Wus Printed Circuit Kunshan Co Ltd
SZSE:002463
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wus Printed Circuit Kunshan Co Ltd
SZSE:002463
|
CN |
|
Advanced Fiber Resources Zhuhai Ltd
SZSE:300620
|
CN |
|
Shenzhen Tatfook Technology Co Ltd
SZSE:300134
|
CN |
Income Statement
Earnings Waterfall
Wus Printed Circuit Kunshan Co Ltd
Income Statement
Wus Printed Circuit Kunshan Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
4
|
11
|
8
|
12
|
13
|
16
|
15
|
18
|
15
|
15
|
16
|
13
|
15
|
15
|
15
|
17
|
18
|
19
|
20
|
22
|
29
|
37
|
47
|
64
|
76
|
88
|
101
|
107
|
113
|
120
|
121
|
0
|
0
|
124
|
|
| Revenue |
2 685
N/A
|
2 862
+7%
|
2 995
+5%
|
3 090
+3%
|
3 229
+4%
|
3 264
+1%
|
3 137
-4%
|
3 080
-2%
|
3 016
-2%
|
3 116
+3%
|
3 144
+1%
|
3 202
+2%
|
3 153
-2%
|
3 066
-3%
|
3 017
-2%
|
3 059
+1%
|
3 143
+3%
|
3 195
+2%
|
3 292
+3%
|
3 329
+1%
|
3 269
-2%
|
3 249
-1%
|
3 377
+4%
|
3 452
+2%
|
3 585
+4%
|
3 663
+2%
|
3 790
+3%
|
3 956
+4%
|
4 082
+3%
|
4 385
+7%
|
4 627
+6%
|
4 723
+2%
|
4 944
+5%
|
5 100
+3%
|
5 497
+8%
|
5 691
+4%
|
6 155
+8%
|
6 658
+8%
|
7 129
+7%
|
7 347
+3%
|
7 540
+3%
|
7 675
+2%
|
7 460
-3%
|
7 625
+2%
|
7 469
-2%
|
7 315
-2%
|
7 419
+1%
|
7 589
+2%
|
7 612
+0%
|
7 771
+2%
|
8 336
+7%
|
8 287
-1%
|
8 364
+1%
|
8 655
+3%
|
8 938
+3%
|
9 654
+8%
|
10 599
+10%
|
11 867
+12%
|
13 342
+12%
|
14 795
+11%
|
16 411
+11%
|
17 843
+9%
|
18 945
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 048)
|
(2 205)
|
(2 322)
|
(2 414)
|
(2 520)
|
(2 559)
|
(2 460)
|
(2 414)
|
(2 383)
|
(2 470)
|
(2 521)
|
(2 582)
|
(2 545)
|
(2 485)
|
(2 479)
|
(2 563)
|
(2 719)
|
(2 823)
|
(2 922)
|
(2 991)
|
(2 961)
|
(2 918)
|
(3 017)
|
(3 013)
|
(3 051)
|
(3 121)
|
(3 238)
|
(3 331)
|
(3 388)
|
(3 604)
|
(3 851)
|
(3 885)
|
(4 015)
|
(4 060)
|
(4 260)
|
(4 309)
|
(4 540)
|
(4 811)
|
(5 092)
|
(5 241)
|
(5 312)
|
(5 422)
|
(5 283)
|
(5 412)
|
(5 358)
|
(5 310)
|
(5 518)
|
(5 562)
|
(5 574)
|
(5 605)
|
(5 915)
|
(5 839)
|
(5 875)
|
(6 052)
|
(6 264)
|
(6 550)
|
(7 026)
|
(7 795)
|
(8 891)
|
(9 841)
|
(10 911)
|
(11 797)
|
(12 424)
|
|
| Gross Profit |
637
N/A
|
658
+3%
|
673
+2%
|
676
+0%
|
708
+5%
|
705
0%
|
677
-4%
|
667
-2%
|
634
-5%
|
645
+2%
|
623
-3%
|
620
-1%
|
607
-2%
|
582
-4%
|
539
-7%
|
497
-8%
|
424
-15%
|
372
-12%
|
370
-1%
|
338
-9%
|
308
-9%
|
331
+8%
|
361
+9%
|
439
+22%
|
535
+22%
|
542
+1%
|
552
+2%
|
625
+13%
|
694
+11%
|
781
+12%
|
776
-1%
|
838
+8%
|
929
+11%
|
1 040
+12%
|
1 237
+19%
|
1 382
+12%
|
1 615
+17%
|
1 847
