Shenzhen Infinova Ltd
SZSE:002528
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shenzhen Infinova Ltd
SZSE:002528
|
CN |
|
Vaibhav Global Ltd
NSE:VAIBHAVGBL
|
IN |
Income Statement
Earnings Waterfall
Shenzhen Infinova Ltd
Income Statement
Shenzhen Infinova 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
5
|
23
|
16
|
22
|
26
|
36
|
34
|
43
|
47
|
52
|
59
|
61
|
65
|
68
|
78
|
81
|
85
|
83
|
75
|
79
|
78
|
79
|
80
|
69
|
59
|
56
|
43
|
43
|
41
|
45
|
45
|
0
|
0
|
|
| Revenue |
444
N/A
|
474
+7%
|
484
+2%
|
455
-6%
|
443
-3%
|
418
-6%
|
355
-15%
|
341
-4%
|
431
+27%
|
563
+31%
|
758
+34%
|
858
+13%
|
951
+11%
|
950
0%
|
961
+1%
|
970
+1%
|
902
-7%
|
922
+2%
|
979
+6%
|
1 141
+16%
|
1 341
+18%
|
1 523
+14%
|
1 813
+19%
|
1 835
+1%
|
1 848
+1%
|
1 850
+0%
|
1 979
+7%
|
2 143
+8%
|
2 356
+10%
|
2 682
+14%
|
2 906
+8%
|
3 105
+7%
|
3 343
+8%
|
3 745
+12%
|
4 271
+14%
|
4 596
+8%
|
4 608
+0%
|
4 514
-2%
|
4 751
+5%
|
4 434
-7%
|
4 516
+2%
|
4 728
+5%
|
5 237
+11%
|
5 290
+1%
|
5 095
-4%
|
4 448
-13%
|
2 936
-34%
|
2 533
-14%
|
2 224
-12%
|
2 066
-7%
|
1 870
-10%
|
1 810
-3%
|
1 663
-8%
|
1 528
-8%
|
1 397
-9%
|
1 337
-4%
|
1 268
-5%
|
1 125
-11%
|
945
-16%
|
781
-17%
|
667
-15%
|
591
-11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(173)
|
(200)
|
(208)
|
(195)
|
(191)
|
(181)
|
(157)
|
(154)
|
(215)
|
(294)
|
(386)
|
(469)
|
(508)
|
(500)
|
(486)
|
(495)
|
(463)
|
(483)
|
(478)
|
(633)
|
(769)
|
(891)
|
(1 063)
|
(1 120)
|
(1 130)
|
(1 137)
|
(1 247)
|
(1 402)
|
(1 610)
|
(1 888)
|
(2 062)
|
(2 245)
|
(2 466)
|
(2 897)
|
(3 329)
|
(3 651)
|
(3 686)
|
(3 558)
|
(3 748)
|
(3 512)
|
(3 599)
|
(3 801)
|
(4 138)
|
(4 219)
|
(4 006)
|
(3 449)
|
(2 363)
|
(2 016)
|
(1 818)
|
(1 744)
|
(1 716)
|
(1 596)
|
(1 466)
|
(1 324)
|
(1 213)
|
(1 112)
|
(1 028)
|
(886)
|
(689)
|
(549)
|
(452)
|
(411)
|
|
| Gross Profit |
271
N/A
|
274
+1%
|
276
+1%
|
259
-6%
|
252
-3%
|
237
-6%
|
198
-17%
|
187
-6%
|
217
+16%
|
270
+24%
|
372
+38%
|
389
+5%
|
443
+14%
|
451
+2%
|
475
+5%
|
475
0%
|
438
-8%
|
439
+0%
|
501
+14%
|
508
+1%
|
573
+13%
|
632
+10%
|
750
+19%
|
715
-5%
|
718
+0%
|
713
-1%
|
732
+3%
|
741
+1%
|
746
+1%
|
794
+6%
|
844
+6%
|
859
+2%
|
877
+2%
|
848
-3%
|
942
+11%
|
946
+0%
|
922
-2%
|
956
+4%
|
1 003
+5%
|
921
-8%
|
917
0%
|
928
+1%
|
1 100
+19%
|
1 071
-3%
|
1 089
+2%
|
1 000
-8%
