Jiangsu Lanfeng Bio-chemical Co Ltd
SZSE:002513
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangsu Lanfeng Bio-chemical Co Ltd
SZSE:002513
|
CN |
|
Bayerische Motoren Werke AG
XETRA:BMW
|
DE |
|
Booz Allen Hamilton Holding Corp
NYSE:BAH
|
US |
|
Longitech Smart Energy Holding Ltd
HKEX:1281
|
CN |
|
K Wah International Holdings Ltd
HKEX:173
|
HK |
Income Statement
Earnings Waterfall
Jiangsu Lanfeng Bio-chemical Co Ltd
Income Statement
Jiangsu Lanfeng Bio-chemical Co Ltd
| 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 |
10
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
59
|
0
|
0
|
11
|
54
|
41
|
50
|
46
|
31
|
28
|
0
|
19
|
23
|
19
|
21
|
15
|
14
|
0
|
0
|
0
|
27
|
0
|
26
|
40
|
60
|
71
|
0
|
0
|
|
| Revenue |
914
N/A
|
984
+8%
|
1 072
+9%
|
1 179
+10%
|
1 143
-3%
|
1 195
+5%
|
1 180
-1%
|
1 136
-4%
|
1 269
+12%
|
1 299
+2%
|
1 375
+6%
|
1 396
+2%
|
1 372
-2%
|
1 345
-2%
|
1 322
-2%
|
1 277
-3%
|
1 252
-2%
|
1 253
+0%
|
1 144
-9%
|
1 067
-7%
|
1 010
-5%
|
1 038
+3%
|
1 115
+7%
|
1 264
+13%
|
1 457
+15%
|
1 507
+3%
|
1 628
+8%
|
1 735
+7%
|
1 851
+7%
|
1 916
+4%
|
1 918
+0%
|
1 696
-12%
|
1 481
-13%
|
1 395
-6%
|
1 351
-3%
|
1 518
+12%
|
1 504
-1%
|
1 378
-8%
|
1 295
-6%
|
1 398
+8%
|
1 342
-4%
|
1 438
+7%
|
1 404
-2%
|
1 349
-4%
|
1 444
+7%
|
1 549
+7%
|
1 688
+9%
|
1 597
-5%
|
1 445
-9%
|
1 388
-4%
|
1 088
-22%
|
970
-11%
|
1 742
+80%
|
1 738
0%
|
2 064
+19%
|
2 405
+17%
|
1 793
-25%
|
1 959
+9%
|
2 140
+9%
|
2 196
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(712)
|
(768)
|
(837)
|
(924)
|
(899)
|
(943)
|
(940)
|
(910)
|
(1 009)
|
(1 044)
|
(1 105)
|
(1 131)
|
(1 142)
|
(1 141)
|
(1 149)
|
(1 135)
|
(1 112)
|
(1 099)
|
(979)
|
(886)
|
(812)
|
(786)
|
(807)
|
(885)
|
(972)
|
(1 032)
|
(1 121)
|
(1 196)
|
(1 289)
|
(1 344)
|
(1 408)
|
(1 272)
|
(1 130)
|
(1 096)
|
(1 048)
|
(1 191)
|
(1 187)
|
(1 101)
|
(1 055)
|
(1 169)
|
(1 161)
|
(1 268)
|
(1 261)
|
(1 254)
|
(1 471)
|
(1 565)
|
(1 705)
|
(1 611)
|
(1 452)
|
(1 396)
|
(1 123)
|
(1 018)
|
(1 804)
|
(1 791)
|
(2 139)
|
(2 490)
|
(1 900)
|
(2 007)
|
(2 145)
|
(2 193)
|
|
| Gross Profit |
202
N/A
|
215
+6%
|
234
+9%
|
256
+9%
|
244
-4%
|
253
+3%
|
240
-5%
|
226
-6%
|
259
+15%
|
255
-2%
|
270
+6%
|
265
-2%
|
230
-13%
|
204
-11%
|
173
-15%
|
142
-18%
|
140
-1%
|
154
+9%
|
165
+7%
|
181
+10%
