Nancal Technology Co Ltd
SSE:603859
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nancal Technology Co Ltd
SSE:603859
|
CN |
|
I
|
Ingenic Semiconductor Co Ltd
SZSE:300223
|
CN |
|
Estee Lauder Companies Inc
NYSE:EL
|
US |
|
B
|
Bloom Industries Ltd
BSE:513422
|
IN |
Income Statement
Earnings Waterfall
Nancal Technology Co Ltd
Income Statement
Nancal Technology Co Ltd
| Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
6
|
5
|
5
|
7
|
6
|
0
|
6
|
3
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
10
|
9
|
0
|
0
|
|
| Revenue |
224
N/A
|
241
+8%
|
229
-5%
|
231
+1%
|
238
+3%
|
246
+3%
|
229
-7%
|
285
+25%
|
301
+5%
|
375
+25%
|
408
+9%
|
429
+5%
|
543
+27%
|
659
+21%
|
766
+16%
|
842
+10%
|
865
+3%
|
925
+7%
|
952
+3%
|
997
+5%
|
1 078
+8%
|
1 070
-1%
|
1 141
+7%
|
1 202
+5%
|
1 152
-4%
|
1 152
+0%
|
1 235
+7%
|
1 278
+3%
|
1 432
+12%
|
1 511
+6%
|
1 405
-7%
|
1 504
+7%
|
1 382
-8%
|
1 361
-1%
|
1 510
+11%
|
1 443
-4%
|
1 544
+7%
|
1 562
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(118)
|
(123)
|
(115)
|
(119)
|
(126)
|
(129)
|
(110)
|
(140)
|
(151)
|
(194)
|
(211)
|
(222)
|
(287)
|
(376)
|
(458)
|
(518)
|
(545)
|
(571)
|
(573)
|
(593)
|
(659)
|
(644)
|
(689)
|
(732)
|
(666)
|
(657)
|
(690)
|
(709)
|
(794)
|
(798)
|
(723)
|
(738)
|
(675)
|
(697)
|
(765)
|
(728)
|
(762)
|
(772)
|
|
| Gross Profit |
105
N/A
|
118
+12%
|
114
-4%
|
112
-1%
|
113
+0%
|
118
+4%
|
119
+1%
|
145
+22%
|
149
+3%
|
181
+22%
|
197
+9%
|
206
+5%
|
256
+24%
|
284
+11%
|
308
+8%
|
323
+5%
|
321
-1%
|
354
+10%
|
379
+7%
|
404
+7%
|
419
+4%
|
426
+2%
|
451
+6%
|
470
+4%
|
486
+3%
|
495
+2%
|
545
+10%
|
568
+4%
|
637
+12%
|
713
+12%
|
682
-4%
|
766
+12%
|
706
-8%
|
665
-6%
|
745
+12%
|
715
-4%
|
782
+9%
|
790
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(66)
|
(72)
|
(80)
|
(73)
|
(75)
|
(71)
|
(79)
|
(89)
|
(106)
|
(135)
|
(143)
|
(143)
|
(169)
|
(173)
|
(195)
|
(205)
|
(204)
|
(211)
|
(233)
|
(240)
|
(240)
|
(247)
|
(255)
|
(262)
|
(281)
|
(299)
|
(310)
|
(316)
|
(334)
|
(344)
|
(355)
|
(411)
|
(414)
|
(427)
|
(433)
|
(415)
|
(425)
|
(411)
|
|
| Selling, General & Administrative |
(56)
|
(60)
|
(59)
|
(67)
|
(62)
|
(58)
|
(67)
|
(66)
|
(90)
|
(99)
|
(94)
|
(98)
|
(106)
|
(117)
|
(126)
|
(137)
|
(130)
|
(127)
|
(134)
|
(146)
|
(142)
|
(161)
|
(135)
|
(169)
|
(193)
|
(198)
|
(197)
|
(213)
|
(215)
|
(210)
|
(218)
|
(253)
|
(264)
|
(270)
|
(281)
|
(281)
|
(271)
|
(277)
|
|
| Research & Development |
0
|
0
|
(16)
|
0
|
0
|
(5)
|
(22)
|
0
|
0
|
(28)
|
(44)
|
(38)
|
(62)
|
(60)
|
(62)
|
(77)
|
(81)
|
(90)
|
(81)
|
(99)
|
(99)
|
(103)
|
(76)
|
(114)
|
(115)
|
(116)
|
(70)
|
(138)
|
(154)
|
(162)
|
(92)
|
(180)
|
(181)
|
(192)
|
(93)
|
(194)
|
(207)
|
(199)
|
|
| Depreciation & Amortization |
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(10)
|
(12)
|
(2)
|
(7)
|
(13)
|
(8)
|
11
|
(22)
|
(17)
|
(8)
|
1
|
(8)
|
(1)
|
4
|
7
|
9
|
8
|
6
|
5
|
5
|
(0)
|
17
|
14
|
21
|
26
|
15
|
25
|
35
|
35
|
27
|
28
|
22
|
30
|
36
|
