Beijing SinoHytec Co Ltd
SSE:688339
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Beijing SinoHytec Co Ltd
SSE:688339
|
CN |
|
Guangzhou Goaland Energy Conservation Tech Co Ltd
SZSE:300499
|
CN |
|
Braemar Hotels & Resorts Inc
NYSE:BHR
|
US |
|
Synchronoss Technologies Inc
NASDAQ:SNCR
|
US |
Income Statement
Earnings Waterfall
Beijing SinoHytec Co Ltd
Income Statement
Beijing SinoHytec 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
9
|
10
|
0
|
0
|
6
|
6
|
8
|
10
|
7
|
8
|
10
|
11
|
16
|
19
|
21
|
24
|
22
|
21
|
0
|
|
| Revenue |
572
N/A
|
565
-1%
|
665
+18%
|
817
+23%
|
629
-23%
|
716
+14%
|
781
+9%
|
646
-17%
|
738
+14%
|
689
-7%
|
622
-10%
|
641
+3%
|
801
+25%
|
765
-4%
|
801
+5%
|
824
+3%
|
367
-55%
|
364
-1%
|
285
-22%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(338)
|
(322)
|
(390)
|
(504)
|
(438)
|
(443)
|
(477)
|
(363)
|
(506)
|
(434)
|
(393)
|
(412)
|
(589)
|
(534)
|
(573)
|
(623)
|
(365)
|
(325)
|
(288)
|
|
| Gross Profit |
234
N/A
|
243
+4%
|
275
+13%
|
313
+14%
|
191
-39%
|
274
+43%
|
304
+11%
|
283
-7%
|
232
-18%
|
256
+10%
|
229
-10%
|
229
0%
|
212
-7%
|
232
+9%
|
228
-2%
|
201
-12%
|
2
-99%
|
39
+2 190%
|
(3)
N/A
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(280)
|
(273)
|
(292)
|
(404)
|
(428)
|
(529)
|
(587)
|
(543)
|
(402)
|
(515)
|
(542)
|
(631)
|
(505)
|
(587)
|
(550)
|
(528)
|
(536)
|
(589)
|
(541)
|
|
| Selling, General & Administrative |
(209)
|
(205)
|
(212)
|
(313)
|
(340)
|
(398)
|
(427)
|
(381)
|
(284)
|
(363)
|
(394)
|
(450)
|
(338)
|
(409)
|
(390)
|
(391)
|
(426)
|
(481)
|
(454)
|
|
| Research & Development |
(67)
|
(73)
|
(82)
|
(85)
|
(85)
|
(105)
|
(118)
|
(120)
|
(82)
|
(103)
|
(96)
|
(121)
|
(119)
|
(141)
|
(136)
|
(106)
|
(78)
|
(86)
|
(64)
|
|
| Depreciation & Amortization |
(25)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
|
| Other Operating Expenses |
20
|
5
|
2
|
(6)
|
28
|
(26)
|
(43)
|
(42)
|
32
|
(49)
|
(53)
|
(60)
|
29
|
(37)
|
(24)
|
(31)
|
50
|
(22)
|
(24)
|
|
| Operating Income |
(46)
N/A
|
(30)
+34%
|
(17)
+43%
|
(91)
-428%
|
(236)
-158%
|
(255)
-8%
|
(283)
-11%
|
(260)
+8%
|
(170)
+35%
|
(260)
-53%
|
(313)
-20%
|
(402)
-28%
|
(293)
+27%
|
(356)
-21%
|
(322)
+9%
|
(327)
-1%
|
(535)
-63%
|
(550)
-3%
|
(545)
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(7)
|
6
|
14
|
14
|
10
|
4
|
(3)
|
(5)
|
(2)
|
10
|
54
|
41
|
16
|
(7)
|
(50)
|
(58)
|
(10)
|
12
|
(6)
|
|
| Non-Reccuring Items |
12
|
0
|
(0)
|
(0)
|
(15)
|
(0)
|
(0)
|
(0)
|
(61)
|
0
|
0
|
0
|
(31)
|
0
|
1
|
1
|
11
|
1
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(2)
|
0
|
1
|
1
|
0
|
(4)
|
(4)
|
(3)
|
(5)
|
(3)
|
(13)
|
(12)
|
(12)
|
(9)
|
1
|
2
|
0
|
(0)
|
|
| Pre-Tax Income |
(42)
N/A
|
(26)
+39%
|
(3)
+88%
|
(78)
-2 441%
|
(242)
-212%
|
(251)
-4%
|
(290)
-16%
|
(269)
+7%
|
(236)
+12%
|
(255)
-8%
|
(262)
-3%
|
(373)
-42%
|
(320)
+14%
|
(374)
-17%
|
(380)
-2%
|
(383)
-1%
|
(532)
-39%
|
(537)
-1%
|
(551)
-3%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
10
|
9
|
7
|
17
|
41
|
36
|
43
|
41
|
42
|
48
|
45
|
59
|
19
|
17
|
13
|
8
|
(9)
|
(13)
|
(19)
|
|
| Income from Continuing Operations |
(33)
|
(17)
|
4
|
(61)
|
(201)
|
(215)
|
(247)
|
(227)
|
(195)
|
(207)
|
(216)
|
(314)
|
(300)
|
(358)
|
(367)
|
(375)
|
(540)
|
(549)
|
(570)
|
|
| Income to Minority Interest |
10
|
11
|
19
|
23
|
39
|
45
|
43
|
43
|
28
|
25
|
33
|
49
|
57
|
62
|
59
|
67
|
84
|
91
|
92
|
|
| Net Income (Common) |
(23)
N/A
|
(6)
+75%
|
24
N/A
|
(37)
N/A
|
(162)
-336%
|
(170)
-5%
|
(205)
-20%
|
(185)
+10%
|
(166)
+10%
|
(182)
-9%
|
(183)
-1%
|
(265)
-45%
|
(243)
+8%
|
(296)
-22%
|
(308)
-4%
|
(308)
0%
|
(456)
-48%
|
(458)
0%
|
(478)
-4%
|
|
| EPS (Diluted) |
-0.38
N/A
|
-0.08
+79%
|
0.23
N/A
|
-0.37
N/A
|
-0.83
-124%
|
-1.71
-106%
|
-2.06
-20%
|
-1.31
+36%
|
-0.85
+35%
|
-1.17
-38%
|
-1.1
+6%
|
-1.1
N/A
|
-1.24
-13%
|
-1.51
-22%
|
-1.57
-4%
|
-1.32
+16%
|
-1.97
-49%
|
-1.97
N/A
|
-2.06
-5%
|
|