+14%
|
2 036
+10%
|
2 105
+3%
|
2 228
+6%
|
2 253
+1%
|
2 177
-3%
|
2 214
+2%
|
2 110
-5%
|
2 005
-5%
|
1 900
-5%
|
2 027
+7%
|
2 038
+1%
|
2 166
+6%
|
2 421
+12%
|
2 448
+1%
|
2 489
+2%
|
2 603
+5%
|
2 674
+3%
|
3 104
+16%
|
3 573
+15%
|
4 072
+14%
|
4 451
+9%
|
4 954
+11%
|
5 500
+11%
|
6 046
+10%
|
6 521
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(245)
|
(262)
|
(299)
|
(311)
|
(324)
|
(337)
|
(322)
|
(320)
|
(313)
|
(314)
|
(308)
|
(314)
|
(308)
|
(313)
|
(333)
|
(328)
|
(342)
|
(386)
|
(402)
|
(435)
|
(420)
|
(384)
|
(372)
|
(385)
|
(436)
|
(441)
|
(417)
|
(458)
|
(473)
|
(482)
|
(445)
|
(512)
|
(539)
|
(554)
|
(557)
|
(602)
|
(626)
|
(648)
|
(677)
|
(708)
|
(773)
|
(774)
|
(702)
|
(746)
|
(768)
|
(768)
|
(752)
|
(842)
|
(846)
|
(940)
|
(911)
|
(1 000)
|
(1 024)
|
(1 009)
|
(997)
|
(1 225)
|
(1 364)
|
(1 497)
|
(1 529)
|
(1 796)
|
(2 014)
|
(2 207)
|
(2 171)
|
|
| Selling, General & Administrative |
(250)
|
(265)
|
(299)
|
(314)
|
(326)
|
(342)
|
(322)
|
(316)
|
(308)
|
(305)
|
(308)
|
(312)
|
(307)
|
(314)
|
(228)
|
(320)
|
(328)
|
(364)
|
(294)
|
(399)
|
(404)
|
(377)
|
(246)
|
(358)
|
(363)
|
(358)
|
(255)
|
(413)
|
(427)
|
(410)
|
(300)
|
(391)
|
(418)
|
(423)
|
(362)
|
(389)
|
(339)
|
(344)
|
(407)
|
(354)
|
(368)
|
(367)
|
(413)
|
(384)
|
(381)
|
(405)
|
(426)
|
(386)
|
(385)
|
(395)
|
(495)
|
(446)
|
(446)
|
(446)
|
(511)
|
(514)
|
(576)
|
(626)
|
(783)
|
(762)
|
(864)
|
(949)
|
(1 081)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
(47)
|
(189)
|
0
|
0
|
(114)
|
(226)
|
(200)
|
(275)
|
(299)
|
(298)
|
(327)
|
(341)
|
(357)
|
(348)
|
(374)
|
(385)
|
(386)
|
(398)
|
(424)
|
(443)
|
(479)
|
(452)
|
(471)
|
(467)
|
(486)
|
(513)
|
(611)
|
(678)
|
(735)
|
(764)
|
(817)
|
(905)
|
(1 005)
|
(1 101)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(65)
|
|
| Other Operating Expenses |
4
|
3
|
0
|
4
|
2
|
4
|
0
|
(4)
|
(5)
|
(9)
|
0
|
(2)
|
(1)
|
1
|
(1)
|
(8)
|
(15)
|
(21)
|
(2)
|
(36)
|
(16)
|
(7)
|
(1)
|
(27)
|
(73)
|
(83)
|
(1)
|
(45)
|
(46)
|
(25)
|
62
|
(121)
|
(121)
|
(17)
|
63
|
(13)
|
(12)
|
(4)
|
60
|
(28)
|
(65)
|
(50)
|
81
|
12
|
(1)
|
22
|
98
|
(32)
|
(18)
|
(67)
|
65
|
(83)
|
(111)
|
(76)
|
71
|
(99)
|
(110)
|
(135)
|
66
|
(217)
|
(245)
|
(254)
|
76
|
|
| Operating Income |
391
N/A
|
396
+1%
|
375
-5%
|
365
-2%
|
385
+5%
|
368
-4%
|
354
-4%
|
347
-2%
|
321
-7%
|
331
+3%
|
316
-5%
|
306
-3%
|
300
-2%
|
268
-10%
|
206
-23%
|
169
-18%
|
81
-52%
|
(14)
N/A
|
(32)
-129%
|
(97)
-203%
|
(112)
-16%
|
(53)
+53%
|