|
572
-43%
|
517
-10%
|
406
-22%
|
322
-21%
|
154
-52%
|
214
+39%
|
197
-8%
|
204
+3%
|
184
-10%
|
226
+23%
|
240
+6%
|
239
-1%
|
256
+7%
|
232
-10%
|
215
-7%
|
181
-16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(164)
|
(161)
|
(166)
|
(173)
|
(180)
|
(193)
|
(220)
|
(236)
|
(289)
|
(346)
|
(420)
|
(444)
|
(461)
|
(458)
|
(472)
|
(456)
|
(459)
|
(468)
|
(538)
|
(534)
|
(572)
|
(623)
|
(700)
|
(687)
|
(695)
|
(689)
|
(729)
|
(1 161)
|
(1 185)
|
(1 209)
|
(785)
|
(774)
|
(767)
|
(765)
|
(847)
|
(844)
|
(842)
|
(856)
|
(952)
|
(911)
|
(928)
|
(942)
|
(1 002)
|
(988)
|
(1 005)
|
(1 059)
|
(1 340)
|
(2 042)
|
(1 929)
|
(1 842)
|
(1 068)
|
(1 178)
|
(1 178)
|
(1 335)
|
(828)
|
(854)
|
(844)
|
(578)
|
(628)
|
(567)
|
(550)
|
(570)
|
|
| Selling, General & Administrative |
(160)
|
(157)
|
(162)
|
(169)
|
(175)
|
(187)
|
(207)
|
(221)
|
(273)
|
(335)
|
(282)
|
(434)
|
(441)
|
(428)
|
(327)
|
(437)
|
(451)
|
(462)
|
(387)
|
(534)
|
(568)
|
(616)
|
(540)
|
(658)
|
(667)
|
(670)
|
(565)
|
(699)
|
(651)
|
(630)
|
(637)
|
(606)
|
(609)
|
(611)
|
(671)
|
(602)
|
(635)
|
(649)
|
(733)
|
(725)
|
(734)
|
(741)
|
(758)
|
(760)
|
(765)
|
(813)
|
(1 093)
|
(1 090)
|
(1 010)
|
(949)
|
(950)
|
(1 030)
|
(1 024)
|
(1 190)
|
(736)
|
(728)
|
(723)
|
(458)
|
(526)
|
(468)
|
(465)
|
(481)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
(30)
|
(123)
|
0
|
0
|
(29)
|
(149)
|
(124)
|
(165)
|
(173)
|
(191)
|
(201)
|
(205)
|
(212)
|
(213)
|
(231)
|
(243)
|
(256)
|
(200)
|
(191)
|
(156)
|
(129)
|
(99)
|
(102)
|
(103)
|
(100)
|
(76)
|
(83)
|
(76)
|
(70)
|
(62)
|
(84)
|
(75)
|
(69)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(14)
|
(14)
|
(16)
|
(11)
|
(1)
|
(9)
|
(20)
|
(29)
|
(2)
|
(19)
|
(7)
|
(6)
|
(1)
|
(1)
|
(4)
|
(8)
|
(1)
|
(29)
|
(28)
|
(19)
|
1
|
(461)
|
(534)
|
(549)
|
12
|
(168)
|
(158)
|
(125)
|
11
|
(118)
|
(42)
|
(33)
|
11
|
15
|
11
|
10
|
9
|
3
|
3
|
9
|
9
|
(761)
|
(763)
|
(764)
|
12
|
(45)
|
(50)
|
(46)
|
16
|
(42)
|
(45)
|
(50)
|
(1)
|
(15)
|
(10)
|
(20)
|
|
| Operating Income |
107
N/A
|
112
+5%
|
110
-2%
|
86
-22%
|
72
-17%
|
44
-38%
|
(22)
N/A
|
(49)
-121%
|
(73)
-48%
|
(77)
-5%
|
(48)
+37%
|
(54)
-13%
|
(18)
+68%
|
(7)
+62%
|
3
N/A
|
19
+497%
|
(20)
N/A
|
(28)
-41%
|
(37)
-29%
|
(26)
+29%
|
1
N/A
|
9
+682%
|
51
+492%
|
29
-44%
|
23
-21%
|
24
+5%
|
2
-90%
|
(419)
N/A
|
(439)
