Ways Electron Co Ltd
SSE:605218
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Ways Electron Co Ltd
SSE:605218
|
CN |
|
H
|
Harbor Star Shipping Services Inc
XPHS:TUGS
|
PH |
|
Beigene Ltd
SSE:688235
|
KY |
|
Multiplan Corp
NYSE:MPLN
|
US |
|
Haitong Securities Co Ltd
SSE:600837
|
CN |
Income Statement
Earnings Waterfall
Ways Electron Co Ltd
Income Statement
Ways Electron Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
|
| Revenue |
1 219
N/A
|
1 217
0%
|
1 348
+11%
|
1 359
+1%
|
1 318
-3%
|
1 404
+7%
|
1 459
+4%
|
1 568
+7%
|
1 687
+8%
|
1 805
+7%
|
1 914
+6%
|
2 027
+6%
|
2 079
+3%
|
2 115
+2%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(1 036)
|
(1 037)
|
(1 133)
|
(1 113)
|
(1 073)
|
(1 143)
|
(1 189)
|
(1 289)
|
(1 412)
|
(1 535)
|
(1 656)
|
(1 778)
|
(1 828)
|
(1 854)
|
|
| Gross Profit |
183
N/A
|
180
-2%
|
215
+20%
|
246
+14%
|
245
0%
|
261
+6%
|
270
+4%
|
278
+3%
|
275
-1%
|
270
-2%
|
258
-4%
|
250
-3%
|
251
+1%
|
261
+4%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(170)
|
(170)
|
(173)
|
(190)
|
(183)
|
(195)
|
(203)
|
(197)
|
(198)
|
(200)
|
(203)
|
(226)
|
(227)
|
(238)
|
|
| Selling, General & Administrative |
(83)
|
(79)
|
(79)
|
(85)
|
(82)
|
(88)
|
(91)
|
(101)
|
(103)
|
(105)
|
(107)
|
(105)
|
(108)
|
(109)
|
|
| Research & Development |
(92)
|
(96)
|
(98)
|
(98)
|
(104)
|
(114)
|
(117)
|
(96)
|
(99)
|
(97)
|
(101)
|
(117)
|
(128)
|
(132)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
|
| Other Operating Expenses |
5
|
5
|
5
|
1
|
3
|
6
|
6
|
8
|
4
|
2
|
4
|
8
|
9
|
3
|
|
| Operating Income |
13
N/A
|
9
-27%
|
43
+349%
|
55
+30%
|
62
+12%
|
65
+5%
|
68
+3%
|
81
+20%
|
77
-5%
|
70
-10%
|
55
-21%
|
24
-56%
|
24
+1%
|
23
-6%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
10
|
31
|
40
|
41
|
40
|
30
|
14
|
44
|
48
|
38
|
35
|
22
|
23
|
21
|
|
| Non-Reccuring Items |
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
|
|
| Total Other Income |
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
23
N/A
|
41
+77%
|
83
+102%
|
96
+15%
|
101
+6%
|
94
-7%
|
81
-14%
|
124
+53%
|
125
+1%
|
107
-14%
|
88
-18%
|
45
-49%
|
48
+5%
|
44
-8%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
10
|
7
|
5
|
0
|
(0)
|
4
|
4
|
(6)
|
(6)
|
(6)
|
(5)
|
11
|
11
|
12
|
|
| Income from Continuing Operations |
33
|
48
|
88
|
96
|
101
|
98
|
85
|
118
|
118
|
101
|
84
|
56
|
58
|
56
|
|
| Net Income (Common) |
33
N/A
|
48
+48%
|
88
+83%
|
96
+9%
|
101
+5%
|
98
-3%
|
85
-13%
|
118
+38%
|
118
+0%
|
101
-15%
|
84
-17%
|
56
-33%
|
58
+4%
|
56
-4%
|
|
| EPS (Diluted) |
0.15
N/A
|
0.23
+53%
|
0.42
+83%
|
0.45
+7%
|
0.48
+7%
|
0.46
-4%
|
0.4
-13%
|
0.56
+40%
|
0.56
N/A
|
0.48
-14%
|
0.4
-17%
|
0.26
-35%
|
0.28
+8%
|
0.26
-7%
|
|