Suzhou Secote Precision Electronic Co Ltd
SSE:603283
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Suzhou Secote Precision Electronic Co Ltd
SSE:603283
|
CN |
|
E
|
Ero Copper Corp
NYSE:ERO
|
CA |
|
Guangzhou Jet Bio-Filtration Co Ltd
SSE:688026
|
CN |
|
K Car Co Ltd
KRX:381970
|
KR |
|
H
|
Hua Medicine
HKEX:2552
|
CN |
|
S
|
Silk Road Logistics Holdings Ltd
HKEX:988
|
HK |
|
Berentzen Gruppe AG
XETRA:BEZ
|
DE |
Income Statement
Earnings Waterfall
Suzhou Secote Precision Electronic Co Ltd
Income Statement
Suzhou Secote Precision Electronic Co Ltd
| 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 |
3
|
0
|
0
|
3
|
7
|
7
|
9
|
9
|
9
|
12
|
14
|
18
|
0
|
19
|
22
|
24
|
48
|
46
|
44
|
42
|
25
|
24
|
24
|
23
|
21
|
17
|
15
|
16
|
19
|
22
|
0
|
0
|
|
| Revenue |
683
N/A
|
850
+24%
|
905
+6%
|
860
-5%
|
904
+5%
|
964
+7%
|
959
-1%
|
1 008
+5%
|
1 206
+20%
|
1 197
-1%
|
1 389
+16%
|
1 675
+21%
|
2 028
+21%
|
2 086
+3%
|
2 102
+1%
|
2 463
+17%
|
2 319
-6%
|
2 428
+5%
|
2 558
+5%
|
2 777
+9%
|
2 930
+6%
|
3 221
+10%
|
3 338
+4%
|
3 442
+3%
|
4 446
+29%
|
4 505
+1%
|
4 674
+4%
|
5 017
+7%
|
4 053
-19%
|
4 009
-1%
|
3 795
-5%
|
3 394
-11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(353)
|
(450)
|
(488)
|
(463)
|
(473)
|
(510)
|
(504)
|
(529)
|
(672)
|
(669)
|
(767)
|
(957)
|
(1 239)
|
(1 293)
|
(1 338)
|
(1 533)
|
(1 416)
|
(1 515)
|
(1 596)
|
(1 754)
|
(1 767)
|
(1 955)
|
(2 038)
|
(2 002)
|
(2 402)
|
(2 409)
|
(2 463)
|
(2 709)
|
(2 352)
|
(2 352)
|
(2 221)
|
(1 951)
|
|
| Gross Profit |
330
N/A
|
400
+21%
|
417
+4%
|
397
-5%
|
431
+9%
|
454
+5%
|
455
+0%
|
478
+5%
|
534
+12%
|
528
-1%
|
621
+18%
|
718
+16%
|
789
+10%
|
793
+0%
|
764
-4%
|
930
+22%
|
902
-3%
|
913
+1%
|
963
+5%
|
1 022
+6%
|
1 163
+14%
|
1 266
+9%
|
1 300
+3%
|
1 440
+11%
|
2 044
+42%
|
2 096
+3%
|
2 211
+5%
|
2 308
+4%
|
1 700
-26%
|
1 657
-3%
|
1 574
-5%
|
1 443
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(206)
|
(226)
|
(263)
|
(284)
|
(325)
|
(334)
|
(341)
|
(357)
|
(393)
|
(406)
|
(430)
|
(492)
|
(554)
|
(543)
|
(595)
|
(675)
|
(661)
|
(673)
|
(724)
|
(746)
|
(835)
|
(876)
|
(884)
|
(888)
|
(1 187)
|
(1 236)
|
(1 356)
|
(1 374)
|
(1 033)
|
(1 043)
|
(919)
|
(862)
|
|
| Selling, General & Administrative |
(134)
|
(135)
|
(125)
|
(147)
|
(218)
|
(202)
|
(234)
|
(248)
|
(247)
|
(267)
|
(297)
|
(329)
|
(385)
|
(400)
|
(420)
|
(505)
|
(410)
|
(446)
|
(470)
|
(479)
|
(510)
|
(607)
|
(629)
|
(622)
|
(818)
|
(793)
|
(864)
|
(899)
|
(652)
|
(626)
|
(539)
|
(482)
|
|
| Research & Development |
(71)
|
0
|
0
|
(90)
|
(102)
|
(89)
|
(109)
|
(117)
|
(131)
|
(137)
|
(163)
|
(199)
|
(181)
|
(188)
|
(197)
|
(204)
|
(248)
|
(258)
|
(283)
|
(279)
|
(299)
|
(317)
|
(316)
|
(328)
|
(387)
|
(405)
|
(431)
|
(436)
|
(407)
|
(409)
|
(378)
|
(372)
|
|
| Depreciation & Amortization |