(11)
+80%
|
54
N/A
|
98
+82%
|
101
+2%
|
135
+34%
|
166
+23%
|
222
+33%
|
299
+35%
|
331
+11%
|
326
-1%
|
390
+20%
|
486
+25%
|
680
+40%
|
780
+15%
|
989
+27%
|
1 199
+21%
|
1 360
+13%
|
1 397
+3%
|
1 455
+4%
|
1 479
+2%
|
1 475
0%
|
1 468
0%
|
1 343
-9%
|
1 237
-8%
|
1 148
-7%
|
1 185
+3%
|
1 192
+1%
|
1 226
+3%
|
1 510
+23%
|
1 447
-4%
|
1 465
+1%
|
1 595
+9%
|
1 677
+5%
|
1 880
+12%
|
2 209
+18%
|
2 575
+17%
|
2 922
+13%
|
3 157
+8%
|
3 486
+10%
|
3 838
+10%
|
4 350
+13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13)
|
(10)
|
1
|
13
|
26
|
36
|
34
|
39
|
39
|
38
|
41
|
35
|
33
|
33
|
24
|
18
|
17
|
4
|
5
|
(4)
|
(4)
|
(23)
|
(24)
|
(25)
|
(30)
|
(9)
|
4
|
7
|
(0)
|
(9)
|
(15)
|
(15)
|
(6)
|
12
|
10
|
3
|
1
|
5
|
13
|
19
|
13
|
(7)
|
(12)
|
(9)
|
7
|
28
|
63
|
57
|
74
|
134
|
120
|
74
|
65
|
24
|
92
|
189
|
227
|
134
|
155
|
106
|
103
|
150
|
87
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(146)
|
(124)
|
(124)
|
(124)
|
(26)
|
(1)
|
(2)
|
(2)
|
(22)
|
(1)
|
(1)
|
(0)
|
(20)
|
(1)
|
(1)
|
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
(17)
|
(7)
|
(6)
|
(3)
|
(57)
|
(6)
|
(7)
|
(7)
|
(68)
|
(9)
|
(10)
|
(10)
|
(125)
|
(9)
|
(2)
|
(13)
|
(34)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
(8)
|
(17)
|
0
|
(13)
|
(5)
|
(5)
|
(9)
|
(7)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
10
|
8
|
9
|
8
|
3
|
3
|
2
|
2
|
2
|
1
|
(7)
|
(9)
|
2
|
(7)
|
(3)
|
6
|
40
|
25
|
55
|
57
|
56
|
62
|
64
|
63
|
194
|
176
|
160
|
146
|
1
|
1
|
(0)
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(2)
|
2
|
3
|
3
|
5
|
6
|
5
|
5
|
4
|
1
|
1
|
6
|
6
|
5
|
(1)
|
(6)
|
(7)
|
(2)
|
(5)
|
(7)
|
(7)
|
(5)
|
|
| Pre-Tax Income |
377
N/A
|
387
+3%
|
385
-1%
|
386
+0%
|
419
+8%
|
412
-2%
|
392
-5%
|
389
-1%
|
362
-7%
|
372
+3%
|
352
-5%
|
342
-3%
|
326
-5%
|
292
-11%
|
219
-25%
|
180
-18%
|
95
-47%
|
(13)
N/A
|
(5)
+63%
|
(76)
-1 506%
|
(74)
+2%
|
(25)
+66%
|
17
N/A
|
83
+378%
|
125
+52%
|
154
+23%
|
187
+21%
|
226
+21%
|
258
+14%
|
312
+21%
|
290
-7%
|
311
+7%
|
383
+23%
|
496
+30%
|
669
+35%
|
780
+17%
|
988
+27%
|
1 203
+22%
|
1 353
+13%
|
1 415
+5%
|
1 467
+4%
|
1 467
0%
|
1 457
-1%
|
1 456
0%
|
1 346
-8%
|
1 265
-6%
|
1 199
-5%
|
1 240
+3%
|
1 264
+2%
|
1 361
+8%
|
1 573
+16%
|
1 518
-4%
|
1 529
+1%
|
1 617
+6%
|
1 705
+5%
|
2 059
+21%
|
2 419
+18%
|
2 692
+11%
|
2 950
+10%
|
3 248
+10%
|
3 580
+10%
|
3 968
+11%
|
4 398
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35)
|
(30)
|
(58)
|
(59)
|
(69)
|
(69)
|
(65)
|
(65)
|
