Suzhou Etron Technologies Co Ltd
SSE:603380
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Suzhou Etron Technologies Co Ltd
SSE:603380
|
CN |
|
Manawa Energy Ltd
NZX:MNW
|
NZ |
Income Statement
Earnings Waterfall
Suzhou Etron Technologies Co Ltd
Income Statement
Suzhou Etron Technologies Co Ltd
| 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
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
8
|
0
|
10
|
11
|
13
|
0
|
13
|
17
|
0
|
0
|
|
| Revenue |
771
N/A
|
819
+6%
|
863
+5%
|
886
+3%
|
899
+1%
|
939
+4%
|
951
+1%
|
970
+2%
|
994
+3%
|
990
0%
|
1 028
+4%
|
1 043
+2%
|
1 148
+10%
|
1 235
+8%
|
1 289
+4%
|
1 419
+10%
|
1 447
+2%
|
1 567
+8%
|
1 752
+12%
|
1 876
+7%
|
1 980
+6%
|
1 971
0%
|
1 973
+0%
|
1 902
-4%
|
1 838
-3%
|
1 904
+4%
|
1 917
+1%
|
1 951
+2%
|
2 076
+6%
|
2 106
+1%
|
2 161
+3%
|
2 259
+5%
|
2 319
+3%
|
2 332
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(580)
|
(613)
|
(653)
|
(656)
|
(663)
|
(701)
|
(724)
|
(727)
|
(743)
|
(730)
|
(769)
|
(760)
|
(832)
|
(902)
|
(983)
|
(1 047)
|
(1 060)
|
(1 139)
|
(1 307)
|
(1 365)
|
(1 470)
|
(1 492)
|
(1 552)
|
(1 492)
|
(1 445)
|
(1 493)
|
(1 536)
|
(1 528)
|
(1 604)
|
(1 601)
|
(1 652)
|
(1 710)
|
(1 748)
|
(1 761)
|
|
| Gross Profit |
191
N/A
|
206
+7%
|
210
+2%
|
231
+10%
|
236
+2%
|
238
+1%
|
227
-5%
|
242
+7%
|
251
+4%
|
260
+4%
|
258
-1%
|
283
+10%
|
316
+12%
|
333
+5%
|
306
-8%
|
372
+22%
|
387
+4%
|
428
+11%
|
445
+4%
|
511
+15%
|
511
0%
|
479
-6%
|
421
-12%
|
410
-3%
|
393
-4%
|
412
+5%
|
380
-8%
|
423
+11%
|
472
+12%
|
505
+7%
|
509
+1%
|
549
+8%
|
572
+4%
|
571
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(96)
|
(104)
|
(102)
|
(117)
|
(119)
|
(132)
|
(127)
|
(148)
|
(152)
|
(152)
|
(125)
|
(146)
|
(154)
|
(152)
|
(126)
|
(161)
|
(162)
|
(191)
|
(191)
|
(236)
|
(264)
|
(260)
|
(224)
|
(255)
|
(240)
|
(256)
|
(236)
|
(267)
|
(291)
|
(289)
|
(287)
|
(313)
|
(326)
|
(332)
|
|
| Selling, General & Administrative |
(77)
|
(86)
|
(68)
|
(103)
|
(113)
|
(107)
|
(85)
|
(88)
|
(76)
|
(75)
|
(78)
|
(78)
|
(83)
|
(83)
|
(82)
|
(88)
|
(86)
|
(97)
|
(115)
|
(125)
|
(131)
|
(132)
|
(123)
|
(128)
|
(127)
|
(135)
|
(134)
|
(145)
|
(163)
|
(162)
|
(173)
|
(164)
|
(173)
|
(178)
|
|
| Research & Development |
0
|
0
|
(31)
|
0
|
0
|
(13)
|
(43)
|
(37)
|
(51)
|
(53)
|
(48)
|
(52)
|
(54)
|
(53)
|
(50)
|
(58)
|
(62)
|
(71)
|
(74)
|
(87)
|
(89)
|
(96)
|
(96)
|
(110)
|
(115)
|
(115)
|
(102)
|
(112)
|
(117)
|
(115)
|
(102)
|
(125)
|
(131)
|
(140)
|
|
| Depreciation & Amortization |
0
|
0
|
(4)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(19)
|
(18)
|
1
|
(14)
|
(7)
|
(12)
|
9
|
(23)
|
(25)
|
(24)
|
10
|
(16)
|
