Alpha Group
SZSE:002292
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Alpha Group
SZSE:002292
|
CN |
|
Z
|
Zhejiang Leapmotor Technology Co Ltd
HKEX:9863
|
CN |
|
Y
|
Yik Wo International Holdings Ltd
HKEX:8659
|
CN |
Income Statement
Earnings Waterfall
Alpha Group
Income Statement
Alpha Group
| Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 |
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
51
|
0
|
0
|
27
|
90
|
0
|
0
|
45
|
115
|
71
|
89
|
86
|
76
|
70
|
69
|
66
|
64
|
66
|
69
|
70
|
73
|
70
|
67
|
64
|
58
|
55
|
50
|
46
|
43
|
36
|
31
|
26
|
23
|
21
|
0
|
0
|
|
| Revenue |
525
N/A
|
588
+12%
|
591
+1%
|
552
-7%
|
555
+0%
|
632
+14%
|
903
+43%
|
1 035
+15%
|
1 072
+4%
|
1 112
+4%
|
1 057
-5%
|
1 046
-1%
|
1 071
+2%
|
1 135
+6%
|
1 291
+14%
|
1 341
+4%
|
1 457
+9%
|
1 540
+6%
|
1 553
+1%
|
1 611
+4%
|
1 918
+19%
|
2 200
+15%
|
2 430
+10%
|
2 670
+10%
|
2 665
0%
|
2 601
-2%
|
2 589
0%
|
2 628
+1%
|
2 848
+8%
|
3 219
+13%
|
3 361
+4%
|
3 590
+7%
|
3 622
+1%
|
3 504
-3%
|
3 643
+4%
|
3 498
-4%
|
3 259
-7%
|
3 126
-4%
|
2 840
-9%
|
2 771
-2%
|
2 805
+1%
|
2 763
-2%
|
2 727
-1%
|
2 555
-6%
|
2 455
-4%
|
2 437
-1%
|
2 368
-3%
|
2 543
+7%
|
2 598
+2%
|
2 611
+1%
|
2 644
+1%
|
2 639
0%
|
2 658
+1%
|
2 657
0%
|
2 657
+0%
|
2 591
-2%
|
2 626
+1%
|
2 660
+1%
|
2 739
+3%
|
2 787
+2%
|
2 743
-2%
|
2 730
-1%
|
2 715
-1%
|
2 722
+0%
|
2 609
-4%
|
2 592
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(323)
|
(366)
|
(373)
|
(353)
|
(350)
|
(396)
|
(590)
|
(682)
|
(702)
|
(720)
|
(683)
|
(663)
|
(674)
|
(727)
|
(806)
|
(832)
|
(895)
|
(924)
|
(871)
|
(903)
|
(1 058)
|
(1 199)
|
(1 222)
|
(1 334)
|
(1 296)
|
(1 191)
|
(1 208)
|
(1 257)
|
(1 395)
|
(1 611)
|
(1 710)
|
(1 892)
|
(1 871)
|
(1 845)
|
(2 093)
|
(2 018)
|
(1 917)
|
(1 909)
|
(1 868)
|
(1 740)
|
(1 766)
|
(1 726)
|
(1 482)
|
(1 463)
|
(1 481)
|
(1 505)
|
(1 664)
|
(1 735)
|
(1 792)
|
(1 893)
|
(2 006)
|
(2 022)
|
(2 041)
|
(1 956)
|
(1 886)
|
(1 748)
|
(1 743)
|
(1 731)
|
(1 747)
|
(1 702)
|
(1 650)
|
(1 621)
|
(1 628)
|
(1 593)
|
(1 528)
|
(1 516)
|
|
| Gross Profit |
202
N/A
|
222
+9%
|
217
-2%
|
199
-8%
|
205
+3%
|
235
+15%
|
313
+33%
|
353
+13%
|
370
+5%
|
393
+6%
|
374
-5%
|
383
+3%
|
397
+3%
|
408
+3%
|
485
+19%
|
509
+5%
|
563
+10%
|
616
+10%
|
682
+11%
|
708
+4%
|
860
+21%
|
1 001
+16%
|
1 208
+21%
|
1 336
+11%
|
1 369
+2%
|
1 411
+3%
|
1 381
-2%
|
1 371
-1%
|
1 453
+6%
|
1 608
+11%
|
1 651
+3%
|
1 698
+3%
|
1 751
+3%
|
1 659
-5%
|
1 549
-7%
|
1 480
-4%
|
1 342
-9%
|
1 217
-9%
|
971
-20%
|
1 031
+6%
|
1 038
+1%
|
1 037
0%
|
