Zhejiang Tiantai Xianghe Industrial Co Ltd
SSE:603500
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zhejiang Tiantai Xianghe Industrial Co Ltd
SSE:603500
|
CN |
|
Union Bank of India Ltd
NSE:UNIONBANK
|
IN |
|
Armac Locacao Logistica e Servicos SA
BOVESPA:ARML3
|
BR |
|
Y
|
Yuexiu Property Co Ltd
HKEX:123
|
HK |
|
T
|
TOT BIOPHARM International Co Ltd
HKEX:1875
|
CN |
|
ATN International Inc
NASDAQ:ATNI
|
US |
|
Easyjet PLC
LSE:EZJ
|
UK |
|
Sunny Optical Technology Group Co Ltd
HKEX:2382
|
CN |
|
Biogaia AB
STO:BIOG B
|
SE |
|
ITI Ltd
NSE:ITI
|
IN |
|
J
|
Jiangsu Hongdou Industrial Co Ltd
SSE:600400
|
CN |
|
Xiaomi Corp
HKEX:81810
|
CN |
Income Statement
Earnings Waterfall
Zhejiang Tiantai Xianghe Industrial Co Ltd
Income Statement
Zhejiang Tiantai Xianghe Industrial 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
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
0
|
0
|
|
| Revenue |
247
N/A
|
288
+16%
|
300
+4%
|
315
+5%
|
304
-3%
|
299
-2%
|
340
+14%
|
358
+5%
|
388
+8%
|
373
-4%
|
336
-10%
|
281
-16%
|
233
-17%
|
274
+18%
|
273
0%
|
351
+28%
|
395
+13%
|
446
+13%
|
488
+10%
|
531
+9%
|
555
+5%
|
557
+0%
|
607
+9%
|
614
+1%
|
621
+1%
|
640
+3%
|
641
+0%
|
645
+1%
|
717
+11%
|
691
-4%
|
668
-3%
|
701
+5%
|
691
-1%
|
760
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(125)
|
(145)
|
(155)
|
(174)
|
(175)
|
(181)
|
(204)
|
(218)
|
(228)
|
(217)
|
(189)
|
(158)
|
(135)
|
(158)
|
(156)
|
(211)
|
(251)
|
(306)
|
(357)
|
(404)
|
(423)
|
(425)
|
(451)
|
(459)
|
(455)
|
(461)
|
(460)
|
(465)
|
(532)
|
(524)
|
(487)
|
(508)
|
(487)
|
(509)
|
|
| Gross Profit |
122
N/A
|
143
+17%
|
145
+2%
|
141
-3%
|
129
-9%
|
118
-9%
|
136
+15%
|
140
+3%
|
160
+14%
|
155
-3%
|
147
-6%
|
123
-17%
|
97
-20%
|
117
+20%
|
118
+1%
|
140
+19%
|
144
+3%
|
140
-3%
|
132
-6%
|
127
-3%
|
131
+3%
|
132
+1%
|
156
+18%
|
155
0%
|
166
+7%
|
179
+8%
|
181
+1%
|
180
0%
|
184
+2%
|
167
-10%
|
181
+9%
|
193
+6%
|
204
+6%
|
250
+23%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(45)
|
(49)
|
(54)
|
(50)
|
(49)
|
(48)
|
(49)
|
(42)
|
(44)
|
(45)
|
(57)
|
(55)
|
(53)
|
(57)
|
(60)
|
(62)
|
(69)
|
(69)
|
(66)
|
(66)
|
(63)
|
(66)
|
(85)
|
(80)
|
(87)
|
(93)
|
(96)
|
(95)
|
(105)
|
(111)
|
(106)
|
(97)
|
(89)
|
(85)
|
|
| Selling, General & Administrative |
(39)
|
(40)
|
(38)
|
(38)
|
(45)
|
(43)
|
(33)
|
(43)
|
(44)
|
(45)
|
(39)
|
(42)
|
(38)
|
(41)
|
(41)
|
(50)
|
(56)
|
(55)
|
(41)
|
(46)
|
(42)
|
(41)
|
(44)
|
(48)
|
(52)
|
(58)
|
(59)
|
(63)
|
(68)
|
(70)
|
(56)
|
(59)
|
(56)
|
(56)
|
|
| Research & Development |
0
|
(3)
|
(11)
|
(5)
|
0
|
(5)
|
(11)
|
(8)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(18)
|
(22)
|
(25)
|
(30)
|
(31)
|
(34)
|
(35)
|
(35)
|
(29)
|
(31)
|
