OPT Machine Vision Tech Co Ltd
SSE:688686
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
OPT Machine Vision Tech Co Ltd
SSE:688686
|
CN |
|
Diaceutics PLC
LSE:DXRX
|
UK |
|
Hyosung Heavy Industries Corp
KRX:298040
|
KR |
|
T
|
TA-I Technology Co Ltd
TWSE:2478
|
TW |
|
Nippon Computer Dynamics Co Ltd
TSE:4783
|
JP |
|
Rajnish Wellness Ltd
BSE:541601
|
IN |
|
Xencor Inc
NASDAQ:XNCR
|
US |
|
Revenio Group Oyj
OTC:REVXF
|
FI |
Income Statement
Earnings Waterfall
OPT Machine Vision Tech Co Ltd
Income Statement
OPT Machine Vision Tech 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 |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
642
N/A
|
821
+28%
|
794
-3%
|
823
+4%
|
875
+6%
|
915
+5%
|
1 084
+18%
|
1 142
+5%
|
1 141
0%
|
1 173
+3%
|
1 159
-1%
|
1 077
-7%
|
944
-12%
|
920
-3%
|
847
-8%
|
831
-2%
|
911
+10%
|
952
+5%
|
1 072
+13%
|
1 190
+11%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(173)
|
(232)
|
(224)
|
(265)
|
(297)
|
(318)
|
(367)
|
(386)
|
(395)
|
(405)
|
(407)
|
(382)
|
(347)
|
(339)
|
(321)
|
(323)
|
(344)
|
(366)
|
(401)
|
(457)
|
|
| Gross Profit |
470
N/A
|
589
+25%
|
570
-3%
|
558
-2%
|
578
+4%
|
598
+3%
|
717
+20%
|
756
+5%
|
746
-1%
|
768
+3%
|
752
-2%
|
695
-8%
|
597
-14%
|
581
-3%
|
526
-10%
|
508
-3%
|
568
+12%
|
586
+3%
|
671
+14%
|
734
+9%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(196)
|
(259)
|
(252)
|
(284)
|
(292)
|
(309)
|
(374)
|
(405)
|
(435)
|
(456)
|
(464)
|
(465)
|
(441)
|
(438)
|
(443)
|
(436)
|
(478)
|
(490)
|
(534)
|
(573)
|
|
| Selling, General & Administrative |
(130)
|
(162)
|
(157)
|
(163)
|
(177)
|
(186)
|
(229)
|
(250)
|
(278)
|
(269)
|
(271)
|
(268)
|
(253)
|
(243)
|
(241)
|
(244)
|
(266)
|
(278)
|
(308)
|
(328)
|
|
| Research & Development |
(75)
|
(106)
|
(104)
|
(127)
|
(136)
|
(146)
|
(166)
|
(179)
|
(171)
|
(198)
|
(206)
|
(213)
|
(196)
|
(205)
|
(208)
|
(198)
|
(219)
|
(220)
|
(236)
|
(261)
|
|
| Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
14
|
9
|
11
|
8
|
26
|
23
|
21
|
25
|
19
|
10
|
12
|
15
|
19
|
10
|
6
|
6
|
19
|
7
|
10
|
15
|
|
| Operating Income |
274
N/A
|
330
+21%
|
318
-4%
|
274
-14%
|
286
+4%
|
289
+1%
|
343
+19%
|
351
+2%
|
311
-11%
|
312
+1%
|
288
-8%
|
229
-20%
|
156
-32%
|
144
-8%
|
82
-43%
|
72
-13%
|
90
+25%
|
96
+6%
|
137
+43%
|
160
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
7
|
20
|
29
|
42
|
51
|
49
|
51
|
52
|
47
|
46
|
45
|
39
|
45
|
47
|
44
|
42
|
40
|
34
|
35
|
33
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
281
N/A
|
351
+25%
|
347
-1%
|
317
-9%
|
337
+6%
|
338
+0%
|
394
+17%
|
402
+2%
|
357
-11%
|
358
+0%
|
332
-7%
|
267
-20%
|
200
-25%
|
190
-5%
|
126
-34%
|
113
-10%
|
129
+14%
|
128
0%
|
171
+33%
|
192
+12%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(37)
|
(44)
|
(39)
|
(36)
|
(34)
|
(34)
|
(39)
|
(37)
|
(32)
|
(31)
|
(29)
|
(18)
|
(7)
|
(5)
|
7
|
7
|
8
|
9
|
0
|
(0)
|
|
| Income from Continuing Operations |
244
|
306
|
308
|
281
|
303
|
304
|
355
|
365
|
325
|
327
|
303
|
250
|
194
|
185
|
133
|
121
|
136
|
137
|
171
|
192
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
|
| Net Income (Common) |
244
N/A
|
306
+26%
|
308
+0%
|
281
-9%
|
303
+8%
|
304
+0%
|
355
+17%
|
365
+3%
|
325
-11%
|
327
+1%
|
303
-7%
|
250
-18%
|
194
-22%
|
185
-4%
|
133
-28%
|
121
-9%
|
136
+13%
|
137
+0%
|
169
+23%
|
187
+11%
|
|
| EPS (Diluted) |
3.95
N/A
|
3.71
-6%
|
2.51
-32%
|
2.29
-9%
|
2.48
+8%
|
2.49
+0%
|
2.91
+17%
|
2.99
+3%
|
2.66
-11%
|
2.68
+1%
|
2.48
-7%
|
2.05
-17%
|
1.59
-22%
|
1.52
-4%
|
1.09
-28%
|
0.99
-9%
|
1.11
+12%
|
1.12
+1%
|
1.38
+23%
|
1.53
+11%
|
|