
|
242
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(19)
|
4
|
3
|
4
|
3
|
(1)
|
(2)
|
(11)
|
(14)
|
(9)
|
(10)
|
(5)
|
(13)
|
(18)
|
(18)
|
(23)
|
(25)
|
(24)
|
(26)
|
(30)
|
(29)
|
(24)
|
(24)
|
(25)
|
(32)
|
(45)
|
(45)
|
(49)
|
(48)
|
|
| Income from Continuing Operations |
135
|
133
|
66
|
56
|
26
|
39
|
42
|
50
|
82
|
72
|
81
|
83
|
88
|
101
|
110
|
110
|
130
|
176
|
191
|
211
|
220
|
216
|
220
|
221
|
215
|
220
|
194
|
190
|
195
|
194
|
|
| Income to Minority Interest |
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) |
135
N/A
|
133
-1%
|
66
-50%
|
56
-16%
|
26
-53%
|
39
+50%
|
42
+7%
|
50
+20%
|
82
+62%
|
72
-12%
|
81
+12%
|
83
+2%
|
88
+7%
|
101
+15%
|
110
+9%
|
110
+0%
|
130
+18%
|
176
+35%
|
191
+9%
|
211
+10%
|
220
+5%
|
216
-2%
|
220
+2%
|
221
+1%
|
215
-3%
|
220
+2%
|
194
-12%
|
190
-2%
|
195
+3%
|
194
-1%
|
|
| EPS (Diluted) |
0.33
N/A
|
0.26
-21%
|
0.15
-42%
|
0.13
-13%
|
0.06
-54%
|
0.08
+33%
|
0.08
N/A
|
0.1
+25%
|
0.16
+60%
|
0.14
-12%
|
0.16
+14%
|
0.16
N/A
|
0.17
+6%
|
0.2
+18%
|
0.22
+10%
|
0.22
N/A
|
0.26
+18%
|
0.35
+35%
|
0.38
+9%
|
0.42
+11%
|
0.44
+5%
|
0.43
-2%
|
0.44
+2%
|
0.44
N/A
|
0.43
-2%
|
0.44
+2%
|
0.39
-11%
|
0.38
-3%
|
0.39
+3%
|
0.38
-3%
|
|