(35)
|
(40)
|
(38)
|
(41)
|
(37)
|
(31)
|
|
| Depreciation & Amortization |
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(6)
|
1
|
(6)
|
(4)
|
(0)
|
2
|
9
|
11
|
13
|
3
|
0
|
(2)
|
(3)
|
3
|
3
|
3
|
3
|
3
|
2
|
4
|
4
|
3
|
2
|
0
|
0
|
4
|
(1)
|
(1)
|
(1)
|
2
|
4
|
4
|
2
|
|
| Operating Income |
77
N/A
|
94
+23%
|
91
-3%
|
91
+1%
|
80
-13%
|
70
-12%
|
86
+23%
|
98
+14%
|
116
+18%
|
110
-4%
|
90
-19%
|
67
-25%
|
44
-34%
|
60
+36%
|
58
-3%
|
78
+34%
|
76
-3%
|
71
-6%
|
66
-7%
|
61
-7%
|
68
+11%
|
67
-2%
|
71
+7%
|
75
+6%
|
79
+5%
|
86
+9%
|
84
-2%
|
85
+1%
|
80
-6%
|
55
-30%
|
75
+35%
|
96
+28%
|
115
+20%
|
165
+44%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
0
|
1
|
6
|
10
|
12
|
13
|
8
|
9
|
9
|
10
|
12
|
8
|
8
|
7
|
8
|
7
|
9
|
7
|
12
|
13
|
11
|
16
|
8
|
6
|
7
|
7
|
6
|
11
|
13
|
11
|
9
|
6
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
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
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
5
|
5
|
5
|
4
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Pre-Tax Income |
76
N/A
|
94
+24%
|
92
-3%
|
92
+0%
|
84
-8%
|
79
-6%
|
96
+21%
|
108
+13%
|
121
+12%
|
117
-3%
|
104
-12%
|
82
-21%
|
61
-25%
|
72
+18%
|
64
-11%
|
83
+29%
|
82
-1%
|
78
-5%
|
74
-5%
|
68
-9%
|
80
+19%
|
80
-1%
|
82
+3%
|
90
+10%
|
86
-5%
|
90
+5%
|
91
+0%
|
91
+0%
|
85
-6%
|
65
-23%
|
86
+32%
|
106
+23%
|
123
+16%
|
170
+39%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(14)
|
(15)
|
(17)
|
(16)
|
(15)
|
(12)
|
(9)
|
(11)
|
(8)
|
(12)
|
(11)
|
(12)
|
(9)
|
(8)
|
(10)
|
(8)
|
(9)
|
(11)
|
(10)
|
(10)
|
(14)
|
(14)
|
(13)
|
(13)
|
(11)
|
(15)
|
(16)
|
(20)
|
|
| Income from Continuing Operations |
65
|
80
|
78
|
78
|
72
|
68
|
82
|
93
|
105
|
101
|
89
|
70
|
52
|
62
|
56
|
71
|
71
|
66
|
65
|
60
|
70
|
72
|
74
|
79
|
76
|
80
|
76
|
77
|
73
|
52
|
75
|
91
|
107
|
150
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(6)
|
(0)
|
(0)
|
1
|
0
|
(4)
|
|
| Net Income (Common) |
65
N/A
|
80
+24%
|
78
-3%
|
78
+0%
|
72
-8%
|
68
-6%
|
82
+22%
|
93
+13%
|
105
+12%
|
101
-4%
|
89
-12%
|
70
-21%
|
52
-26%
|
62
+19%
|
57
-9%
|
72
+27%
|
72
+0%
|
66
-9%
|
63
-5%
|
55
-12%
|
64
+16%
|
65
+2%
|
67
+2%
|
71
+7%
|
67
-6%
|
70
+5%
|
67
-5%
|
69
+3%
|
67
-4%
|
52
-23%
|
75
+46%
|
92
+23%
|
107
+16%
|
146
+37%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.32
+60%
|
0.39
+22%
|
0.3
-23%
|
0.3
N/A
|
0.29
-3%
|
0.33
+14%
|
0.38
+15%
|
0.42
+11%
|
0.4
-5%
|
0.36
-10%
|
0.28
-22%
|
0.21
-25%
|
0.25
+19%
|
0.23
-8%
|
0.29
+26%
|
0.29
N/A
|
0.29
N/A
|
0.18
-38%
|
0.23
+28%
|
0.27
+17%
|
0.26
-4%
|
0.2
-23%
|
0.29
+45%
|
0.28
-3%
|
0.2
-29%
|
0.2
N/A
|
0.23
+15%
|
0.24
+4%
|
0.17
-29%
|
0.22
+29%
|
0.29
+32%
|
0.32
+10%
|
0.44
+38%
|
|