1 245
+20%
|
1 091
-12%
|
974
-11%
|
932
-4%
|
705
-24%
|
808
+15%
|
806
0%
|
718
-11%
|
638
-11%
|
617
-3%
|
616
0%
|
700
+14%
|
771
+10%
|
843
+9%
|
883
+5%
|
928
+5%
|
992
+7%
|
1 085
+9%
|
1 094
+1%
|
1 109
+1%
|
1 087
-2%
|
1 129
+4%
|
1 081
-4%
|
1 076
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(108)
|
(108)
|
(111)
|
(112)
|
(121)
|
(138)
|
(181)
|
(208)
|
(226)
|
(246)
|
(242)
|
(248)
|
(252)
|
(258)
|
(284)
|
(296)
|
(324)
|
(356)
|
(412)
|
(429)
|
(508)
|
(592)
|
(755)
|
(826)
|
(887)
|
(930)
|
(934)
|
(943)
|
(1 006)
|
(1 099)
|
(1 251)
|
(1 297)
|
(1 368)
|
(1 381)
|
(1 551)
|
(1 459)
|
(1 493)
|
(1 515)
|
(1 589)
|
(2 795)
|
(2 743)
|
(2 663)
|
(1 086)
|
(1 056)
|
(971)
|
(906)
|
(897)
|
(1 058)
|
(1 090)
|
(1 133)
|
(994)
|
(1 095)
|
(1 091)
|
(1 067)
|
(920)
|
(962)
|
(961)
|
(987)
|
(886)
|
(942)
|
(959)
|
(979)
|
(971)
|
(1 352)
|
(1 349)
|
(1 339)
|
|
| Selling, General & Administrative |
(107)
|
(106)
|
(108)
|
(110)
|
(119)
|
(138)
|
(169)
|
(197)
|
(214)
|
(233)
|
(234)
|
(239)
|
(241)
|
(246)
|
(223)
|
(292)
|
(322)
|
(354)
|
(328)
|
(431)
|
(509)
|
(595)
|
(590)
|
(818)
|
(880)
|
(915)
|
(711)
|
(918)
|
(975)
|
(1 081)
|
(959)
|
(1 290)
|
(1 361)
|
(1 376)
|
(1 205)
|
(1 442)
|
(1 413)
|
(1 339)
|
(1 276)
|
(1 141)
|
(1 024)
|
(974)
|
(884)
|
(863)
|
(797)
|
(742)
|
(704)
|
(711)
|
(739)
|
(774)
|
(766)
|
(813)
|
(813)
|
(784)
|
(702)
|
(741)
|
(740)
|
(774)
|
(689)
|
(757)
|
(751)
|
(761)
|
(740)
|
(775)
|
(779)
|
(773)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
(302)
|
0
|
0
|
(65)
|
(285)
|
(197)
|
(247)
|
(230)
|
(176)
|
(189)
|
(185)
|
(183)
|
(177)
|
(196)
|
(194)
|
(193)
|
(181)
|
(196)
|
(194)
|
(195)
|
(156)
|
(161)
|
(154)
|
(154)
|
(141)
|
(158)
|
(165)
|
(175)
|
(175)
|
(188)
|
(189)
|
(182)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(12)
|
(11)
|
(12)
|
(12)
|
(8)
|
(10)
|
(11)
|
(13)
|
0
|
(4)
|
(1)
|
(2)
|
(1)
|
2
|
1
|
4
|
(2)
|
(8)
|
(8)
|
(15)
|
18
|
(25)
|
(31)
|
(18)
|
(33)
|
(7)
|
(7)
|
(5)
|
24
|
(17)
|
(80)
|
(111)
|
29
|
(1 457)
|
(1 472)
|
(1 460)
|
16
|
(5)
|
11
|
19
|
20
|
(151)
|
(158)
|
(167)
|
34
|
(86)
|
(84)
|
(88)
|
9
|
(60)
|
(67)
|
(58)
|
15
|
(27)
|
(44)
|
(43)
|
13
|
(390)
|
(381)
|
(384)
|
|
| Operating Income |
95
N/A
|
114
+20%
|
107
-6%
|
87
-18%
|
84
-4%
|
97
+16%
|
132
+37%
|
145
+10%
|
144
-1%
|
147
+2%
|
132
-10%
|
135
+2%
|
145
+7%
|
149
+3%
|
201
+35%
|
214
+6%
|
239
+12%
|
260
+9%
|
270
+4%
|
279
+3%
|
352
+26%
|
409
+16%
|
453
+11%
|
511
+13%
|
482
-6%
|
481
0%
|
447
-7%
|
428
-4%
|
447
+5%
|
509
+14%
|
