Nantong Xingqiu Graphite Co Ltd
SSE:688633
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nantong Xingqiu Graphite Co Ltd
SSE:688633
|
CN |
|
S
|
Suzhou Longway Electronic Machinery Co Ltd
SZSE:301202
|
CN |
|
S
|
Shandong Shuangyi Technology Co Ltd
SZSE:300690
|
CN |
|
M
|
Magni-Tech Industries Bhd
KLSE:MAGNI
|
MY |
Income Statement
Earnings Waterfall
Nantong Xingqiu Graphite Co Ltd
Income Statement
Nantong Xingqiu Graphite Co Ltd
| 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 |
0
|
0
|
0
|
0
|
1
|
1
|
7
|
12
|
19
|
23
|
24
|
26
|
26
|
0
|
0
|
|
| Revenue |
515
N/A
|
549
+7%
|
589
+7%
|
651
+11%
|
634
-3%
|
727
+15%
|
757
+4%
|
771
+2%
|
781
+1%
|
709
-9%
|
666
-6%
|
633
-5%
|
643
+2%
|
650
+1%
|
681
+5%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(306)
|
(332)
|
(352)
|
(392)
|
(392)
|
(455)
|
(474)
|
(486)
|
(498)
|
(443)
|
(411)
|
(359)
|
(381)
|
(397)
|
(432)
|
|
| Gross Profit |
208
N/A
|
217
+4%
|
237
+9%
|
259
+9%
|
242
-6%
|
272
+12%
|
283
+4%
|
285
+0%
|
283
-1%
|
266
-6%
|
255
-4%
|
274
+7%
|
262
-4%
|
253
-3%
|
248
-2%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(80)
|
(82)
|
(92)
|
(115)
|
(119)
|
(124)
|
(123)
|
(120)
|
(109)
|
(111)
|
(107)
|
(106)
|
(103)
|
(96)
|
(93)
|
|
| Selling, General & Administrative |
(47)
|
(46)
|
(48)
|
(64)
|
(68)
|
(70)
|
(70)
|
(77)
|
(73)
|
(72)
|
(72)
|
(62)
|
(61)
|
(58)
|
(58)
|
|
| Research & Development |
(42)
|
(42)
|
(47)
|
(46)
|
(52)
|
(55)
|
(54)
|
(46)
|
(46)
|
(48)
|
(46)
|
(35)
|
(42)
|
(38)
|
(35)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
10
|
6
|
3
|
1
|
1
|
2
|
2
|
9
|
10
|
10
|
11
|
2
|
0
|
0
|
0
|
|
| Operating Income |
128
N/A
|
135
+5%
|
145
+7%
|
144
-1%
|
123
-14%
|
148
+20%
|
161
+9%
|
165
+2%
|
174
+5%
|
155
-11%
|
148
-4%
|
168
+13%
|
159
-5%
|
157
-1%
|
156
-1%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
19
|
21
|
18
|
15
|
15
|
13
|
7
|
8
|
6
|
4
|
6
|
4
|
0
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
5
|
5
|
4
|
3
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
149
N/A
|
160
+8%
|
167
+4%
|
161
-3%
|
141
-13%
|
161
+14%
|
168
+4%
|
171
+2%
|
178
+4%
|
157
-12%
|
152
-3%
|
170
+12%
|
158
-7%
|
155
-2%
|
152
-1%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(18)
|
(20)
|
(24)
|
(20)
|
(16)
|
(19)
|
(19)
|
(23)
|
(24)
|
(21)
|
(20)
|
(22)
|
(22)
|
(22)
|
(22)
|
|
| Income from Continuing Operations |
131
|
141
|
143
|
142
|
125
|
143
|
149
|
148
|
154
|
136
|
132
|
148
|
136
|
132
|
130
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
131
N/A
|
141
+8%
|
143
+1%
|
142
-1%
|
125
-12%
|
143
+14%
|
149
+4%
|
148
-1%
|
154
+4%
|
136
-12%
|
132
-3%
|
148
+12%
|
136
-8%
|
133
-3%
|
131
-2%
|
|
| EPS (Diluted) |
1.79
N/A
|
1.93
+8%
|
1.96
+2%
|
0.98
-50%
|
1.23
+26%
|
1.35
+10%
|
2.35
+74%
|
1.19
-49%
|
1.07
-10%
|
0.91
-15%
|
0.85
-7%
|
1.01
+19%
|
0.93
-8%
|
0.92
-1%
|
0.92
N/A
|
|