Jiangsu Sinopep Allsino Biopharmaceutical Co Ltd
SSE:688076
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangsu Sinopep Allsino Biopharmaceutical Co Ltd
SSE:688076
|
CN |
|
E
|
Exicom Tele-Systems Ltd
NSE:EXICOM
|
IN |
|
Boyd Gaming Corp
NYSE:BYD
|
US |
|
G
|
Green Block Mining Corp.
CNSX:GBMC
|
CA |
Income Statement
Earnings Waterfall
Jiangsu Sinopep Allsino Biopharmaceutical Co Ltd
Income Statement
Jiangsu Sinopep Allsino Biopharmaceutical Co Ltd
| 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 |
12
|
5
|
5
|
5
|
6
|
5
|
5
|
7
|
9
|
12
|
13
|
14
|
16
|
19
|
23
|
28
|
35
|
41
|
0
|
0
|
|
| Revenue |
567
N/A
|
687
+21%
|
660
-4%
|
642
-3%
|
644
+0%
|
612
-5%
|
603
-1%
|
576
-4%
|
651
+13%
|
725
+11%
|
784
+8%
|
979
+25%
|
1 034
+6%
|
1 181
+14%
|
1 464
+24%
|
1 576
+8%
|
1 625
+3%
|
1 835
+13%
|
1 842
+0%
|
1 900
+3%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(245)
|
(286)
|
(285)
|
(276)
|
(299)
|
(284)
|
(284)
|
(273)
|
(302)
|
(316)
|
(327)
|
(387)
|
(432)
|
(435)
|
(513)
|
(518)
|
(561)
|
(589)
|
(585)
|
(634)
|
|
| Gross Profit |
322
N/A
|
401
+24%
|
375
-6%
|
366
-2%
|
345
-6%
|
328
-5%
|
319
-3%
|
303
-5%
|
349
+15%
|
409
+17%
|
457
+12%
|
591
+29%
|
601
+2%
|
746
+24%
|
951
+27%
|
1 058
+11%
|
1 063
+0%
|
1 246
+17%
|
1 257
+1%
|
1 266
+1%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(162)
|
(185)
|
(201)
|
(217)
|
(216)
|
(254)
|
(271)
|
(281)
|
(262)
|
(302)
|
(313)
|
(374)
|
(404)
|
(497)
|
(545)
|
(580)
|
(596)
|
(676)
|
(697)
|
(679)
|
|
| Selling, General & Administrative |
(105)
|
(141)
|
(144)
|
(155)
|
(140)
|
(169)
|
(182)
|
(188)
|
(179)
|
(213)
|
(226)
|
(261)
|
(258)
|
(312)
|
(336)
|
(351)
|
(354)
|
(402)
|
(427)
|
(413)
|
|
| Research & Development |
(53)
|
(66)
|
(66)
|
(62)
|
(57)
|
(61)
|
(65)
|
(68)
|
(62)
|
(77)
|
(76)
|
(105)
|
(106)
|
(171)
|
(198)
|
(212)
|
(198)
|
(240)
|
(239)
|
(241)
|
|
| Depreciation & Amortization |
(30)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
25
|
20
|
8
|
(0)
|
8
|
(23)
|
(23)
|
(25)
|
13
|
(12)
|
(11)
|
(8)
|
12
|
(14)
|
(12)
|
(16)
|
10
|
(35)
|
(32)
|
(24)
|
|
| Operating Income |
160
N/A
|
216
+35%
|
174
-19%
|
149
-14%
|
129
-13%
|
74
-43%
|
48
-36%
|
21
-55%
|
88
+308%
|
107
+23%
|
144
+34%
|
217
+51%
|
198
-9%
|
249
+26%
|
406
+63%
|
478
+18%
|
468
-2%
|
570
+22%
|
559
-2%
|
587
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(18)
|
(26)
|
(25)
|
(16)
|
1
|
5
|
29
|
28
|
(0)
|
12
|
(10)
|
(14)
|
(8)
|
(7)
|
(12)
|
(20)
|
(19)
|
(25)
|
(30)
|
(37)
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
19
|
37
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
0
|
3
|
3
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(7)
|
(7)
|
(7)
|
(1)
|
(11)
|
(12)
|
(15)
|
(1)
|
(10)
|
(7)
|
(6)
|
|
| Pre-Tax Income |
147
N/A
|
190
+30%
|
152
-20%
|
136
-10%
|
126
-7%
|
76
-40%
|
73
-4%
|
65
-10%
|
123
+88%
|
132
+7%
|
146
+11%
|
196
+34%
|
173
-11%
|
230
+33%
|
382
+66%
|
444
+16%
|
439
-1%
|
535
+22%
|
521
-3%
|
545
+4%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(27)
|
(34)
|
(27)
|
(25)
|
(17)
|
(6)
|
4
|
7
|
(0)
|
(5)
|
(15)
|
(31)
|
(8)
|
(19)
|
(25)
|
(18)
|
(39)
|
(52)
|
(51)
|
(49)
|
|
| Income from Continuing Operations |
120
|
156
|
124
|
111
|
109
|
70
|
76
|
73
|
123
|
127
|
131
|
164
|
165
|
211
|
357
|
426
|
400
|
483
|
470
|
495
|
|
| Income to Minority Interest |
3
|
3
|
2
|
2
|
7
|
6
|
7
|
7
|
6
|
7
|
5
|
3
|
(3)
|
(3)
|
(9)
|
(4)
|
5
|
8
|
17
|
3
|
|
| Net Income (Common) |
123
N/A
|
159
+29%
|
126
-21%
|
113
-11%
|
115
+2%
|
76
-34%
|
84
+9%
|
80
-4%
|
129
+61%
|
134
+4%
|
136
+2%
|
168
+23%
|
163
-3%
|
208
+28%
|
348
+67%
|
421
+21%
|
404
-4%
|
491
+21%
|
487
-1%
|
499
+2%
|
|
| EPS (Diluted) |
0.55
N/A
|
0.71
+29%
|
0.49
-31%
|
0.38
-22%
|
0.42
+11%
|
0.25
-40%
|
0.27
+8%
|
0.26
-4%
|
0.43
+65%
|
0.44
+2%
|
0.45
+2%
|
0.56
+24%
|
0.55
-2%
|
0.69
+25%
|
1.05
+52%
|
1.36
+30%
|
1.31
-4%
|
1.56
+19%
|
1.53
-2%
|
1.6
+5%
|
|