Youon Technology Co Ltd
SSE:603776
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Youon Technology Co Ltd
SSE:603776
|
CN |
|
Companhia de Saneamento de Minas Gerais Copasa MG
BOVESPA:CSMG3
|
BR |
|
S
|
Sansheng Intellectual Education Technology Co Ltd
SZSE:300282
|
CN |
|
NetDragon Websoft Holdings Ltd
HKEX:777
|
CN |
|
P.S. Mitsubishi Construction Co Ltd
TSE:1871
|
JP |
|
F
|
First Helium Inc
XTSX:HELI
|
CA |
|
Net One Systems Co Ltd
TSE:7518
|
JP |
|
J
|
JOST Werke AG
XETRA:JST
|
DE |
|
Tianjin Port Development Holdings Ltd
HKEX:3382
|
HK |
|
M
|
Mast Energy Developments PLC
LSE:MAST
|
UK |
|
S
|
Shanghai Jin Jiang Capital Co Ltd
HKEX:2006
|
CN |
|
Nancal Technology Co Ltd
SSE:603859
|
CN |
|
Urban Edge Properties
NYSE:UE
|
US |
Income Statement
Earnings Waterfall
Youon Technology Co Ltd
Income Statement
Youon Technology 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
|
2
|
8
|
5
|
6
|
4
|
3
|
5
|
7
|
10
|
12
|
12
|
11
|
10
|
9
|
7
|
9
|
8
|
47
|
57
|
64
|
73
|
43
|
43
|
46
|
48
|
48
|
47
|
43
|
40
|
46
|
46
|
0
|
0
|
|
| Revenue |
918
N/A
|
1 004
+9%
|
1 055
+5%
|
1 049
-1%
|
1 021
-3%
|
941
-8%
|
878
-7%
|
878
+0%
|
865
-2%
|
892
+3%
|
936
+5%
|
921
-2%
|
915
-1%
|
943
+3%
|
873
-7%
|
901
+3%
|
900
0%
|
887
-1%
|
873
-2%
|
841
-4%
|
814
-3%
|
744
-9%
|
678
-9%
|
633
-7%
|
580
-8%
|
545
-6%
|
545
0%
|
534
-2%
|
515
-4%
|
509
-1%
|
458
-10%
|
428
-6%
|
406
-5%
|
401
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(655)
|
(740)
|
(755)
|
(759)
|
(733)
|
(649)
|
(620)
|
(623)
|
(619)
|
(637)
|
(668)
|
(666)
|
(653)
|
(670)
|
(644)
|
(672)
|
(692)
|
(694)
|
(680)
|
(674)
|
(665)
|
(625)
|
(590)
|
(564)
|
(514)
|
(487)
|
(480)
|
(473)
|
(461)
|
(459)
|
(419)
|
(416)
|
(403)
|
(415)
|
|
| Gross Profit |
263
N/A
|
264
+1%
|
300
+14%
|
290
-3%
|
288
-1%
|
292
+2%
|
258
-12%
|
255
-1%
|
245
-4%
|
254
+4%
|
268
+5%
|
256
-4%
|
262
+2%
|
273
+4%
|
229
-16%
|
229
0%
|
207
-9%
|
192
-7%
|
193
+0%
|
167
-14%
|
148
-11%
|
119
-20%
|
88
-26%
|
69
-22%
|
66
-5%
|
59
-10%
|
66
+12%
|
61
-7%
|
54
-12%
|
51
-6%
|
39
-23%
|
12
-68%
|
2
-81%
|
(14)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(93)
|
(98)
|
(132)
|
(122)
|
(121)
|
(119)
|
(108)
|
(108)
|
(93)
|
(95)
|
(113)
|
(100)
|
(99)
|
(96)
|
(63)
|
(63)
|
(68)
|
(64)
|
(99)
|
(94)
|
(103)
|
(103)
|
(197)
|
(175)
|
(170)
|
(198)
|
(186)
|
(206)
|
(211)
|
(199)
|
(137)
|
(127)
|
(145)
|
(114)
|
|
| Selling, General & Administrative |
(79)
|
(86)
|
(99)
|
(103)
|
(92)
|
(84)
|
(76)
|
(41)
|
(32)
|
(35)
|
(77)
|
(72)
|
(74)
|
(74)
|
(37)
|
(35)
|
(39)
|
(35)
|
(75)
|
(71)
|
(81)
|
(80)
|
(165)
|
(144)
|
(139)
|
(168)
|
(150)
|
(167)
|
(171)
|
(158)
|
(101)
|
(95)
|
(116)
|
(87)
|
|
| Research & Development |
0
|
0
|
(41)
|
(5)
|
(15)
|
(27)
|
(43)
|
(51)
|
(52)
|
(52)
|
(43)
|
(41)
|
(38)
|
(35)
|
(38)
|
(39)
|
(39)
|
(41)
|
(37)
|
(42)
|
(45)
|
(45)
|
(42)
|
(40)
|
(38)
|
(36)
|
(34)
|
(35)
|
(35)
|
(34)
|
(33)
|
(34)
|
(32)
|
(31)
|
|
| Depreciation & Amortization |
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(15)
|
(12)
|
10
|
(15)
|