(55)
|
(55)
|
(55)
|
(52)
|
(51)
|
(52)
|
(39)
|
(35)
|
(25)
|
(14)
|
(7)
|
7
|
2
|
7
|
(12)
|
(27)
|
(48)
|
(61)
|
(56)
|
(63)
|
(55)
|
(84)
|
(86)
|
(86)
|
(85)
|
(72)
|
(99)
|
(117)
|
(135)
|
(164)
|
(147)
|
(157)
|
(156)
|
(157)
|
(115)
|
(107)
|
(106)
|
(91)
|
(136)
|
(148)
|
(147)
|
(161)
|
(212)
|
(205)
|
(216)
|
(240)
|
(216)
|
(262)
|
(287)
|
(310)
|
(383)
|
(430)
|
(463)
|
(518)
|
(580)
|
|
| Income from Continuing Operations |
342
|
357
|
326
|
328
|
350
|
343
|
328
|
325
|
308
|
317
|
296
|
290
|
275
|
240
|
180
|
145
|
70
|
(27)
|
(12)
|
(69)
|
(72)
|
(18)
|
6
|
56
|
78
|
93
|
131
|
163
|
203
|
228
|
204
|
224
|
297
|
425
|
570
|
663
|
852
|
1 038
|
1 206
|
1 257
|
1 311
|
1 309
|
1 343
|
1 350
|
1 240
|
1 174
|
1 064
|
1 092
|
1 117
|
1 199
|
1 362
|
1 312
|
1 313
|
1 378
|
1 490
|
1 797
|
2 132
|
2 382
|
2 566
|
2 818
|
3 116
|
3 449
|
3 819
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
15
|
23
|
30
|
29
|
26
|
21
|
17
|
13
|
7
|
4
|
|
| Net Income (Common) |
342
N/A
|
357
+4%
|
326
-9%
|
328
+1%
|
350
+7%
|
343
-2%
|
328
-4%
|
325
-1%
|
308
-5%
|
317
+3%
|
296
-7%
|
290
-2%
|
275
-5%
|
240
-13%
|
180
-25%
|
145
-20%
|
70
-52%
|
(27)
N/A
|
(12)
+55%
|
(69)
-468%
|
(72)
-4%
|
(18)
+75%
|
6
N/A
|
56
+907%
|
78
+39%
|
93
+20%
|
131
+40%
|
163
+25%
|
203
+25%
|
228
+12%
|
204
-11%
|
224
+10%
|
297
+32%
|
425
+43%
|
570
+34%
|
663
+16%
|
852
+29%
|
1 038
+22%
|
1 206
+16%
|
1 257
+4%
|
1 311
+4%
|
1 309
0%
|
1 343
+3%
|
1 350
+1%
|
1 240
-8%
|
1 174
-5%
|
1 064
-9%
|
1 092
+3%
|
1 117
+2%
|
1 199
+7%
|
1 362
+14%
|
1 312
-4%
|
1 320
+1%
|
1 393
+6%
|
1 513
+9%
|
1 827
+21%
|
2 161
+18%
|
2 408
+11%
|
2 587
+7%
|
2 835
+10%
|
3 129
+10%
|
3 456
+10%
|
3 822
+11%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.22
+5%
|
0.19
-14%
|
0.17
-11%
|
0.2
+18%
|
0.19
-5%
|
0.18
-5%
|
0.18
N/A
|
0.11
-39%
|
0.2
+82%
|
0.16
-20%
|
0.14
-12%
|
0.15
+7%
|
0.12
-20%
|
0.1
-17%
|
0.07
-30%
|
0.03
-57%
|
-0.02
N/A
|
-0.01
+50%
|
-0.04
-300%
|
-0.04
N/A
|
-0.01
+75%
|
0
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.07
+17%
|
0.1
+43%
|
0.12
+20%
|
0.13
+8%
|
0.11
-15%
|
0.12
+9%
|
0.16
+33%
|
0.23
+44%
|
0.31
+35%
|
0.36
+16%
|
0.46
+28%
|
0.56
+22%
|
0.64
+14%
|
0.67
+5%
|
0.7
+4%
|
0.7
N/A
|
0.71
+1%
|
0.73
+3%
|
0.67
-8%
|
0.63
-6%
|
0.56
-11%
|
0.58
+4%
|
0.59
+2%
|
0.63
+7%
|
0.72
+14%
|
0.69
-4%
|
0.69
N/A
|
0.73
+6%
|
0.79
+8%
|
0.95
+20%
|
1.13
+19%
|
1.25
+11%
|
1.35
+8%
|
1.47
+9%
|
1.62
+10%
|
1.79
+10%
|
1.97
+10%
|
|