Shanghai Bolex Food Technology Co Ltd
SSE:603170
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shanghai Bolex Food Technology Co Ltd
SSE:603170
|
CN |
|
O
|
Orange Tour Cultural Holding Ltd
HKEX:8627
|
CN |
|
A
|
Arise AB
STO:ARISE
|
SE |
|
E
|
Endurance Technologies Ltd (CN)
NSE:ENDURANCE
|
IN |
|
Greenland Minerals Ltd
ASX:GGG
|
AU |
|
H
|
HUHUTECH International Group Inc
NASDAQ:HUHU
|
CN |
Income Statement
Earnings Waterfall
Shanghai Bolex Food Technology Co Ltd
Income Statement
Shanghai Bolex Food Technology Co Ltd
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
5
|
3
|
2
|
0
|
4
|
1
|
0
|
3
|
2
|
0
|
0
|
7
|
0
|
0
|
|
| Revenue |
1 578
N/A
|
1 680
+7%
|
1 766
+5%
|
1 904
+8%
|
2 037
+7%
|
2 152
+6%
|
1 732
-20%
|
2 369
+37%
|
1 865
-21%
|
2 514
+35%
|
2 540
+1%
|
2 651
+4%
|
2 696
+2%
|
2 758
+2%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(1 090)
|
(1 150)
|
(1 189)
|
(1 269)
|
(1 343)
|
(1 414)
|
(1 154)
|
(1 594)
|
(1 286)
|
(1 733)
|
(1 757)
|
(1 787)
|
(1 830)
|
(1 853)
|
|
| Gross Profit |
488
N/A
|
530
+9%
|
577
+9%
|
635
+10%
|
694
+9%
|
738
+6%
|
578
-22%
|
775
+34%
|
579
-25%
|
782
+35%
|
783
+0%
|
865
+10%
|
866
+0%
|
905
+5%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(235)
|
(287)
|
(316)
|
(364)
|
(399)
|
(423)
|
(327)
|
(453)
|
(345)
|
(476)
|
(483)
|
(512)
|
(509)
|
(526)
|
|
| Selling, General & Administrative |
(204)
|
(253)
|
(287)
|
(334)
|
(382)
|
(399)
|
(304)
|
(422)
|
(313)
|
(428)
|
(435)
|
(473)
|
(469)
|
(488)
|
|
| Research & Development |
(38)
|
(41)
|
(42)
|
(45)
|
(41)
|
(44)
|
(35)
|
(45)
|
(37)
|
(50)
|
(51)
|
(52)
|
(54)
|
(56)
|
|
| Depreciation & Amortization |
(7)
|
(4)
|
(4)
|
0
|
(9)
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
|
| Other Operating Expenses |
14
|
11
|
18
|
14
|
32
|
20
|
12
|
28
|
5
|
2
|
4
|
25
|
14
|
18
|
|
| Operating Income |
252
N/A
|
243
-4%
|
261
+7%
|
271
+4%
|
294
+9%
|
315
+7%
|
251
-20%
|
322
+28%
|
234
-27%
|
306
+31%
|
300
-2%
|
352
+17%
|
357
+1%
|
379
+6%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(3)
|
(2)
|
0
|
2
|
1
|
3
|
1
|
3
|
3
|
2
|
2
|
(1)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
25
|
25
|
85
|
34
|
34
|
34
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Total Other Income |
(0)
|
(3)
|
(3)
|
(0)
|
1
|
1
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
248
N/A
|
239
-4%
|
255
+7%
|
268
+5%
|
295
+10%
|
344
+16%
|
278
-19%
|
410
+47%
|
268
-35%
|
341
+28%
|
336
-2%
|
354
+5%
|
357
+1%
|
376
+5%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(54)
|
(51)
|
(57)
|
(57)
|
(65)
|
(79)
|
(60)
|
(98)
|
(58)
|
(76)
|
(74)
|
(86)
|
(90)
|
(99)
|
|
| Income from Continuing Operations |
195
|
187
|
198
|
212
|
230
|
265
|
218
|
311
|
209
|
266
|
262
|
267
|
268
|
277
|
|
| Income to Minority Interest |
(9)
|
(11)
|
(17)
|
(19)
|
(15)
|
(15)
|
(5)
|
(10)
|
(13)
|
(22)
|
(29)
|
(34)
|
(37)
|
(36)
|
|
| Net Income (Common) |
185
N/A
|
176
-5%
|
182
+3%
|
193
+6%
|
215
+12%
|
250
+16%
|
213
-15%
|
301
+41%
|
196
-35%
|
244
+24%
|
234
-4%
|
233
0%
|
231
-1%
|
241
+5%
|
|
| EPS (Diluted) |
0.46
N/A
|
0.44
-4%
|
0.45
+2%
|
0.48
+7%
|
0.54
+13%
|
0.62
+15%
|
0.53
-15%
|
0.75
+42%
|
0.49
-35%
|
0.61
+24%
|
0.58
-5%
|
0.58
N/A
|
0.58
N/A
|
0.6
+3%
|
|