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
8
|
(91)
|
(138)
|
(47)
|
9
|
(43)
|
1
|
8
|
7
|
(3)
|
30
|
37
|
38
|
45
|
23
|
34
|
33
|
31
|
29
|
12
|
23
|
48
|
61
|
62
|
59
|
(39)
|
(60)
|
(39)
|
67
|
(8)
|
(3)
|
(8)
|
|
| Operating Income |
124
N/A
|
174
+40%
|
154
-11%
|
114
-26%
|
106
-6%
|
120
+13%
|
114
-5%
|
122
+7%
|
141
+16%
|
121
-14%
|
191
+57%
|
227
+19%
|
235
+4%
|
250
+6%
|
170
-32%
|
255
+50%
|
241
-6%
|
240
0%
|
239
0%
|
276
+16%
|
328
+19%
|
390
+19%
|
416
+7%
|
551
+33%
|
857
+55%
|
860
+0%
|
856
0%
|
933
+9%
|
667
-29%
|
613
-8%
|
655
+7%
|
581
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(29)
|
(23)
|
(14)
|
(7)
|
(1)
|
(4)
|
(3)
|
(6)
|
(3)
|
(6)
|
(28)
|
(36)
|
(54)
|
(64)
|
(52)
|
(41)
|
(33)
|
(12)
|
19
|
25
|
15
|
1
|
(10)
|
(5)
|
(17)
|
12
|
(35)
|
12
|
4
|
(9)
|
20
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(50)
|
1
|
1
|
1
|
(29)
|
0
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
0
|
0
|
27
|
27
|
27
|
27
|
7
|
7
|
8
|
8
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
4
|
1
|
0
|
|
| Pre-Tax Income |
108
N/A
|
145
+35%
|
131
-10%
|
100
-24%
|
126
+27%
|
146
+16%
|
137
-6%
|
145
+6%
|
142
-2%
|
125
-12%
|
193
+54%
|
206
+6%
|
199
-3%
|
195
-2%
|
104
-47%
|
202
+94%
|
198
-2%
|
206
+4%
|
225
+9%
|
291
+30%
|
352
+21%
|
403
+15%
|
415
+3%
|
541
+30%
|
803
+48%
|
844
+5%
|
869
+3%
|
900
+4%
|
650
-28%
|
621
-4%
|
646
+4%
|
601
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(14)
|
(15)
|
(12)
|
(5)
|
(7)
|
(7)
|
(8)
|
(13)
|
(12)
|
(20)
|
(14)
|
(15)
|
(15)
|
8
|
(13)
|
(7)
|
(6)
|
(17)
|
(22)
|
(30)
|
(35)
|
(39)
|
(58)
|
(110)
|
(125)
|
(120)
|
(121)
|
(75)
|
(68)
|
(92)
|
(90)
|
|
| Income from Continuing Operations |
96
|
131
|
116
|
88
|
121
|
139
|
130
|
137
|
129
|
114
|
174
|
192
|
184
|
180
|
112
|
189
|
191
|
199
|
208
|
269
|
321
|
368
|
376
|
482
|
693
|
720
|
749
|
780
|
574
|
554
|
554
|
511
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(8)
|
(11)
|
(9)
|
(7)
|
(7)
|
(8)
|
(12)
|
(13)
|
(15)
|
(16)
|
(14)
|
(14)
|
(12)
|
(6)
|
(6)
|
(11)
|
(12)
|
(17)
|
(20)
|
(25)
|
(31)
|
(31)
|
|
| Net Income (Common) |
96
N/A
|
131
+37%
|
116
-12%
|
88
-24%
|
121
+38%
|
138
+14%
|
128
-7%
|
136
+6%
|
122
-10%
|
106
-13%
|
166
+56%
|
181
+9%
|
175
-4%
|
173
-1%
|
105
-39%
|
182
+73%
|
179
-1%
|
187
+4%
|
192
+3%
|
254
+32%
|
307
+21%
|
354
+15%
|
364
+3%
|
476
+31%
|
687
+44%
|
709
+3%
|
737
+4%
|
763
+3%
|
554
-27%
|
528
-5%
|
523
-1%
|
480
-8%
|
|
| EPS (Diluted) |
0.56
N/A
|
0.58
+4%
|
0.51
-12%
|
0.39
-24%
|
0.54
+38%
|
0.61
+13%
|
0.55
-10%
|
0.58
+5%
|
0.52
-10%
|
0.43
-17%
|
0.67
+56%
|
0.73
+9%
|
0.71
-3%
|
0.68
-4%
|
0.42
-38%
|
0.68
+62%
|
0.7
+3%
|
0.71
+1%
|
0.78
+10%
|
0.94
+21%
|
1.19
+27%
|
1.32
+11%
|
1.37
+4%
|
1.75
+28%
|
2.5
+43%
|
2.51
+0%
|
2.61
+4%
|
2.8
+7%
|
1.95
-30%
|
1.88
-4%
|
1.88
N/A
|
1.72
-9%
|
|