(13)
|
(8)
|
15
|
(16)
|
(9)
|
(8)
|
10
|
13
|
14
|
13
|
14
|
11
|
10
|
12
|
20
|
19
|
22
|
22
|
14
|
10
|
7
|
6
|
6
|
(3)
|
(5)
|
(6)
|
9
|
2
|
3
|
3
|
|
| Operating Income |
170
N/A
|
166
-2%
|
168
+1%
|
168
0%
|
167
0%
|
173
+4%
|
150
-13%
|
148
-2%
|
152
+3%
|
160
+5%
|
154
-3%
|
156
+1%
|
163
+5%
|
176
+8%
|
166
-6%
|
166
0%
|
139
-16%
|
128
-7%
|
94
-27%
|
72
-23%
|
45
-38%
|
15
-66%
|
(109)
N/A
|
(106)
+3%
|
(104)
+2%
|
(140)
-34%
|
(120)
+14%
|
(145)
-21%
|
(158)
-9%
|
(148)
+6%
|
(98)
+34%
|
(114)
-17%
|
(142)
-25%
|
(128)
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(8)
|
(6)
|
514
|
519
|
524
|
7
|
5
|
1
|
13
|
504
|
504
|
504
|
488
|
225
|
222
|
252
|
257
|
(30)
|
(31)
|
(10)
|
13
|
39
|
35
|
15
|
(20)
|
8
|
10
|
(11)
|
(6)
|
47
|
41
|
20
|
26
|
|
| Non-Reccuring Items |
0
|
0
|
518
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
(8)
|
(1)
|
1
|
5
|
1
|
9
|
7
|
3
|
(10)
|
(0)
|
2
|
2
|
(5)
|
1
|
2
|
3
|
|
| 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 |
6
|
4
|
4
|
3
|
3
|
4
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(8)
|
(8)
|
(12)
|
(12)
|
(6)
|
(1)
|
(11)
|
(13)
|
(12)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
168
N/A
|
162
-3%
|
684
+323%
|
685
+0%
|
690
+1%
|
701
+2%
|
158
-78%
|
153
-3%
|
153
+0%
|
172
+12%
|
657
+282%
|
659
+0%
|
667
+1%
|
663
-1%
|
386
-42%
|
386
0%
|
388
+1%
|
376
-3%
|
48
-87%
|
28
-42%
|
24
-15%
|
27
+12%
|
(70)
N/A
|
(73)
-4%
|
(96)
-31%
|
(168)
-76%
|
(123)
+27%
|
(139)
-13%
|
(169)
-22%
|
(156)
+8%
|
(57)
+63%
|
(73)
-28%
|
(120)
-64%
|
(101)
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(39)
|
(168)
|
(168)
|
(168)
|
(171)
|
(35)
|
(30)
|
(32)
|
(34)
|
(157)
|
(159)
|
(162)
|
(162)
|
108
|
109
|
116
|
118
|
(5)
|
(2)
|
(1)
|
2
|
1
|
1
|
(1)
|
13
|
(9)
|
(8)
|
(3)
|
(13)
|
(9)
|
(11)
|
(3)
|
(5)
|
|
| Income from Continuing Operations |
127
|
123
|
516
|
517
|
521
|
530
|
123
|
123
|
122
|
138
|
500
|
500
|
505
|
502
|
494
|
495
|
504
|
494
|
43
|
26
|
23
|
29
|
(69)
|
(72)
|
(97)
|
(155)
|
(131)
|
(147)
|
(172)
|
(169)
|
(66)
|
(85)
|
(123)
|
(106)
|
|
| Income to Minority Interest |
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
5
|
5
|
3
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
|
| Net Income (Common) |
127
N/A
|
123
-3%
|
516
+319%
|
518
+0%
|
522
+1%
|
530
+2%
|
123
-77%
|
124
+0%
|
123
-1%
|
139
+13%
|
501
+261%
|
501
N/A
|
506
+1%
|
502
-1%
|
495
-1%
|
495
+0%
|
505
+2%
|
495
-2%
|
44
-91%
|
27
-38%
|
23
-14%
|
30
+28%
|
(68)
N/A
|
(70)
-4%
|
(95)
-36%
|
(152)
-61%
|
(127)
+17%
|
(142)
-12%
|
(169)
-19%
|
(169)
+0%
|
(68)
+59%
|
(88)
-28%
|
(126)
-44%
|
(108)
+14%
|
|
| EPS (Diluted) |
0.75
N/A
|
0.54
-28%
|
3.3
+511%
|
2.29
-31%
|
2.31
+1%
|
2.34
+1%
|
0.66
-72%
|
0.54
-18%
|
0.56
+4%
|
0.61
+9%
|
2.69
+341%
|
2.24
-17%
|
2.22
-1%
|
2.22
N/A
|
2.61
+18%
|
2.13
-18%
|
1.9
-11%
|
2.07
+9%
|
0.2
-90%
|
0.11
-45%
|
0.1
-9%
|
0.13
+30%
|
-0.29
N/A
|
-0.3
-3%
|
-0.36
-20%
|
-0.6
-67%
|
-0.55
+8%
|
-0.61
-11%
|
-0.74
-21%
|
-0.72
+3%
|
-0.29
+60%
|
-0.36
-24%
|
-0.52
-44%
|
-0.46
+12%
|
|