|
199
+10%
|
252
+27%
|
309
+23%
|
379
+23%
|
485
+28%
|
475
-2%
|
507
+7%
|
539
+6%
|
562
+4%
|
571
+2%
|
510
-11%
|
424
-17%
|
352
-17%
|
300
-15%
|
303
+1%
|
328
+8%
|
318
-3%
|
276
-13%
|
240
-13%
|
230
-4%
|
182
-21%
|
170
-6%
|
143
-16%
|
95
-34%
|
(27)
N/A
|
(16)
+42%
|
(17)
-7%
|
(15)
+15%
|
(7)
+55%
|
(8)
-23%
|
(36)
-342%
|
(48)
-34%
|
(62)
-30%
|
(53)
+15%
|
(74)
-42%
|
(84)
-13%
|
(107)
-27%
|
(48)
+55%
|
(5)
+90%
|
3
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(102)
|
(102)
|
(110)
|
(120)
|
(127)
|
(127)
|
(136)
|
(144)
|
(157)
|
(158)
|
(168)
|
(167)
|
(163)
|
(151)
|
(138)
|
(127)
|
(155)
|
(167)
|
(186)
|
(214)
|
(244)
|
(253)
|
(266)
|
(280)
|
(337)
|
(328)
|
(342)
|
(352)
|
(414)
|
(416)
|
(403)
|
(451)
|
(495)
|
(1 180)
|
(1 179)
|
(1 105)
|
(463)
|
(823)
|
(794)
|
(771)
|
(191)
|
(178)
|
(180)
|
(187)
|
(184)
|
(492)
|
(473)
|
(448)
|
(171)
|
(195)
|
(220)
|
(245)
|
(198)
|
(329)
|
(386)
|
(384)
|
(253)
|
(294)
|
(232)
|
(230)
|
|
| Selling, General & Administrative |
(97)
|
(100)
|
(106)
|
(115)
|
(120)
|
(124)
|
(137)
|
(144)
|
(115)
|
(157)
|
(162)
|
(165)
|
(111)
|
(147)
|
(141)
|
(130)
|
(111)
|
(160)
|
(177)
|
(207)
|
(207)
|
(241)
|
(252)
|
(259)
|
(269)
|
(314)
|
(324)
|
(324)
|
(338)
|
(374)
|
(372)
|
(432)
|
(422)
|
(414)
|
(397)
|
(331)
|
(417)
|
(425)
|
(401)
|
(390)
|
(158)
|
(158)
|
(160)
|
(160)
|
(155)
|
(177)
|
(167)
|
(145)
|
(151)
|
(170)
|
(186)
|
(205)
|
(176)
|
(178)
|
(206)
|
(189)
|
(190)
|
(177)
|
(144)
|
(148)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
(14)
|
(58)
|
0
|
0
|
(5)
|
(43)
|
(27)
|
(35)
|
(37)
|
(32)
|
(32)
|
(30)
|
(23)
|
(13)
|
(14)
|
(12)
|
(15)
|
(11)
|
(11)
|
(8)
|
(5)
|
(10)
|
(13)
|
(14)
|
(15)
|
(14)
|
(40)
|
(49)
|
(68)
|
(65)
|
(57)
|
(65)
|
(61)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(5)
|
(1)
|
(4)
|
(5)
|
(7)
|
(3)
|
1
|
(0)
|
(5)
|
(1)
|
(6)
|
(2)
|
(4)
|
(4)
|
4
|
3
|
(7)
|
(7)
|
(9)
|
(7)
|
(2)
|
(12)
|
(14)
|
(21)
|
(5)
|
(14)
|
(18)
|
(14)
|
3
|
(42)
|
(31)
|
(14)
|
4
|
(739)
|
(748)
|
(736)
|
10
|
(366)
|
(362)
|
(358)
|
3
|
(7)
|
(9)
|
(12)
|
(4)
|
(302)
|
(298)
|
(298)
|
(1)
|
(12)
|
(20)
|
(26)
|
5
|
(112)
|
(132)
|
(127)
|
15
|
(60)
|
(23)
|
(22)
|
|
| Operating Income |
100
N/A
|
113
+13%
|
124
+9%
|
136
+9%
|
117
-14%
|
125
+7%
|
104
-17%
|
82
-21%
|
