GoodWe Technologies Co Ltd
SSE:688390
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GoodWe Technologies Co Ltd
SSE:688390
|
CN |
|
China Shenhua Energy Co Ltd
SSE:601088
|
CN |
|
Huadi International Group Co., Ltd.
NASDAQ:HUDI
|
CN |
|
Bayerische Motoren Werke AG
XETRA:BMW
|
DE |
|
Inovio Pharmaceuticals Inc
NASDAQ:INO
|
US |
|
Vornado Realty Trust
NYSE:VNO
|
US |
|
Douglas Dynamics Inc
NYSE:PLOW
|
US |
|
Cota Co Ltd
TSE:4923
|
JP |
|
Bhageria Industries Ltd
NSE:BHAGERIA
|
IN |
|
F
|
Future Innovation Group Inc
TSE:4392
|
JP |
|
N
|
Naqi Water Co
SAU:2282
|
SA |
|
X
|
Xiao-I Corp
NASDAQ:AIXI
|
CN |
|
Beijing ABT Networks Co Ltd
SSE:688168
|
CN |
|
A&D Holon Holdings Co Ltd
TSE:7745
|
JP |
|
S
|
Sical Logistics Ltd
NSE:SICALLOG
|
IN |
|
L
|
L'Oreal SA
XETRA:LOR
|
FR |
|
Y
|
Yung Chi Paint & Varnish Mfg Co Ltd
TWSE:1726
|
TW |
|
China New Town Development Co Ltd
HKEX:1278
|
HK |
|
A
|
Achyut Healthcare Ltd
BSE:543499
|
IN |
|
Shanghai CDXJ Digital Technology Co Ltd
SSE:603887
|
CN |
|
C
|
CCID Consulting Co Ltd
HKEX:2176
|
CN |
|
Look Holdings Inc
TSE:8029
|
JP |
|
S
|
Sern Kou Resources Bhd
KLSE:SERNKOU
|
MY |
Income Statement
Earnings Waterfall
GoodWe Technologies Co Ltd
Income Statement
GoodWe Technologies 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
1
|
1
|
2
|
0
|
1
|
1
|
1
|
3
|
6
|
8
|
11
|
13
|
15
|
17
|
23
|
29
|
42
|
51
|
0
|
0
|
|
| Revenue |
1 589
N/A
|
1 811
+14%
|
2 088
+15%
|
2 267
+9%
|
2 678
+18%
|
2 883
+8%
|
3 043
+6%
|
3 875
+27%
|
4 710
+22%
|
5 780
+23%
|
7 072
+22%
|
7 445
+5%
|
7 353
-1%
|
6 760
-8%
|
6 686
-1%
|
6 646
-1%
|
6 738
+1%
|
7 494
+11%
|
7 676
+2%
|
7 989
+4%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(999)
|
(1 156)
|
(1 365)
|
(1 492)
|
(1 849)
|
(2 016)
|
(2 158)
|
(2 726)
|
(3 210)
|
(3 797)
|
(4 645)
|
(4 934)
|
(5 194)
|
(4 909)
|
(5 110)
|
(5 219)
|
(5 429)
|
(6 077)
|
(6 223)
|
(6 404)
|
|
| Gross Profit |
590
N/A
|
655
+11%
|
723
+10%
|
775
+7%
|
829
+7%
|
867
+5%
|
886
+2%
|
1 149
+30%
|
1 500
+31%
|
1 983
+32%
|
2 427
+22%
|
2 511
+3%
|
2 159
-14%
|
1 851
-14%
|
1 576
-15%
|
1 426
-10%
|
1 309
-8%
|
1 416
+8%
|
1 453
+3%
|
1 585
+9%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(280)
|
(310)
|
(362)
|
(436)
|
(499)
|
(601)
|
(698)
|
(811)
|
(903)
|
(1 035)
|
(1 160)
|
(1 232)
|
(1 274)
|
(1 381)
|
(1 421)
|
(1 433)
|
(1 414)
|
(1 517)
|
(1 591)
|
(1 739)
|
|
| Selling, General & Administrative |
(196)
|
(213)
