Guobo Electronics Co Ltd
SSE:688375
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Guobo Electronics Co Ltd
SSE:688375
|
CN |
Income Statement
Earnings Waterfall
Guobo Electronics Co Ltd
Income Statement
Guobo Electronics Co Ltd
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
15
|
13
|
12
|
8
|
9
|
9
|
6
|
7
|
5
|
6
|
6
|
5
|
5
|
0
|
|
| Revenue |
2 509
N/A
|
2 754
+10%
|
3 113
+13%
|
3 504
+13%
|
3 461
-1%
|
3 553
+3%
|
2 401
-32%
|
3 567
+49%
|
2 339
-34%
|
2 948
+26%
|
2 555
-13%
|
2 591
+1%
|
2 248
-13%
|
2 359
+5%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(1 755)
|
(1 837)
|
(2 129)
|
(2 447)
|
(2 411)
|
(2 484)
|
(1 658)
|
(2 460)
|
(1 560)
|
(1 964)
|
(1 671)
|
(1 655)
|
(1 365)
|
(1 421)
|
|
| Gross Profit |
754
N/A
|
917
+22%
|
983
+7%
|
1 056
+7%
|
1 049
-1%
|
1 069
+2%
|
743
-30%
|
1 107
+49%
|
779
-30%
|
984
+26%
|
884
-10%
|
936
+6%
|
883
-6%
|
938
+6%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(351)
|
(472)
|
(507)
|
(534)
|
(498)
|
(511)
|
(380)
|
(483)
|
(348)
|
(433)
|
(425)
|
(448)
|
(463)
|
(482)
|
|
| Selling, General & Administrative |
(123)
|
(117)
|
(134)
|
(154)
|
(178)
|
(189)
|
(152)
|
(157)
|
(74)
|
(79)
|
(73)
|
(142)
|
(191)
|
(230)
|
|
| Research & Development |
(233)
|
(264)
|
(309)
|
(325)
|
(328)
|
(350)
|
(249)
|
(325)
|
(251)
|
(352)
|
(345)
|
(288)
|
(308)
|
(277)
|
|
| Depreciation & Amortization |
(15)
|
(7)
|
(8)
|
0
|
(22)
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
|
| Other Operating Expenses |
20
|
(85)
|
(56)
|
(55)
|
30
|
29
|
22
|
55
|
(22)
|
(1)
|
(7)
|
63
|
36
|
25
|
|
| Operating Income |
404
N/A
|
446
+10%
|
476
+7%
|
522
+10%
|
552
+6%
|
558
+1%
|
364
-35%
|
623
+71%
|
431
-31%
|
551
+28%
|
459
-17%
|
489
+6%
|
420
-14%
|
455
+8%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(13)
|
(9)
|
(4)
|
2
|
6
|
14
|
20
|
31
|
22
|
28
|
27
|
25
|
22
|
21
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
390
N/A
|
437
+12%
|
472
+8%
|
522
+11%
|
555
+6%
|
570
+3%
|
384
-33%
|
654
+70%
|
453
-31%
|
579
+28%
|
486
-16%
|
514
+6%
|
442
-14%
|
475
+7%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(22)
|
(28)
|
(34)
|
(44)
|
(34)
|
(33)
|
(8)
|
(47)
|
(34)
|
(37)
|
(24)
|
(30)
|
(21)
|
(33)
|
|
| Income from Continuing Operations |
368
|
409
|
438
|
478
|
521
|
536
|
376
|
606
|
418
|
542
|
462
|
485
|
421
|
441
|
|
| Net Income (Common) |
368
N/A
|
409
+11%
|
438
+7%
|
478
+9%
|
521
+9%
|
536
+3%
|
376
-30%
|
606
+61%
|
418
-31%
|
542
+30%
|
462
-15%
|
485
+5%
|
421
-13%
|
441
+5%
|
|
| EPS (Diluted) |
0.62
N/A
|
1.02
+65%
|
1.09
+7%
|
1.2
+10%
|
0.87
-27%
|
1.34
+54%
|
0.63
-53%
|
1.02
+62%
|
0.7
-31%
|
0.91
+30%
|
0.78
-14%
|
0.81
+4%
|
0.71
-12%
|
0.74
+4%
|
|