102
+25%
|
97
-6%
|
101
+5%
|
98
-3%
|
67
-32%
|
54
-20%
|
35
-34%
|
15
-59%
|
(14)
N/A
|
(13)
+6%
|
(21)
-57%
|
(34)
-60%
|
(45)
-34%
|
(1)
+97%
|
43
N/A
|
99
+133%
|
147
+49%
|
147
0%
|
165
+12%
|
187
+13%
|
149
-21%
|
156
+5%
|
107
-31%
|
(27)
N/A
|
(144)
-439%
|
(881)
-514%
|
(876)
+1%
|
(777)
+11%
|
(145)
+81%
|
(546)
-276%
|
(554)
-1%
|
(541)
+2%
|
(9)
+98%
|
(8)
+13%
|
(37)
-355%
|
(92)
-146%
|
(211)
-130%
|
(508)
-140%
|
(490)
+3%
|
(462)
+6%
|
(178)
+62%
|
(203)
-14%
|
(256)
-26%
|
(293)
-14%
|
(260)
+11%
|
(382)
-47%
|
(461)
-21%
|
(469)
-2%
|
(360)
+23%
|
(343)
+5%
|
(237)
+31%
|
(227)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(13)
|
(12)
|
(15)
|
(18)
|
(25)
|
(32)
|
(35)
|
(33)
|
(42)
|
(48)
|
(51)
|
(48)
|
(48)
|
(43)
|
(45)
|
(48)
|
(58)
|
(61)
|
(60)
|
(50)
|
(56)
|
(55)
|
(55)
|
(41)
|
(46)
|
(51)
|
(60)
|
(72)
|
(77)
|
(74)
|
(68)
|
(56)
|
(61)
|
(58)
|
(51)
|
(52)
|
(46)
|
(47)
|
(39)
|
(34)
|
1
|
6
|
2
|
(21)
|
(24)
|
(20)
|
(11)
|
(1)
|
(4)
|
(22)
|
(23)
|
(23)
|
(2)
|
11
|
(11)
|
(44)
|
(46)
|
(47)
|
(44)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(1)
|
(726)
|
0
|
0
|
(5)
|
(361)
|
(2)
|
(1)
|
(4)
|
33
|
24
|
22
|
18
|
(310)
|
0
|
(2)
|
(1)
|
(2)
|
6
|
7
|
5
|
(64)
|
0
|
(7)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
3
|
4
|
6
|
2
|
2
|
7
|
17
|
17
|
20
|
14
|
6
|
12
|
13
|
17
|
18
|
9
|
6
|
6
|
(20)
|
(14)
|
(13)
|
(8)
|
4
|
4
|
3
|
(3)
|
(1)
|
(3)
|
0
|
1
|
13
|
9
|
8
|
4
|
3
|
(7)
|
(6)
|
(7)
|
(67)
|
(67)
|
(67)
|
(77)
|
(8)
|
(8)
|
(34)
|
(31)
|
(31)
|
(27)
|
(7)
|
(1)
|
|
| Pre-Tax Income |
91
N/A
|
102
+13%
|
113
+11%
|
121
+7%
|
98
-19%
|
99
+1%
|
71
-28%
|
47
-34%
|
69
+47%
|
57
-17%
|
57
0%
|
52
-9%
|
24
-54%
|
7
-70%
|
(7)
N/A
|
(24)
-264%
|
(45)
-86%
|
(54)
-20%
|
(61)
-14%
|
(79)
-29%
|
(89)
-13%
|
(45)
+49%
|
0
N/A
|
61
+20 300%
|
123
+101%
|
110
-10%
|
120
+9%
|
134
+11%
|
56
-58%
|
65
+15%
|
21
-67%
|
(105)
N/A
|
(922)
-780%
|
(938)
-2%
|
(931)
+1%
|
(836)
+10%
|
(560)
+33%
|
(597)
-7%
|
(601)
-1%
|
(583)
+3%
|
3
N/A
|
25
+807%
|
(2)
N/A
|
(67)
-3 431%
|
(539)
-704%
|
(539)
0%
|
(519)
+4%
|
(481)
+7%
|
(247)
+49%
|
(268)
-8%
|
(338)
-26%
|
(387)
-15%
|
(354)
+8%
|
(392)
-11%
|
(491)
-25%
|
(517)
-5%
|
(435)
+16%
|
(416)
+4%
|
(291)
+30%
|
(272)
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14)