|
(244)
|
(285)
|
(318)
|
(377)
|
(432)
|
(501)
|
(549)
|
(631)
|
(701)
|
(730)
|
(820)
|
(817)
|
(866)
|
(896)
|
(890)
|
(937)
|
(975)
|
(1 063)
|
|
| Research & Development |
(87)
|
(107)
|
(126)
|
(155)
|
(179)
|
(228)
|
(273)
|
(318)
|
(331)
|
(378)
|
(409)
|
(439)
|
(445)
|
(507)
|
(520)
|
(522)
|
(517)
|
(554)
|
(580)
|
(625)
|
|
| Depreciation & Amortization |
(13)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
15
|
10
|
9
|
4
|
22
|
5
|
7
|
8
|
20
|
(25)
|
(50)
|
(62)
|
51
|
(57)
|
(34)
|
(14)
|
74
|
(26)
|
(36)
|
(50)
|
|
| Operating Income |
310
N/A
|
346
+12%
|
361
+4%
|
339
-6%
|
330
-3%
|
266
-19%
|
188
-29%
|
338
+80%
|
597
+76%
|
948
+59%
|
1 267
+34%
|
1 279
+1%
|
885
-31%
|
470
-47%
|
156
-67%
|
(6)
N/A
|
(105)
-1 600%
|
(101)
+4%
|
(138)
-37%
|
(154)
-12%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(9)
|
(9)
|
(19)
|
(25)
|
(33)
|
(42)
|
(24)
|
(11)
|
107
|
118
|
201
|
173
|
127
|
119
|
23
|
28
|
4
|
67
|
87
|
133
|
|
| Non-Reccuring Items |
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(9)
|
0
|
0
|
(0)
|
(7)
|
0
|
(1)
|
(1)
|
37
|
(2)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(4)
|
(2)
|
(4)
|
(2)
|
(5)
|
(3)
|
(2)
|
(4)
|
(1)
|
|
| Pre-Tax Income |
303
N/A
|
338
+12%
|
342
+1%
|
315
-8%
|
296
-6%
|
224
-24%
|
161
-28%
|
325
+102%
|
690
+112%
|
1 060
+54%
|
1 464
+38%
|
1 448
-1%
|
1 004
-31%
|
585
-42%
|
176
-70%
|
16
-91%
|
(67)
N/A
|
(38)
+43%
|
(56)
-47%
|
(24)
+58%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(44)
|
(47)
|
(48)
|
(39)
|
(18)
|
(8)
|
15
|
7
|
(54)
|
(100)
|
(141)
|
(179)
|
(138)
|
(70)
|
(41)
|
9
|
63
|
43
|
63
|
79
|
|
| Income from Continuing Operations |
259
|
291
|
293
|
276
|
278
|
216
|
176
|
332
|
636
|
960
|
1 323
|
1 269
|
866
|
516
|
134
|
25
|
(4)
|
5
|
7
|
55
|
|
| Income to Minority Interest |
2
|
2
|
2
|
3
|
1
|
3
|
5
|
8
|
13
|
16
|
12
|
(2)
|
(14)
|
(29)
|
(47)
|
(57)
|
(58)
|
(66)
|
(62)
|
(45)
|
|
| Net Income (Common) |
260
N/A
|
293
+12%
|
295
+1%
|
279
-6%
|
280
+0%
|
219
-22%
|
181
-17%
|
340
+88%
|
649
+91%
|
976
+50%
|
1 335
+37%
|
1 267
-5%
|
852
-33%
|
487
-43%
|
88
-82%
|
(32)
N/A
|
(62)
-93%
|
(61)
+1%
|
(55)
+11%
|
11
N/A
|
|
| EPS (Diluted) |
3.64
N/A
|
3.32
-9%
|
2.39
-28%
|
2.26
-5%
|
1.16
-49%
|
1.78
+53%
|
1.47
-17%
|
1.93
+31%
|
2.67
+38%
|
5.61
+110%
|
7.68
+37%
|
5.22
-32%
|
3.5
-33%
|
2.01
-43%
|
0.36
-82%
|
-0.12
N/A
|
-0.26
-117%
|
-0.25
+4%
|
-0.22
+12%
|
0.04
N/A
|
|