Trina Solar Co Ltd
SSE:688599
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Trina Solar Co Ltd
SSE:688599
|
CN |
|
Ion Beam Applications SA
XBRU:IBAB
|
BE |
|
MSCI Inc
NYSE:MSCI
|
US |
Income Statement
Earnings Waterfall
Trina Solar Co Ltd
Income Statement
Trina Solar 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 |
429
|
446
|
476
|
478
|
535
|
563
|
579
|
650
|
646
|
747
|
912
|
1 100
|
1 292
|
1 427
|
0
|
0
|
1 857
|
867
|
0
|
0
|
|
| Revenue |
29 418
N/A
|
32 437
+10%
|
37 060
+14%
|
40 756
+10%
|
44 480
+9%
|
51 230
+15%
|
60 024
+17%
|
71 414
+19%
|
85 052
+19%
|
91 098
+7%
|
98 705
+8%
|
107 973
+9%
|
113 392
+5%
|
110 329
-3%
|
106 976
-3%
|
95 420
-11%
|
80 282
-16%
|
76 361
-5%
|
68 370
-10%
|
67 105
-2%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(24 876)
|
(27 813)
|
(31 731)
|
(35 225)
|
(38 310)
|
(44 054)
|
(51 732)
|
(61 713)
|
(74 126)
|
(78 238)
|
(84 146)
|
(91 137)
|
(97 058)
|
(93 917)
|
(91 855)
|
(83 675)
|
(74 110)
|
(70 782)
|
(65 291)
|
(65 097)
|
|
| Gross Profit |
4 542
N/A
|
4 624
+2%
|
5 329
+15%
|
5 531
+4%
|
6 170
+12%
|
7 176
+16%
|
8 292
+16%
|
9 701
+17%
|
10 925
+13%
|
12 860
+18%
|
14 558
+13%
|
16 835
+16%
|
16 334
-3%
|
16 411
+0%
|
15 121
-8%
|
11 744
-22%
|
6 172
-47%
|
5 579
-10%
|
3 079
-45%
|
2 008
-35%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(2 791)
|
(2 822)
|
(3 315)
|
(3 400)
|
(3 947)
|
(4 638)
|
(5 045)
|
(6 042)
|
(6 232)
|
(8 192)
|
(9 241)
|
(10 410)
|
(8 876)
|
(11 008)
|
(11 153)
|
(10 779)
|
(8 748)
|
(10 998)
|
(10 191)
|
(9 277)
|
|
| Selling, General & Administrative |
(2 331)
|
(2 303)
|
(2 745)
|
(2 769)
|
(3 011)
|
(3 370)
|
(3 703)
|
(4 118)
|
(5 019)
|
(5 655)
|
(5 970)
|
(6 648)
|
(7 221)
|
(6 858)
|
(7 270)
|
(7 245)
|
(7 152)
|
(7 044)
|
(6 476)
|
(5 974)
|
|
| Research & Development |
(326)
|
(355)
|
(502)
|
(664)
|
(725)
|
(1 124)
|
(1 213)
|
(1 215)
|
(1 000)
|
(1 322)
|
(1 414)
|
(1 548)
|
(1 298)
|
(1 501)
|
(1 570)
|
(1 723)
|
(1 598)
|
(1 937)
|
(1 902)
|
(1 758)
|
|
| Depreciation & Amortization |
(147)
|
0
|
0
|
0
|
(334)
|
0
|
0
|
0
|
(388)
|
0
|
0
|
0
|
(468)
|
0
|
0
|
0
|
(637)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
13
|
(163)
|
(67)
|
33
|
123
|
(144)
|
(129)
|
(708)
|
175
|
(1 216)
|
(1 857)
|
(2 215)
|
110
|
(2 649)
|
(2 314)
|
(1 811)
|
639
|
(2 017)