400
-22%
|
401
+0%
|
384
-4%
|
278
-27%
|
(1)
N/A
|
21
N/A
|
(152)
N/A
|
(297)
-96%
|
(618)
-108%
|
(1 765)
-186%
|
(1 705)
+3%
|
(1 627)
+5%
|
159
N/A
|
35
-78%
|
3
-91%
|
25
+691%
|
(192)
N/A
|
(250)
-30%
|
(285)
-14%
|
(415)
-46%
|
(355)
+15%
|
(478)
-35%
|
(475)
+1%
|
(367)
+23%
|
(149)
+59%
|
(119)
+20%
|
(78)
+35%
|
(58)
+25%
|
106
N/A
|
142
+35%
|
135
-5%
|
130
-3%
|
117
-10%
|
(223)
N/A
|
(268)
-20%
|
(263)
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(9)
|
(3)
|
0
|
3
|
6
|
8
|
10
|
12
|
12
|
12
|
9
|
9
|
8
|
5
|
5
|
(1)
|
(3)
|
(9)
|
(15)
|
(19)
|
(24)
|
(30)
|
(58)
|
40
|
51
|
(54)
|
86
|
104
|
85
|
2
|
91
|
(20)
|
105
|
25
|
43
|
96
|
2
|
(45)
|
9
|
(68)
|
(97)
|
(74)
|
(76)
|
(97)
|
(114)
|
(115)
|
(138)
|
(119)
|
(104)
|
(101)
|
(56)
|
(28)
|
(1)
|
(19)
|
(17)
|
(14)
|
(37)
|
(27)
|
(16)
|
(48)
|
(44)
|
(50)
|
(44)
|
(22)
|
(21)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
46
|
0
|
77
|
77
|
(1 110)
|
0
|
0
|
(0)
|
(9)
|
(3)
|
(3)
|
(4)
|
(162)
|
1
|
1
|
2
|
(18)
|
(5)
|
(5)
|
(4)
|
(24)
|
(0)
|
1
|
(1)
|
7
|
1
|
0
|
2
|
(336)
|
8
|
9
|
7
|
|
| 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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
6
|
15
|
18
|
18
|
16
|
8
|
9
|
7
|
7
|
10
|
4
|
9
|
16
|
11
|
11
|
5
|
3
|
7
|
8
|
14
|
11
|
20
|
25
|
31
|
30
|
43
|
38
|
39
|
45
|
46
|
43
|
30
|
30
|
2
|
(1)
|
3
|
(1)
|
(1)
|
0
|
16
|
15
|
28
|
20
|
8
|
9
|
8
|
8
|
9
|
11
|
16
|
13
|
10
|
10
|
15
|
15
|
14
|
16
|
9
|
9
|
5
|
3
|
6
|
3
|
4
|
5
|
|
| Pre-Tax Income |
89
N/A
|
111
+25%
|
118
+6%
|
105
-11%
|
106
+0%
|
119
+12%
|
147
+24%
|
164
+11%
|
163
-1%
|
165
+2%
|
153
-8%
|
148
-3%
|
163
+10%
|
173
+6%
|
217
+26%
|
229
+5%
|
243
+6%
|
261
+7%
|
269
+3%
|
272
+1%
|
347
+28%
|
396
+14%
|
442
+12%
|
478
+8%
|
553
+16%
|
561
+2%
|
550
-2%
|
552
+0%
|
590
+7%
|
638
+8%
|
563
-12%
|
535
-5%
|
393
-27%
|
413
+5%
|
71
-83%
|
63
-11%
|
24
-63%
|
(219)
N/A
|
(1 774)
-710%
|
(1 755)
+1%
|
(1 757)
0%
|
(1 709)
+3%
|
105
N/A
|
(24)
N/A
|
(89)
-265%
|
(84)
+6%
|
(461)
-450%
|
(380)
+18%
|
(393)
-4%
|
(507)
-29%
|
(458)
+10%
|
(525)
-15%
|
(498)
+5%
|
(362)
+27%
|
(177)
+51%
|
(121)
+31%
|
(76)
+37%
|
(80)
-5%
|
95
N/A
|
136
+44%
|
92
-33%
|
90
-1%
|
(263)
N/A
|
(257)
+3%
|
(277)
-8%
|
(273)
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(15)
|
(17)
|
(14)
|
(13)
|
(16)
|
(23)
|
(27)
|
(25)
|
(26)
|
(22)
|
(20)
|
(25)
|
(24)
|
(30)
|
(32)
|
(33)
|
(36)
|
(35)
|
(34)
|
(36)
|
(26)
|
(30)
|
(38)
|
(57)
|
(61)
|
(69)
|
(71)
|
(77)
|
(103)
|
(86)
|
(92)
|
(75)
|
(54)
|
(2)
|
4
|
17
