Guangdong JiaYuan Technology Shares Co Ltd
SSE:688388
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Guangdong JiaYuan Technology Shares Co Ltd
SSE:688388
|
CN |
|
Mueller Water Products Inc
NYSE:MWA
|
US |
|
Jiangxi Everbright Measurement and Control Technology Co Ltd
SZSE:300906
|
CN |
|
Sadhana Nitro Chem Ltd
BSE:506642
|
IN |
|
I
|
Intuitive Machines Inc
NASDAQ:LUNR
|
US |
|
Harboes Bryggeri A/S
CSE:HARB B
|
DK |
Income Statement
Earnings Waterfall
Guangdong JiaYuan Technology Shares Co Ltd
Income Statement
Guangdong JiaYuan Technology Shares Co Ltd
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | 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 |
28
|
26
|
28
|
21
|
0
|
12
|
13
|
16
|
38
|
36
|
82
|
94
|
93
|
115
|
112
|
122
|
141
|
158
|
119
|
120
|
119
|
121
|
157
|
166
|
0
|
0
|
|
| Revenue |
1 465
N/A
|
1 537
+5%
|
1 446
-6%
|
1 259
-13%
|
1 090
-13%
|
1 062
-3%
|
1 202
+13%
|
1 585
+32%
|
2 002
+26%
|
2 401
+20%
|
2 804
+17%
|
3 236
+15%
|
3 533
+9%
|
4 098
+16%
|
4 641
+13%
|
4 662
+0%
|
4 784
+3%
|
5 066
+6%
|
4 969
-2%
|
4 915
-1%
|
5 314
+8%
|
5 602
+5%
|
6 522
+16%
|
7 573
+16%
|
8 062
+6%
|
8 723
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(989)
|
(1 019)
|
(944)
|
(853)
|
(779)
|
(789)
|
(911)
|
(1 163)
|
(1 427)
|
(1 699)
|
(1 962)
|
(2 282)
|
(2 548)
|
(3 097)
|
(3 720)
|
(3 937)
|
(4 268)
|
(4 712)
|
(4 679)
|
(4 757)
|
(5 152)
|
(5 478)
|
(6 421)
|
(7 391)
|
(7 813)
|
(8 403)
|
|
| Gross Profit |
477
N/A
|
518
+9%
|
502
-3%
|
406
-19%
|
311
-23%
|
273
-12%
|
291
+7%
|
422
+45%
|
575
+36%
|
701
+22%
|
842
+20%
|
955
+13%
|
985
+3%
|
1 001
+2%
|
921
-8%
|
725
-21%
|
516
-29%
|
354
-31%
|
290
-18%
|
158
-46%
|
162
+3%
|
124
-23%
|
101
-19%
|
182
+81%
|
249
+36%
|
320
+29%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(83)
|
(92)
|
(110)
|
(100)
|
(103)
|
(108)
|
(114)
|
(130)
|
(149)
|
(163)
|
(223)
|
(253)
|
(290)
|
(284)
|
(201)
|
(156)
|
(108)
|
(107)
|
(187)
|
(162)
|
(201)
|
(216)
|
(250)
|
(227)
|
(199)
|
(212)
|
|
| Selling, General & Administrative |
(39)
|
(43)
|
(56)
|
(47)
|
(49)
|
(50)
|
(46)
|
(52)
|
(55)
|
(56)
|
(80)
|
(92)
|
(108)
|
(119)
|
(147)
|
(151)
|
(144)
|
(157)
|
(141)
|
(148)
|
(187)
|
(191)
|
(198)
|
(166)
|
(142)
|
(153)
|
|
| Research & Development |
(48)
|
(55)
|
(59)
|
(64)
|
(65)
|
(68)
|
(69)
|
(84)
|
(101)
|
(118)
|
(138)
|
(174)
|
(195)
|
(173)
|
(50)
|
(79)
|
(38)
|
(30)
|
(35)
|
(37)
|
(40)
|
(53)
|
(47)
