Shanghai Aladdin Biochemical Technology Co Ltd
SSE:688179
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shanghai Aladdin Biochemical Technology Co Ltd
SSE:688179
|
CN |
|
Maha Energy AB
STO:MAHA A
|
SE |
|
W
|
Wuhan Hvsen Biotechnology Co Ltd
SZSE:300871
|
CN |
|
Jiangsu Eazytec Co Ltd
SSE:688258
|
CN |
Income Statement
Earnings Waterfall
Shanghai Aladdin Biochemical Technology Co Ltd
Income Statement
Shanghai Aladdin Biochemical Technology 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Revenue |
317
N/A
|
335
+6%
|
356
+6%
|
378
+6%
|
373
-1%
|
386
+4%
|
395
+2%
|
403
+2%
|
415
+3%
|
456
+10%
|
498
+9%
|
534
+7%
|
565
+6%
|
570
+1%
|
600
+5%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(123)
|
(137)
|
(149)
|
(156)
|
(157)
|
(162)
|
(164)
|
(162)
|
(166)
|
(176)
|
(191)
|
(204)
|
(216)
|
(222)
|
(227)
|
|
| Gross Profit |
194
N/A
|
197
+2%
|
206
+4%
|
223
+8%
|
215
-3%
|
224
+4%
|
232
+3%
|
241
+4%
|
249
+3%
|
280
+12%
|
306
+10%
|
330
+8%
|
349
+6%
|
348
0%
|
373
+7%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(91)
|
(100)
|
(111)
|
(122)
|
(126)
|
(141)
|
(141)
|
(147)
|
(155)
|
(160)
|
(174)
|
(201)
|
(204)
|
(218)
|
(234)
|
|
| Selling, General & Administrative |
(68)
|
(72)
|
(78)
|
(75)
|
(90)
|
(97)
|
(98)
|
(80)
|
(101)
|
(105)
|
(109)
|
(116)
|
(144)
|
(152)
|
(165)
|
|
| Research & Development |
(26)
|
(30)
|
(35)
|
(35)
|
(44)
|
(48)
|
(51)
|
(45)
|
(52)
|
(55)
|
(58)
|
(56)
|
(66)
|
(66)
|
(68)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
3
|
2
|
6
|
8
|
4
|
8
|
3
|
(2)
|
(0)
|
(8)
|
2
|
7
|
0
|
(1)
|
|
| Operating Income |
102
N/A
|
98
-5%
|
96
-2%
|
100
+5%
|
89
-11%
|
83
-7%
|
91
+10%
|
93
+3%
|
94
+1%
|
119
+27%
|
132
+11%
|
129
-2%
|
146
+13%
|
130
-11%
|
139
+7%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
8
|
7
|
5
|
5
|
4
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(15)
|
(15)
|
|
| Non-Reccuring Items |
(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
|
|
| Total Other Income |
1
|
2
|
2
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
111
N/A
|
106
-5%
|
103
-3%
|
106
+3%
|
90
-15%
|
82
-8%
|
89
+8%
|
95
+6%
|
95
+0%
|
119
+25%
|
131
+10%
|
128
-2%
|
142
+11%
|
115
-19%
|
123
+7%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(11)
|
(7)
|
(7)
|
(13)
|
(11)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(15)
|
(12)
|
(14)
|
(14)
|
(15)
|
|
| Income from Continuing Operations |
100
|
98
|
95
|
93
|
79
|
73
|
81
|
86
|
86
|
108
|
116
|
116
|
128
|
101
|
109
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(17)
|
(22)
|
(21)
|
(25)
|
|
| Net Income (Common) |
100
N/A
|
98
-2%
|
95
-3%
|
93
-3%
|
79
-15%
|
73
-7%
|
81
+12%
|
86
+5%
|
86
0%
|
102
+19%
|
104
+1%
|
99
-5%
|
106
+7%
|
80
-24%
|
84
+5%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.29
-3%
|
0.28
-3%
|
0.19
-32%
|
0.23
+21%
|
0.12
-48%
|
0.24
+100%
|
0.29
+21%
|
0.25
-14%
|
0.3
+20%
|
0.3
N/A
|
0.29
-3%
|
0.33
+14%
|
0.24
-27%
|
0.25
+4%
|
|