L&K Engineering Suzhou Co Ltd
SSE:603929
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L&K Engineering Suzhou Co Ltd
SSE:603929
|
CN |
|
Jiangxi Guotai Group Co Ltd
SSE:603977
|
CN |
|
Tele2 AB
STO:TEL2 B
|
SE |
|
Ping An Healthcare and Technology Co Ltd
HKEX:1833
|
CN |
Income Statement
Earnings Waterfall
L&K Engineering Suzhou Co Ltd
Income Statement
L&K Engineering Suzhou Co Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
3
|
0
|
0
|
|
| Revenue |
2 141
N/A
|
1 655
-23%
|
1 593
-4%
|
1 644
+3%
|
1 781
+8%
|
1 824
+2%
|
2 170
+19%
|
2 358
+9%
|
2 256
-4%
|
2 248
0%
|
1 890
-16%
|
1 716
-9%
|
1 891
+10%
|
1 424
-25%
|
1 135
-20%
|
1 031
-9%
|
929
-10%
|
1 085
+17%
|
1 629
+50%
|
1 978
+21%
|
2 212
+12%
|
2 302
+4%
|
2 200
-4%
|
2 507
+14%
|
3 039
+21%
|
2 974
-2%
|
3 002
+1%
|
3 046
+1%
|
3 201
+5%
|
3 975
+24%
|
5 120
+29%
|
5 803
+13%
|
5 381
-7%
|
5 119
-5%
|
4 214
-18%
|
4 072
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 852)
|
(1 457)
|
(1 361)
|
(1 427)
|
(1 536)
|
(1 605)
|
(1 920)
|
(2 089)
|
(1 995)
|
(1 980)
|
(1 661)
|
(1 501)
|
(1 678)
|
(1 265)
|
(1 006)
|
(929)
|
(902)
|
(1 005)
|
(1 513)
|
(1 828)
|
(2 078)
|
(2 114)
|
(2 023)
|
(2 292)
|
(2 711)
|
(2 640)
|
(2 635)
|
(2 611)
|
(2 748)
|
(3 432)
|
(4 488)
|
(5 068)
|
(4 651)
|
(4 422)
|
(3 517)
|
(3 240)
|
|
| Gross Profit |
289
N/A
|
198
-32%
|
233
+18%
|
216
-7%
|
245
+13%
|
220
-10%
|
250
+14%
|
268
+7%
|
261
-3%
|
268
+3%
|
229
-15%
|
215
-6%
|
213
-1%
|
159
-25%
|
129
-19%
|
103
-20%
|
28
-73%
|
80
+189%
|
116
+44%
|
150
+29%
|
134
-10%
|
188
+40%
|
178
-5%
|
214
+21%
|
328
+53%
|
334
+2%
|
367
+10%
|
435
+19%
|
454
+4%
|
543
+20%
|
632
+17%
|
735
+16%
|
729
-1%
|
697
-4%
|
696
0%
|
831
+19%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(90)
|
(60)
|
(110)
|
(105)
|
(110)
|
(103)
|
(87)
|
(89)
|
(90)
|
(99)
|
(112)
|
(106)
|
(106)
|
(102)
|
(82)
|
(94)
|
(72)
|
(119)
|
(154)
|
(167)
|
(114)
|
(148)
|
(121)
|
(109)
|
(158)
|
(137)
|
(162)
|
(129)
|
(157)
|
(149)
|
(141)
|
(141)
|
(43)
|
(60)
|
(58)
|
(138)
|
|
| Selling, General & Administrative |
(72)
|
(84)
|
(87)
|
(86)
|
(91)
|
(75)
|
(84)
|
(86)
|
(64)
|
(84)
|
(93)
|
(83)
|
(83)
|
(83)
|
(59)
|
(72)
|
(50)
|
(45)
|
(56)
|
(51)
|
(83)
|
(87)
|
(69)
|
(67)
|
(123)
|
(61)
|
(77)
|
(100)
|
(116)
|
(123)
|
(131)
|
(110)
|
8
|
(55)
|
(52)
|
(91)
|
|
| Research & Development |
(15)
|
0
|
0
|
(3)
|
(17)
|
0
|
0
|
(11)
|
(22)
|
(17)
|
(21)
|
(21)
|
(20)
|
(22)
|
(24)
|
(24)
|
(18)
|
(23)
|
(24)
|
(25)
|
(24)
|
(28)
|
(28)
|
(30)
|
(29)
|
(32)
|
(33)
|
(35)
|
(34)
|
(41)
|
(46)
|
(48)
|
(43)
|
(47)
|
(44)
|
(42)
|
|
| Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
24
|
(23)
|
(16)
|
1
|
(28)
|
(3)
|
8
|
1
|
2
|
2
|
(3)
|
1
|
3
|
2
|
1
|
1
|
(52)
|
(74)
|
(91)
|
(0)
|
(34)
|
(24)
|