-5%
|
(415)
+6%
|
59
N/A
|
86
+46%
|
111
+28%
|
83
-25%
|
94
+14%
|
102
+8%
|
80
-22%
|
100
+25%
|
51
-49%
|
10
-81%
|
(11)
N/A
|
(15)
-28%
|
98
N/A
|
83
-15%
|
84
+2%
|
(60)
N/A
|
(767)
-1 187%
|
(1 525)
-99%
|
(1 523)
+0%
|
(1 520)
+0%
|
(914)
+40%
|
(964)
-6%
|
(980)
-2%
|
(1 131)
-15%
|
(644)
+43%
|
(628)
+3%
|
(604)
+4%
|
(339)
+44%
|
(371)
-10%
|
(335)
+10%
|
(336)
0%
|
(389)
-16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
0
|
10
|
22
|
35
|
48
|
51
|
49
|
45
|
41
|
35
|
35
|
40
|
38
|
46
|
52
|
60
|
60
|
40
|
26
|
4
|
4
|
3
|
(4)
|
(0)
|
(17)
|
(15)
|
(12)
|
(8)
|
6
|
2
|
10
|
10
|
4
|
15
|
11
|
5
|
25
|
4
|
6
|
(4)
|
(12)
|
(9)
|
(25)
|
(35)
|
(60)
|
72
|
74
|
87
|
(36)
|
(63)
|
(55)
|
(56)
|
(88)
|
(91)
|
(97)
|
(99)
|
(20)
|
(22)
|
(6)
|
(5)
|
|
| 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
|
(434)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
10
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(603)
|
(0)
|
(1)
|
(1)
|
(32)
|
(0)
|
1
|
1
|
(32)
|
(2)
|
(1)
|
8
|
(9)
|
11
|
8
|
1
|
|
| 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)
|
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 |
9
|
11
|
10
|
14
|
14
|
13
|
15
|
10
|
14
|
12
|
15
|
19
|
11
|
16
|
12
|
10
|
12
|
9
|
14
|
15
|
14
|
14
|
14
|
13
|
14
|
16
|
19
|
20
|
80
|
82
|
62
|
62
|
28
|
25
|
42
|
41
|
12
|
11
|
2
|
4
|
3
|
10
|
22
|
21
|
24
|
16
|
2
|
(0)
|
(2)
|
(2)
|
2
|
2
|
1
|
4
|
(3)
|
(34)
|
(32)
|
(35)
|
0
|
(9)
|
(7)
|
(7)
|
|
| Pre-Tax Income |
115
N/A
|
123
+7%
|
120
-2%
|
110
-8%
|
108
-2%
|
92
-15%
|
41
-56%
|
12
-71%
|
(10)
N/A
|
(19)
-96%
|
7
N/A
|
(0)
N/A
|
29
N/A
|
50
+72%
|
53
+7%
|
74
+40%
|
44
-41%
|
40
-10%
|
38
-6%
|
29
-24%
|
40
+41%
|
27
-34%
|
69
+159%
|
44
-36%
|
33
-26%
|
39
+20%
|
(429)
N/A
|
(415)
+3%
|
(372)
+10%
|
(341)
+8%
|
127
N/A
|
150
+19%
|
148
-2%
|
117
-21%
|
150
+28%
|
157
+5%
|
103
-35%
|
116
+13%
|
78
-33%
|
18
-78%
|
(2)
N/A
|
(8)
-239%
|
108
N/A
|
95
-12%
|
83
-12%
|
(79)
N/A
|
(1 428)
-1 718%
|
(1 453)
-2%
|
(1 451)
+0%
|
(1 435)
+1%
|
(980)
+32%
|
(1 026)
-5%
|
(1 032)
-1%
|
(1 182)
-14%
|
(768)
+35%
|
(755)
+2%
|
(734)
+3%
|
(465)
+37%
|
(400)
+14%
|
(355)
+11%
|
(339)
+4%
|
(399)
-18%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(5)
|
(3)
|
(5)
|
(5)
|
(4)
|
2
|
2
|
8
|
7
|
6
|
2
|
(2)
|
(1)
|
9
|
12
|
9
|
7
|
(4)
|
(3)
|