|
(18)
|
(24)
|
(27)
|
(14)
|
(11)
|
(4)
|
2
|
(9)
|
(8)
|
(9)
|
(8)
|
(3)
|
1
|
3
|
5
|
7
|
9
|
12
|
16
|
20
|
14
|
4
|
(3)
|
(16)
|
(14)
|
(16)
|
(21)
|
(21)
|
(23)
|
(16)
|
12
|
47
|
49
|
47
|
24
|
43
|
53
|
53
|
50
|
12
|
6
|
13
|
29
|
48
|
47
|
44
|
33
|
(74)
|
(69)
|
(77)
|
(70)
|
7
|
16
|
57
|
60
|
82
|
69
|
51
|
47
|
|
| Income from Continuing Operations |
77
|
84
|
90
|
94
|
84
|
87
|
67
|
49
|
59
|
49
|
48
|
44
|
21
|
8
|
(4)
|
(20)
|
(38)
|
(45)
|
(49)
|
(63)
|
(69)
|
(32)
|
4
|
58
|
107
|
96
|
104
|
113
|
35
|
42
|
6
|
(93)
|
(875)
|
(889)
|
(884)
|
(812)
|
(517)
|
(545)
|
(548)
|
(533)
|
15
|
31
|
11
|
(38)
|
(491)
|
(492)
|
(475)
|
(448)
|
(321)
|
(336)
|
(415)
|
(457)
|
(348)
|
(375)
|
(434)
|
(457)
|
(353)
|
(347)
|
(240)
|
(225)
|
|
| 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
|
15
|
27
|
54
|
75
|
101
|
103
|
82
|
80
|
|
| Net Income (Common) |
77
N/A
|
84
+9%
|
90
+7%
|
94
+5%
|
84
-11%
|
87
+4%
|
67
-23%
|
49
-27%
|
59
+21%
|
49
-18%
|
48
-1%
|
44
-10%
|
21
-51%
|
8
-63%
|
(4)
N/A
|
(20)
-388%
|
(38)
-92%
|
(45)
-20%
|
(49)
-9%
|
(63)
-28%
|
(69)
-9%
|
(32)
+54%
|
4
N/A
|
58
+1 253%
|
107
+84%
|
96
-11%
|
104
+8%
|
113
+8%
|
35
-69%
|
42
+18%
|
6
-87%
|
(93)
N/A
|
(875)
-842%
|
(889)
-2%
|
(884)
+1%
|
(812)
+8%
|
(517)
+36%
|
(545)
-5%
|
(548)
-1%
|
(533)
+3%
|
15
N/A
|
31
+112%
|
11
-65%
|
(38)
N/A
|
(491)
-1 184%
|
(492)
0%
|
(475)
+3%
|
(448)
+6%
|
(321)
+28%
|
(336)
-5%
|
(415)
-23%
|
(457)
-10%
|
(332)
+27%
|
(348)
-5%
|
(380)
-9%
|
(381)
0%
|
(253)
+34%
|
(244)
+3%
|
(158)
+35%
|
(145)
+8%
|
|
| EPS (Diluted) |
0.47
N/A
|
0.39
-17%
|
0.41
+5%
|
0.44
+7%
|
0.39
-11%
|
0.4
+3%
|
0.31
-23%
|
0.23
-26%
|
0.28
+22%
|
0.23
-18%
|
0.23
N/A
|
0.21
-9%
|
0.1
-52%
|
0.04
-60%
|
-0.02
N/A
|
-0.1
-400%
|
-0.18
-80%
|
-0.21
-17%
|
-0.23
-10%
|
-0.29
-26%
|
-0.32
-10%
|
-0.09
+72%
|
0.01
N/A
|
0.17
+1 600%
|
0.32
+88%
|
0.28
-12%
|
0.31
+11%
|
0.34
+10%
|
0.1
-71%
|
0.13
+30%
|
0.02
-85%
|
-0.27
N/A
|
-2.57
-852%
|
-2.61
-2%
|
-2.59
+1%
|
-2.38
+8%
|
-1.52
+36%
|
-1.6
-5%
|
-1.61
-1%
|
-1.57
+2%
|
0.04
N/A
|
0.09
+125%
|
0.03
-67%
|
-0.12
N/A
|
-1.44
-1 100%
|
-1.45
-1%
|
-1.4
+3%
|
-1.32
+6%
|
-0.86
+35%
|
-0.98
-14%
|
-1.01
-3%
|
-1.34
-33%
|
-0.98
+27%
|
-1.02
-4%
|
-1.03
-1%
|
-0.99
+4%
|
-0.68
+31%
|
-0.65
+4%
|
-0.41
+37%
|
-0.38
+7%
|
|