|
(1 812)
|
(1 546)
|
|
| Operating Income |
1 751
N/A
|
1 802
+3%
|
2 014
+12%
|
2 131
+6%
|
2 223
+4%
|
2 538
+14%
|
3 246
+28%
|
3 659
+13%
|
4 694
+28%
|
4 667
-1%
|
5 317
+14%
|
6 425
+21%
|
7 458
+16%
|
5 403
-28%
|
3 968
-27%
|
965
-76%
|
(2 576)
N/A
|
(5 419)
-110%
|
(7 112)
-31%
|
(7 269)
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(68)
|
(138)
|
(199)
|
(59)
|
(82)
|
212
|
(138)
|
53
|
465
|
1 232
|
2 010
|
1 584
|
1 047
|
(304)
|
(1 201)
|
(1 629)
|
(1 685)
|
(551)
|
(379)
|
(274)
|
|
| Non-Reccuring Items |
(250)
|
(121)
|
(84)
|
(147)
|
120
|
(87)
|
(157)
|
(153)
|
(1 082)
|
(188)
|
(119)
|
(60)
|
(1 550)
|
78
|
103
|
112
|
515
|
29
|
9
|
0
|
|
| Gain/Loss on Disposition of Assets |
(27)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
(28)
|
(8)
|
13
|
16
|
17
|
18
|
(57)
|
(93)
|
(147)
|
(448)
|
(385)
|
(421)
|
(381)
|
(91)
|
(83)
|
96
|
113
|
(70)
|
(53)
|
|
| Pre-Tax Income |
1 407
N/A
|
1 516
+8%
|
1 723
+14%
|
1 937
+12%
|
2 274
+17%
|
2 679
+18%
|
2 968
+11%
|
3 502
+18%
|
3 984
+14%
|
5 564
+40%
|
6 760
+21%
|
7 564
+12%
|
6 533
-14%
|
4 796
-27%
|
2 778
-42%
|
(635)
N/A
|
(3 660)
-477%
|
(5 828)
-59%
|
(7 552)
-30%
|
(7 595)
-1%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(174)
|
(187)
|
(263)
|
(372)
|
(424)
|
(499)
|
(539)
|
(547)
|
(332)
|
(647)
|
(637)
|
(686)
|
(535)
|
(138)
|
0
|
366
|
286
|
688
|
767
|
839
|
|
| Income from Continuing Operations |
1 233
|
1 329
|
1 460
|
1 566
|
1 850
|
2 180
|
2 429
|
2 955
|
3 653
|
4 917
|
6 123
|
6 878
|
5 998
|
4 658
|
2 778
|
(269)
|
(3 373)
|
(5 140)
|
(6 785)
|
(6 756)
|
|
| Income to Minority Interest |
(4)
|
(22)
|
(18)
|
(12)
|
(46)
|
(63)
|
(61)
|
95
|
27
|
(12)
|
(172)
|
(523)
|
(466)
|
(379)
|
(261)
|
(123)
|
(70)
|
(139)
|
(102)
|
(41)
|
|
| Net Income (Common) |
1 229
N/A
|
1 307
+6%
|
1 442
+10%
|
1 554
+8%
|
1 804
+16%
|
2 117
+17%
|
2 368
+12%
|
3 050
+29%
|
3 680
+21%
|
4 905
+33%
|
5 951
+21%
|
6 355
+7%
|
5 531
-13%
|
4 279
-23%
|
2 517
-41%
|
(392)
N/A
|
(3 443)
-778%
|
(5 279)
-53%
|
(6 887)
-30%
|
(6 797)
+1%
|
|
| EPS (Diluted) |
0.64
N/A
|
0.63
-2%
|
0.71
+13%
|
0.75
+6%
|
0.87
+16%
|
1.02
+17%
|
1.06
+4%
|
1.43
+35%
|
1.71
+20%
|
2.26
+32%
|
2.74
+21%
|
2.52
-8%
|
2.55
+1%
|
1.99
-22%
|
1.13
-43%
|
-0.18
N/A
|
-1.59
-783%
|
-2.42
-52%
|
-3.16
-31%
|
-3.23
-2%
|
|