55
|
59
|
54
|
65
|
|
| Operating Income |
39
N/A
|
46
+18%
|
34
-26%
|
39
+15%
|
38
-3%
|
46
+21%
|
40
-13%
|
57
+40%
|
43
-24%
|
46
+7%
|
54
+18%
|
63
+16%
|
87
+38%
|
111
+27%
|
112
+1%
|
118
+5%
|
117
-1%
|
143
+22%
|
146
+2%
|
165
+13%
|
179
+9%
|
179
+0%
|
196
+10%
|
208
+6%
|
205
-1%
|
197
-4%
|
236
+20%
|
252
+7%
|
303
+20%
|
368
+22%
|
327
-11%
|
355
+9%
|
292
-18%
|
238
-19%
|
311
+31%
|
299
-4%
|
358
+20%
|
379
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
4
|
3
|
3
|
2
|
0
|
(1)
|
0
|
2
|
4
|
1
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(7)
|
(7)
|
(13)
|
(17)
|
(12)
|
(8)
|
(4)
|
7
|
15
|
18
|
15
|
14
|
4
|
3
|
1
|
(4)
|
(2)
|
0
|
3
|
5
|
5
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
12
|
12
|
11
|
11
|
9
|
3
|
8
|
13
|
15
|
15
|
6
|
2
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(8)
|
(14)
|
(18)
|
(4)
|
(12)
|
(6)
|
(3)
|
2
|
0
|
3
|
(1)
|
1
|
(0)
|
(3)
|
4
|
|
| Pre-Tax Income |
50
N/A
|
58
+16%
|
49
-16%
|
53
+9%
|
50
-7%
|
51
+3%
|
49
-4%
|
68
+39%
|
59
-14%
|
63
+8%
|
64
+1%
|
66
+3%
|
87
+32%
|
109
+26%
|
108
-1%
|
116
+7%
|
113
-2%
|
133
+18%
|
135
+2%
|
150
+10%
|
160
+7%
|
164
+3%
|
182
+11%
|
195
+7%
|
198
+1%
|
195
-2%
|
240
+23%
|
256
+7%
|
311
+21%
|
369
+19%
|
331
-10%
|
357
+8%
|
292
-18%
|
237
-19%
|
313
+32%
|
304
-3%
|
362
+19%
|
388
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
(4)
|
(5)
|
(1)
|
(3)
|
(8)
|
(10)
|
(8)
|
(10)
|
(9)
|
(13)
|
(15)
|
(18)
|
(19)
|
(12)
|
(16)
|
(14)
|
(17)
|
(19)
|
(25)
|
(28)
|
(29)
|
(39)
|
(27)
|
(30)
|
(12)
|
(5)
|
(31)
|
(26)
|
(43)
|
(43)
|
|
| Income from Continuing Operations |
43
|
51
|
41
|
45
|
43
|
44
|
44
|
62
|
55
|
58
|
63
|
63
|
79
|
99
|
100
|
106
|
104
|
120
|
121
|
132
|
141
|
152
|
167
|
181
|
181
|
175
|
215
|
228
|
282
|
329
|
304
|
327
|
280
|
232
|
282
|
278
|
319
|
345
|
|
| Income to Minority Interest |
1
|
2
|
2
|
2
|
0
|
(1)
|
(6)
|
(9)
|
(11)
|
(12)
|
(12)
|
(9)
|
(9)
|
(11)
|
(10)
|
(8)
|
(4)
|
(5)
|
(0)
|
(5)
|
(7)
|
(7)
|
(7)
|
(14)
|
(12)
|
(13)
|
(16)
|
(18)
|
(46)
|
(75)
|
(78)
|
(95)
|
(70)
|
(60)
|
(91)
|
(93)
|
(110)
|
(106)
|
|
| Net Income (Common) |
44
N/A
|
52
+20%
|
42
-19%
|
47
+10%
|
43
-8%
|
44
+1%
|
38
-12%
|
53
+39%
|
44
-18%
|
46
+6%
|
51
+10%
|
54
+7%
|
70
+30%
|
88
+26%
|
90
+2%
|
98
+9%
|
100
+2%
|
115
+15%
|
120
+5%
|
127
+6%
|
135
+6%
|
146
+8%
|
159
+9%
|
167
+5%
|
169
+1%
|
163
-4%
|
198
+22%
|
210
+6%
|
235
+12%
|
254
+8%
|
226
-11%
|
232
+3%
|
210
-10%
|
172
-18%
|
192
+12%
|
185
-4%
|
209
+13%
|
239
+14%
|
|
| EPS (Diluted) |
0.51
N/A
|
0.61
+20%
|
0.47
-23%
|
0.41
-13%
|
0.37
-10%
|
0.38
+3%
|
0.34
-11%
|
0.47
+38%
|
0.39
-17%
|
0.41
+5%
|
0.45
+10%
|
0.48
+7%
|
0.5
+4%
|
0.72
+44%
|
0.73
+1%
|
0.7
-4%
|
0.71
+1%
|
0.83
+17%
|
0.86
+4%
|
0.91
+6%
|
0.97
+7%
|
0.87
-10%
|
0.7
-20%
|
1
+43%
|
1
N/A
|
1.01
+1%
|
0.81
-20%
|
1.27
+57%
|
1.43
+13%
|
1.01
-29%
|
0.93
-8%
|
0.95
+2%
|
0.86
-9%
|
0.71
-17%
|
0.78
+10%
|
0.76
-3%
|
0.85
+12%
|
1.01
+19%
|
|