(12)
|
1
|
(43)
|
(52)
|
5
|
1
|
15
|
37
|
17
|
(1)
|
41
|
39
|
(5)
|
|
| Operating Income |
199
N/A
|
138
-31%
|
123
-11%
|
111
-9%
|
135
+22%
|
117
-14%
|
163
+40%
|
180
+10%
|
171
-5%
|
170
-1%
|
117
-31%
|
110
-7%
|
107
-3%
|
58
-46%
|
47
-18%
|
9
-82%
|
(44)
N/A
|
(39)
+12%
|
(39)
+1%
|
(17)
+55%
|
21
N/A
|
40
+90%
|
57
+43%
|
106
+86%
|
170
+61%
|
198
+16%
|
205
+4%
|
306
+49%
|
296
-3%
|
393
+33%
|
492
+25%
|
594
+21%
|
686
+15%
|
637
-7%
|
638
+0%
|
693
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
8
|
11
|
13
|
11
|
12
|
14
|
16
|
19
|
16
|
17
|
17
|
18
|
18
|
14
|
10
|
5
|
3
|
2
|
2
|
3
|
2
|
2
|
5
|
6
|
12
|
26
|
48
|
48
|
52
|
54
|
8
|
65
|
63
|
16
|
55
|
|
| 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
|
(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
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
205
N/A
|
146
-29%
|
134
-8%
|
127
-5%
|
148
+17%
|
131
-12%
|
179
+37%
|
195
+9%
|
190
-3%
|
186
-2%
|
134
-28%
|
127
-5%
|
125
-1%
|
76
-40%
|
64
-16%
|
21
-67%
|
(38)
N/A
|
(32)
+15%
|
(33)
-4%
|
(12)
+63%
|
27
N/A
|
44
+65%
|
60
+37%
|
112
+85%
|
180
+61%
|
212
+18%
|
233
+10%
|
356
+53%
|
346
-3%
|
447
+29%
|
547
+23%
|
604
+10%
|
750
+24%
|
698
-7%
|
652
-7%
|
746
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(23)
|
(0)
|
(11)
|
(20)
|
(19)
|
(31)
|
(29)
|
(28)
|
(27)
|
(16)
|
(19)
|
(19)
|
(14)
|
(12)
|
(7)
|
3
|
2
|
6
|
8
|
(1)
|
(6)
|
(17)
|
(37)
|
(28)
|
(31)
|
(26)
|
(40)
|
(53)
|
(70)
|
(96)
|
(106)
|
(115)
|
(97)
|
(92)
|
(110)
|
|
| Income from Continuing Operations |
166
|
123
|
134
|
116
|
128
|
112
|
149
|
166
|
162
|
160
|
118
|
108
|
106
|
61
|
51
|
15
|
(35)
|
(31)
|
(27)
|
(4)
|
26
|
38
|
44
|
75
|
152
|
181
|
206
|
316
|
293
|
376
|
452
|
498
|
634
|
601
|
560
|
636
|
|
| Income to Minority Interest |
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
1
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(2)
|
(1)
|
2
|
0
|
(1)
|
4
|
|
| Net Income (Common) |
165
N/A
|
123
-26%
|
133
+9%
|
116
-13%
|
128
+11%
|
113
-12%
|
149
+32%
|
167
+12%
|
161
-4%
|
159
-2%
|
117
-26%
|
107
-9%
|
106
-1%
|
63
-41%
|
53
-16%
|
17
-69%
|
(33)
N/A
|
(29)
+12%
|
(28)
+4%
|
(6)
+80%
|
25
N/A
|
38
+53%
|
43
+13%
|
74
+72%
|
151
+103%
|
178
+18%
|
203
+14%
|
312
+54%
|
287
-8%
|
371
+29%
|
450
+21%
|
497
+11%
|
636
+28%
|
601
-5%
|
559
-7%
|
639
+14%
|
|
| EPS (Diluted) |
0.78
N/A
|
0.57
-27%
|
0.62
+9%
|
0.54
-13%
|
0.6
+11%
|
0.53
-12%
|
0.7
+32%
|
0.78
+11%
|
0.76
-3%
|
0.74
-3%
|
0.54
-27%
|
0.49
-9%
|
0.5
+2%
|
0.31
-38%
|
0.25
-19%
|
0.08
-68%
|
-0.15
N/A
|
-0.13
+13%
|
-0.12
+8%
|
-0.02
+83%
|
0.12
N/A
|
0.18
+50%
|
0.2
+11%
|
0.35
+75%
|
0.71
+103%
|
0.83
+17%
|
0.95
+14%
|
1.46
+54%
|
1.34
-8%
|
1.74
+30%
|
2.11
+21%
|
2.33
+10%
|
2.98
+28%
|
2.82
-5%
|
2.62
-7%
|
3
+15%
|
|