|
(56)
|
(55)
|
(55)
|
|
| Depreciation & Amortization |
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
4
|
7
|
11
|
11
|
11
|
11
|
7
|
7
|
7
|
11
|
11
|
12
|
13
|
8
|
11
|
74
|
75
|
79
|
17
|
23
|
25
|
29
|
40
|
(5)
|
(2)
|
(4)
|
|
| Operating Income |
394
N/A
|
426
+8%
|
392
-8%
|
306
-22%
|
208
-32%
|
165
-20%
|
178
+8%
|
293
+65%
|
426
+46%
|
538
+26%
|
620
+15%
|
702
+13%
|
695
-1%
|
717
+3%
|
720
+0%
|
568
-21%
|
408
-28%
|
247
-40%
|
103
-58%
|
(4)
N/A
|
(39)
-904%
|
(92)
-134%
|
(149)
-62%
|
(44)
+70%
|
50
N/A
|
108
+115%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(29)
|
(23)
|
(9)
|
13
|
33
|
41
|
37
|
23
|
7
|
4
|
14
|
7
|
(9)
|
(33)
|
(72)
|
(82)
|
(76)
|
(78)
|
(75)
|
(68)
|
(80)
|
(86)
|
(104)
|
(149)
|
(164)
|
(171)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(9)
|
(9)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(10)
|
(10)
|
(8)
|
(8)
|
(1)
|
(4)
|
(5)
|
(6)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| Pre-Tax Income |
356
N/A
|
394
+11%
|
380
-4%
|
314
-17%
|
237
-25%
|
202
-15%
|
211
+5%
|
314
+48%
|
430
+37%
|
538
+25%
|
632
+17%
|
707
+12%
|
685
-3%
|
683
0%
|
638
-6%
|
477
-25%
|
324
-32%
|
160
-50%
|
25
-85%
|
(76)
N/A
|
(124)
-63%
|
(183)
-48%
|
(284)
-55%
|
(196)
+31%
|
(116)
+41%
|
(65)
+44%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(49)
|
(56)
|
(50)
|
(41)
|
(30)
|
(24)
|
(25)
|
(40)
|
(57)
|
(74)
|
(81)
|
(93)
|
(91)
|
(89)
|
(118)
|
(94)
|
(70)
|
(47)
|
(8)
|
8
|
12
|
20
|
37
|
21
|
11
|
4
|
|
| Income from Continuing Operations |
307
|
338
|
330
|
273
|
207
|
178
|
187
|
273
|
373
|
464
|
551
|
614
|
594
|
594
|
520
|
383
|
253
|
114
|
17
|
(68)
|
(112)
|
(163)
|
(246)
|
(176)
|
(106)
|
(61)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
2
|
3
|
4
|
7
|
8
|
9
|
9
|
7
|
|
| Net Income (Common) |
307
N/A
|
338
+10%
|
330
-3%
|
273
-17%
|
207
-24%
|
178
-14%
|
186
+5%
|
273
+47%
|
373
+36%
|
464
+24%
|
550
+19%
|
613
+12%
|
594
-3%
|
593
0%
|
521
-12%
|
383
-26%
|
254
-34%
|
114
-55%
|
19
-83%
|
(66)
N/A
|
(107)
-64%
|
(156)
-45%
|
(239)
-53%
|
(167)
+30%
|
(97)
+42%
|
(54)
+44%
|
|
| EPS (Diluted) |
2.65
N/A
|
1.81
-32%
|
1.67
-8%
|
1.18
-29%
|
0.89
-25%
|
0.78
-12%
|
0.81
+4%
|
1.19
+47%
|
1.62
+36%
|
2.01
+24%
|
1.7
-15%
|
2.61
+54%
|
2.55
-2%
|
1.81
-29%
|
1.51
-17%
|
0.89
-41%
|
0.59
-34%
|
0.28
-53%
|
0.04
-86%
|
-0.15
N/A
|
-0.26
-73%
|
-0.37
-42%
|
-0.56
-51%
|
-0.39
+30%
|
-0.22
+44%
|
-0.12
+45%
|
|