Dosilicon Co Ltd
SSE:688110
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dosilicon Co Ltd
SSE:688110
|
CN |
|
G
|
Guangdong Huiyun Titanium Industry Co Ltd
SZSE:300891
|
CN |
|
Coupang Inc
NYSE:CPNG
|
KR |
|
H
|
Hubei W-OLF Photoelectric Technology Co Ltd
SZSE:002962
|
CN |
|
Wisesoft Co Ltd
SZSE:002253
|
CN |
|
S
|
Skarbiec Holding SA
WSE:SKH
|
PL |
|
SIASUN Robot & Automation Co Ltd
SZSE:300024
|
CN |
Income Statement
Earnings Waterfall
Dosilicon Co Ltd
Income Statement
Dosilicon Co Ltd
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
|
| Revenue |
1 290
N/A
|
1 393
+8%
|
1 297
-7%
|
1 146
-12%
|
925
-19%
|
672
-27%
|
222
-67%
|
266
+20%
|
447
+68%
|
641
+43%
|
677
+6%
|
718
+6%
|
767
+7%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(724)
|
(771)
|
(740)
|
(803)
|
(613)
|
(506)
|
(200)
|
(231)
|
(383)
|
(563)
|
(580)
|
(600)
|
(616)
|
|
| Gross Profit |
566
N/A
|
622
+10%
|
557
-10%
|
343
-38%
|
313
-9%
|
166
-47%
|
22
-87%
|
36
+59%
|
64
+81%
|
78
+22%
|
97
+24%
|
118
+22%
|
150
+27%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(174)
|
(197)
|
(211)
|
(203)
|
(354)
|
(418)
|
(201)
|
(159)
|
(231)
|
(296)
|
(309)
|
(294)
|
(310)
|
|
| Selling, General & Administrative |
(87)
|
(89)
|
(90)
|
(97)
|
(102)
|
(94)
|
(37)
|
(44)
|
(69)
|
(95)
|
(105)
|
(107)
|
(110)
|
|
| Research & Development |
(75)
|
(92)
|
(108)
|
(89)
|
(123)
|
(139)
|
(97)
|
(106)
|
(158)
|
(177)
|
(220)
|
(213)
|
(218)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(12)
|
(16)
|
(13)
|
6
|
(129)
|
(185)
|
(67)
|
(9)
|
(4)
|
16
|
16
|
26
|
18
|
|
| Operating Income |
392
N/A
|
426
+8%
|
346
-19%
|
139
-60%
|
(41)
N/A
|
(252)
-517%
|
(178)
+29%
|
(123)
+31%
|
(167)
-35%
|
(218)
-31%
|
(213)
+2%
|
(176)
+17%
|
(160)
+9%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
17
|
59
|
101
|
99
|
103
|
104
|
52
|
30
|
31
|
49
|
25
|
(29)
|
(39)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
409
N/A
|
484
+18%
|
446
-8%
|
237
-47%
|
60
-75%
|
(150)
N/A
|
(126)
+16%
|
(93)
+26%
|
(136)
-46%
|
(169)
-24%
|
(188)
-11%
|
(205)
-9%
|
(199)
+3%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(35)
|
(39)
|
(36)
|
(20)
|
0
|
52
|
40
|
0
|
(0)
|
(6)
|
(2)
|
(1)
|
(4)
|
|
| Income from Continuing Operations |
374
|
445
|
410
|
217
|
61
|
(97)
|
(86)
|
(93)
|
(137)
|
(175)
|
(190)
|
(207)
|
(204)
|
|
| Income to Minority Interest |
(37)
|
(49)
|
(45)
|
(32)
|
(20)
|
(7)
|
1
|
2
|
6
|
8
|
8
|
20
|
21
|
|
| Net Income (Common) |
337
N/A
|
397
+18%
|
365
-8%
|
185
-49%
|
41
-78%
|
(104)
N/A
|
(85)
+18%
|
(91)
-7%
|
(130)
-43%
|
(167)
-28%
|
(182)
-9%
|
(187)
-3%
|
(183)
+2%
|
|
| EPS (Diluted) |
0.74
N/A
|
0.9
+22%
|
0.82
-9%
|
0.42
-49%
|
0.09
-79%
|
-0.24
N/A
|
-0.19
+21%
|
-0.21
-11%
|
-0.3
-43%
|
-0.38
-27%
|
-0.42
-11%
|
-0.43
-2%
|
-0.42
+2%
|
|