(18)
|
(16)
|
16
|
(15)
|
(15)
|
(23)
|
11
|
(24)
|
(44)
|
(32)
|
8
|
(16)
|
2
|
(6)
|
30
|
(10)
|
(11)
|
(12)
|
4
|
(24)
|
(22)
|
(14)
|
|
| Operating Income |
95
N/A
|
102
+7%
|
107
+5%
|
114
+6%
|
117
+2%
|
107
-8%
|
101
-6%
|
94
-7%
|
99
+5%
|
108
+9%
|
133
+24%
|
137
+3%
|
162
+18%
|
182
+12%
|
180
-1%
|
211
+17%
|
225
+6%
|
238
+6%
|
254
+7%
|
275
+9%
|
247
-10%
|
219
-11%
|
197
-10%
|
155
-21%
|
153
-2%
|
156
+2%
|
144
-7%
|
156
+8%
|
181
+16%
|
215
+19%
|
222
+3%
|
236
+6%
|
245
+4%
|
239
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(2)
|
2
|
6
|
9
|
11
|
12
|
11
|
12
|
13
|
13
|
13
|
13
|
12
|
11
|
10
|
10
|
9
|
9
|
8
|
3
|
6
|
3
|
2
|
5
|
(0)
|
2
|
1
|
(4)
|
(8)
|
(8)
|
(8)
|
(1)
|
4
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
9
|
6
|
1
|
0
|
(0)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(3)
|
(3)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
2
|
1
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Pre-Tax Income |
101
N/A
|
106
+5%
|
111
+5%
|
120
+8%
|
126
+4%
|
116
-7%
|
114
-2%
|
106
-7%
|
112
+6%
|
122
+9%
|
145
+19%
|
147
+1%
|
172
+17%
|
190
+10%
|
189
0%
|
221
+17%
|
234
+6%
|
245
+5%
|
262
+7%
|
280
+7%
|
247
-12%
|
222
-10%
|
199
-11%
|
158
-20%
|
159
+1%
|
158
-1%
|
149
-6%
|
160
+8%
|
180
+12%
|
206
+15%
|
212
+3%
|
225
+6%
|
241
+7%
|
240
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(14)
|
(14)
|
(15)
|
(18)
|
(17)
|
(16)
|
(12)
|
(10)
|
(12)
|
(14)
|
(17)
|
(18)
|
(21)
|
(23)
|
(23)
|
(27)
|
(32)
|
(25)
|
(31)
|
(36)
|
(29)
|
(23)
|
(15)
|
(8)
|
(2)
|
(8)
|
(11)
|
(14)
|
(22)
|
(34)
|
(25)
|
(28)
|
(27)
|
(17)
|
|
| Income from Continuing Operations |
87
|
92
|
96
|
103
|
109
|
100
|
102
|
96
|
100
|
109
|
128
|
129
|
151
|
167
|
166
|
194
|
202
|
220
|
231
|
244
|
218
|
199
|
184
|
150
|
157
|
150
|
138
|
146
|
158
|
172
|
187
|
198
|
214
|
224
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
87
N/A
|
92
+5%
|
96
+4%
|
103
+8%
|
109
+6%
|
100
-8%
|
102
+1%
|
95
-6%
|
100
+5%
|
108
+8%
|
127
+18%
|
129
+1%
|
151
+17%
|
167
+11%
|
166
-1%
|
193
+16%
|
201
+4%
|
217
+8%
|
227
+5%
|
239
+5%
|
213
-11%
|
194
-9%
|
179
-8%
|
145
-19%
|
152
+4%
|
146
-4%
|
133
-8%
|
142
+7%
|
154
+8%
|
169
+9%
|
184
+9%
|
195
+6%
|
211
+8%
|
221
+5%
|
|
| EPS (Diluted) |
0.72
N/A
|
0.57
-21%
|
0.68
+19%
|
0.64
-6%
|
0.68
+6%
|
0.62
-9%
|
0.63
+2%
|
0.59
-6%
|
0.62
+5%
|
0.67
+8%
|
0.79
+18%
|
0.8
+1%
|
0.93
+16%
|
1.04
+12%
|
1.03
-1%
|
1.2
+17%
|
1.25
+4%
|
1.35
+8%
|
1.42
+5%
|
1.46
+3%
|
1.34
-8%
|
1.21
-10%
|
1.12
-7%
|
0.92
-18%
|
0.9
-2%
|
0.91
+1%
|
0.85
-7%
|
0.9
+6%
|
0.92
+2%
|
1.04
+13%
|
1.15
+11%
|
1.21
+5%
|
1.32
+9%
|
1.38
+5%
|
|