(7)
|
(4)
|
0
|
1
|
9
|
0
|
7
|
11
|
12
|
22
|
0
|
(4)
|
(1)
|
3
|
(10)
|
(9)
|
(14)
|
(22)
|
(5)
|
(5)
|
1
|
(2)
|
(26)
|
(28)
|
(41)
|
(23)
|
(12)
|
(8)
|
(1)
|
(7)
|
(31)
|
(41)
|
(45)
|
(53)
|
(4)
|
(15)
|
(12)
|
(13)
|
(4)
|
(3)
|
(5)
|
(3)
|
|
| Income from Continuing Operations |
108
|
118
|
118
|
106
|
103
|
88
|
43
|
14
|
(2)
|
(12)
|
14
|
2
|
27
|
48
|
62
|
86
|
53
|
47
|
34
|
26
|
33
|
22
|
69
|
45
|
42
|
39
|
(422)
|
(404)
|
(359)
|
(319)
|
127
|
147
|
147
|
121
|
140
|
149
|
89
|
94
|
73
|
12
|
(1)
|
(10)
|
82
|
67
|
43
|
(101)
|
(1 440)
|
(1 461)
|
(1 452)
|
(1 442)
|
(1 012)
|
(1 068)
|
(1 078)
|
(1 235)
|
(772)
|
(771)
|
(746)
|
(479)
|
(404)
|
(357)
|
(345)
|
(402)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
2
|
3
|
6
|
6
|
6
|
7
|
5
|
4
|
4
|
2
|
8
|
8
|
8
|
8
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
108
N/A
|
118
+10%
|
118
-1%
|
106
-10%
|
103
-3%
|
88
-14%
|
43
-51%
|
14
-67%
|
(2)
N/A
|
(12)
-476%
|
14
N/A
|
2
-86%
|
27
+1 337%
|
48
+77%
|
62
+28%
|
86
+39%
|
53
-38%
|
47
-12%
|
34
-28%
|
26
-24%
|
33
+28%
|
22
-33%
|
68
+212%
|
44
-36%
|
42
-6%
|
39
-6%
|
(421)
N/A
|
(402)
+4%
|
(358)
+11%
|
(318)
+11%
|
127
N/A
|
147
+16%
|
148
+0%
|
121
-18%
|
139
+15%
|
148
+7%
|
88
-40%
|
94
+6%
|
75
-20%
|
14
-81%
|
1
-93%
|
(7)
N/A
|
88
N/A
|
73
-17%
|
49
-33%
|
(94)
N/A
|
(1 435)
-1 430%
|
(1 457)
-2%
|
(1 449)
+1%
|
(1 440)
+1%
|
(1 004)
+30%
|
(1 060)
-6%
|
(1 070)
-1%
|
(1 227)
-15%
|
(771)
+37%
|
(769)
+0%
|
(745)
+3%
|
(477)
+36%
|
(404)
+15%
|
(356)
+12%
|
(344)
+4%
|
(401)
-17%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.17
+6%
|
0.18
+6%
|
0.11
-39%
|
0.13
+18%
|
0.11
-15%
|
0.05
-55%
|
0.02
-60%
|
0.01
-50%
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.06
+50%
|
0.07
+17%
|
0.09
+29%
|
0.06
-33%
|
0.05
-17%
|
0.04
-20%
|
0.03
-25%
|
0.04
+33%
|
0.03
-25%
|
0.07
+133%
|
0.05
-29%
|
0.04
-20%
|
0.04
N/A
|
-0.44
N/A
|
-0.38
+14%
|
-0.34
+11%
|
-0.31
+9%
|
0.12
N/A
|
0.13
+8%
|
0.13
N/A
|
0.11
-15%
|
0.12
+9%
|
0.13
+8%
|
0.08
-38%
|
0.08
N/A
|
0.06
-25%
|
0.02
-67%
|
0.01
-50%
|
0
N/A
|
0.07
N/A
|
0.05
-29%
|
0.03
-40%
|
-0.09
N/A
|
-1.2
-1 233%
|
-1.22
-2%
|
-1.21
+1%
|
-1.2
+1%
|
-0.84
+30%
|
-0.88
-5%
|
-0.89
-1%
|
-1.02
-15%
|
-0.64
+37%
|
-0.64
N/A
|
-0.62
+3%
|
-0.4
+35%
|
-0.34
+15%
|
-0.3
+12%
|
-0.29
+3%
|
-0.33
-14%
|
|