Zhiyang Innovation Technology Co Ltd
SSE:688191
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zhiyang Innovation Technology Co Ltd
SSE:688191
|
CN |
|
Cyber Com Co Ltd
TSE:3852
|
JP |
Income Statement
Earnings Waterfall
Zhiyang Innovation Technology Co Ltd
Income Statement
Zhiyang Innovation Technology Co Ltd
| 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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Revenue |
490
N/A
|
459
-6%
|
502
+9%
|
520
+3%
|
577
+11%
|
613
+6%
|
656
+7%
|
747
+14%
|
732
-2%
|
734
+0%
|
671
-9%
|
637
-5%
|
734
+15%
|
771
+5%
|
798
+4%
|
816
+2%
|
856
+5%
|
911
+6%
|
971
+7%
|
999
+3%
|
999
0%
|
1 048
+5%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(268)
|
(258)
|
(300)
|
(309)
|
(359)
|
(388)
|
(423)
|
(489)
|
(479)
|
(492)
|
(467)
|
(444)
|
(505)
|
(526)
|
(522)
|
(541)
|
(577)
|
(614)
|
(673)
|
(697)
|
(691)
|
(731)
|
|
| Gross Profit |
223
N/A
|
201
-10%
|
203
+1%
|
210
+4%
|
219
+4%
|
224
+3%
|
233
+4%
|
259
+11%
|
253
-2%
|
243
-4%
|
205
-16%
|
193
-6%
|
229
+19%
|
245
+7%
|
276
+13%
|
275
0%
|
279
+1%
|
297
+6%
|
298
+0%
|
303
+2%
|
308
+2%
|
317
+3%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(93)
|
(78)
|
(97)
|
(108)
|
(124)
|
(124)
|
(162)
|
(168)
|
(186)
|
(202)
|
(185)
|
(192)
|
(204)
|
(213)
|
(240)
|
(238)
|
(240)
|
(254)
|
(254)
|
(262)
|
(265)
|
(259)
|
|
| Selling, General & Administrative |
(80)
|
(74)
|
(79)
|
(84)
|
(93)
|
(96)
|
(115)
|
(122)
|
(131)
|
(135)
|
(129)
|
(130)
|
(140)
|
(146)
|
(166)
|
(169)
|
(172)
|
(181)
|
(173)
|
(172)
|
(169)
|
(161)
|
|
| Research & Development |
(43)
|
(32)
|
(38)
|
(44)
|
(51)
|
(61)
|
(67)
|
(74)
|
(79)
|
(79)
|
(82)
|
(91)
|
(97)
|
(105)
|
(94)
|
(103)
|
(101)
|
(103)
|
(105)
|
(115)
|
(121)
|
(124)
|
|
| Depreciation & Amortization |
0
|
(1)
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
32
|
29
|
23
|
22
|
22
|
33
|
26
|
27
|
24
|
12
|
38
|
29
|
33
|
39
|
35
|
34
|
33
|
30
|
37
|
25
|
25
|
26
|
|
| Operating Income |
130
N/A
|
123
-5%
|
105
-15%
|
102
-3%
|
95
-7%
|
100
+5%
|
70
-30%
|
91
+29%
|
67
-27%
|
40
-40%
|
20
-51%
|
1
-95%
|
25
+2 481%
|
32
+29%
|
36
+13%
|
37
+3%
|
39
+5%
|
43
+11%
|
44
+1%
|
41
-5%
|
43
+3%
|
58
+36%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
3
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
6
|
5
|
7
|
3
|
5
|
4
|
8
|
9
|
8
|
10
|
10
|
8
|
7
|
5
|
|
| 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
|
|
| 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
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
133
N/A
|
124
-7%
|
107
-14%
|
104
-3%
|
98
-5%
|
105
+7%
|
77
-27%
|
97
+26%
|
71
-27%
|
45
-37%
|
25
-44%
|
3
-87%
|
30
+783%
|
35
+20%
|
45
+26%
|
46
+3%
|
48
+3%
|
54
+13%
|
54
0%
|
50
-7%
|
50
0%
|
64
+28%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(18)
|
(16)
|
(14)
|
(13)
|
(12)
|
(12)
|
(7)
|
(9)
|
(7)
|
0
|
2
|
4
|
4
|
(1)
|
(4)
|
(3)
|
(5)
|
(9)
|
(3)
|
(8)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
115
|
108
|
92
|
90
|
86
|
93
|
71
|
88
|
64
|
45
|
28
|
7
|
34
|
35
|
41
|
43
|
43
|
44
|
51
|
42
|
44
|
58
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Net Income (Common) |
115
N/A
|
108
-6%
|
92
-15%
|
90
-2%
|
86
-4%
|
93
+8%
|
71
-24%
|
88
+25%
|
64
-27%
|
45
-29%
|
28
-38%
|
7
-74%
|
34
+366%
|
35
+3%
|
42
+17%
|
44
+5%
|
43
-1%
|
45
+4%
|
51
+14%
|
43
-17%
|
45
+5%
|
61
+34%
|
|
| EPS (Diluted) |
0.67
N/A
|
0.63
-6%
|
0.53
-16%
|
0.52
-2%
|
0.37
-29%
|
0.58
+57%
|
0.33
-43%
|
0.38
+15%
|
0.28
-26%
|
0.19
-32%
|
0.12
-37%
|
0.05
-58%
|
0.15
+200%
|
0.15
N/A
|
0.18
+20%
|
0.19
+6%
|
0.18
-5%
|
0.19
+6%
|
0.23
+21%
|
0.18
-22%
|
0.19
+6%
|
0.27
+42%
|
|