|
46
|
82
|
84
|
82
|
66
|
(1)
|
29
|
37
|
33
|
11
|
(2)
|
1
|
17
|
50
|
57
|
52
|
23
|
2
|
(7)
|
(15)
|
(6)
|
(10)
|
(16)
|
(11)
|
(14)
|
(28)
|
(36)
|
(34)
|
(37)
|
|
| Income from Continuing Operations |
78
|
96
|
102
|
92
|
92
|
103
|
124
|
137
|
137
|
139
|
131
|
128
|
139
|
149
|
187
|
197
|
210
|
225
|
233
|
238
|
311
|
370
|
413
|
439
|
496
|
501
|
481
|
481
|
513
|
535
|
477
|
443
|
319
|
359
|
69
|
67
|
40
|
(174)
|
(1 692)
|
(1 671)
|
(1 675)
|
(1 643)
|
104
|
5
|
(52)
|
(51)
|
(450)
|
(382)
|
(392)
|
(490)
|
(408)
|
(468)
|
(446)
|
(339)
|
(175)
|
(128)
|
(91)
|
(86)
|
84
|
120
|
81
|
76
|
(291)
|
(293)
|
(312)
|
(310)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
3
|
7
|
7
|
7
|
4
|
1
|
(0)
|
(3)
|
(3)
|
(6)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
5
|
15
|
19
|
17
|
19
|
8
|
8
|
13
|
11
|
21
|
21
|
22
|
17
|
22
|
24
|
18
|
21
|
62
|
54
|
53
|
59
|
16
|
17
|
12
|
6
|
(0)
|
(2)
|
(3)
|
(8)
|
(9)
|
(7)
|
(3)
|
3
|
3
|
4
|
7
|
8
|
9
|
8
|
8
|
7
|
5
|
6
|
8
|
4
|
|
| Net Income (Common) |
78
N/A
|
96
+23%
|
102
+6%
|
92
-9%
|
93
+1%
|
106
+13%
|
131
+24%
|
144
+10%
|
145
+1%
|
143
-1%
|
132
-8%
|
128
-3%
|
136
+6%
|
146
+7%
|
181
+24%
|
193
+7%
|
208
+8%
|
223
+7%
|
231
+3%
|
235
+2%
|
311
+32%
|
374
+20%
|
428
+14%
|
458
+7%
|
513
+12%
|
520
+1%
|
489
-6%
|
490
+0%
|
526
+8%
|
546
+4%
|
498
-9%
|
464
-7%
|
341
-26%
|
376
+10%
|
90
-76%
|
91
+1%
|
58
-36%
|
(153)
N/A
|
(1 630)
-968%
|
(1 618)
+1%
|
(1 622)
0%
|
(1 584)
+2%
|
120
N/A
|
22
-82%
|
(41)
N/A
|
(45)
-10%
|
(450)
-905%
|
(384)
+15%
|
(395)
-3%
|
(497)
-26%
|
(417)
+16%
|
(475)
-14%
|
(449)
+5%
|
(336)
+25%
|
(172)
+49%
|
(124)
+28%
|
(84)
+32%
|
(78)
+8%
|
94
N/A
|
127
+36%
|
88
-31%
|
83
-5%
|
(285)
N/A
|
(287)
0%
|
(303)
-6%
|
(306)
-1%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.09
+12%
|
0.11
+22%
|
0.12
+9%
|
0.12
N/A
|
0.11
-8%
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.11
+10%
|
0.15
+36%
|
0.15
N/A
|
0.17
+13%
|
0.19
+12%
|
0.19
N/A
|
0.2
+5%
|
0.26
+30%
|
0.31
+19%
|
0.35
+13%
|
0.37
+6%
|
0.4
+8%
|
0.4
N/A
|
0.39
-3%
|
0.38
-3%
|
0.42
+11%
|
0.43
+2%
|
0.38
-12%
|
0.35
-8%
|
0.25
-29%
|
0.28
+12%
|
0.07
-75%
|
0.07
N/A
|
0.04
-43%
|
-0.12
N/A
|
-1.2
-900%
|
-1.19
+1%
|
-1.19
N/A
|
-1.16
+3%
|
0.09
N/A
|
0.02
-78%
|
-0.03
N/A
|
-0.04
-33%
|
-0.33
-725%
|
-0.29
+12%
|
-0.3
-3%
|
-0.37
-23%
|
-0.3
+19%
|
-0.33
-10%
|
-0.31
+6%
|
-0.23
+26%
|
-0.12
+48%
|
-0.08
+33%
|
-0.06
+25%
|
-0.05
+17%
|
0.06
N/A
|
0.09
+50%
|
0.06
-33%
|
0.06
N/A
|
-0.19
N/A
|
-0.19
N/A
|
-0.21
-11%
|
-0.21
N/A
|
|