Fujian Jinsen Forestry Co Ltd
SZSE:002679
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Fujian Jinsen Forestry Co Ltd
SZSE:002679
|
CN |
|
T
|
Tong Ren Tang Technologies Co Ltd
HKEX:1666
|
CN |
|
L
|
Luxchem Corporation Bhd
KLSE:LUXCHEM
|
MY |
|
S
|
Shyam Century Ferrous Ltd
NSE:SHYAMCENT
|
IN |
|
H
|
Heiq PLC
LSE:HEIQ
|
UK |
|
I
|
Intellivate Capital Ventures Ltd
BSE:506134
|
IN |
|
Overseas Education Ltd
SGX:RQ1
|
SG |
Income Statement
Earnings Waterfall
Fujian Jinsen Forestry Co Ltd
Income Statement
Fujian Jinsen Forestry Co Ltd
| 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
|
8
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
48
|
0
|
0
|
11
|
45
|
32
|
42
|
42
|
42
|
42
|
43
|
44
|
44
|
45
|
48
|
51
|
53
|
53
|
52
|
51
|
51
|
53
|
54
|
55
|
55
|
54
|
53
|
53
|
53
|
53
|
52
|
49
|
47
|
45
|
0
|
0
|
|
| Revenue |
61
N/A
|
69
+13%
|
90
+31%
|
156
+72%
|
155
0%
|
160
+3%
|
182
+14%
|
174
-4%
|
178
+2%
|
183
+3%
|
172
-6%
|
190
+11%
|
187
-2%
|
192
+3%
|
195
+1%
|
199
+2%
|
189
-5%
|
169
-10%
|
143
-16%
|
138
-4%
|
137
0%
|
118
-14%
|
157
+33%
|
175
+11%
|
200
+15%
|
214
+7%
|
182
-15%
|
169
-7%
|
153
-9%
|
182
+19%
|
179
-1%
|
129
-28%
|
119
-8%
|
62
-48%
|
127
+105%
|
148
+16%
|
158
+7%
|
160
+1%
|
131
-18%
|
190
+45%
|
190
+0%
|
198
+4%
|
182
-8%
|
174
-4%
|
175
+0%
|
174
0%
|
173
-1%
|
148
-15%
|
142
-4%
|
154
+9%
|
171
+11%
|
151
-12%
|
151
+0%
|
170
+12%
|
151
-11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19)
|
(24)
|
(27)
|
(54)
|
(52)
|
(54)
|
(66)
|
(61)
|
(63)
|
(67)
|
(65)
|
(70)
|
(70)
|
(69)
|
(67)
|
(71)
|
(81)
|
(75)
|
(66)
|
(44)
|
(44)
|
(38)
|
(60)
|
(55)
|
(62)
|
(66)
|
(45)
|
(56)
|
(53)
|
(62)
|
(61)
|
(46)
|
(43)
|
(25)
|
(47)
|
(60)
|
(67)
|
(73)
|
(73)
|
(95)
|
(94)
|
(92)
|
(83)
|
(81)
|
(82)
|
(82)
|
(79)
|
(70)
|
(68)
|
(75)
|
(81)
|
(65)
|
(67)
|
(79)
|
(82)
|
|
| Gross Profit |
41
N/A
|
45
+9%
|
63
+39%
|
102
+62%
|
103
+2%
|
105
+2%
|
116
+10%
|
113
-3%
|
115
+2%
|
116
+1%
|
106
-9%
|
120
+13%
|
117
-3%
|
123
+5%
|
128
+4%
|
128
0%
|
108
-16%
|
94
-12%
|
77
-18%
|
94
+22%
|
94
0%
|
80
-15%
|
97
+22%
|
120
+23%
|
139
+15%
|
148
+7%
|
137
-8%
|
112
-18%
|
99
-12%
|
120
+20%
|
118
-1%
|
83
-30%
|
76
-8%
|
37
-51%
|
80
+115%
|
88
+11%
|
92
+4%
|
87
-5%
|
58
-33%
|
95
+64%
|
96
+1%
|
106
+10%
|
99
-7%
|
93
-6%
|
93
0%
|
92
-1%
|
94
+2%
|
78
-17%
|
74
-5%
|
79
+7%
|
89
+13%
|
86
-4%
|
84
-3%
|
90
+8%
|
69
-24%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26)
|
(30)
|
(35)
|
(50)
|
(55)
|
(53)
|
(51)
|
(51)
|
(49)
|
(52)
|
(53)
|
(57)
|
(72)
|
(70)
|
(69)
|
(66)
|
(44)
|
(44)
|
(43)
|
(47)
|
(45)
|
(37)
|
(32)
|
(18)
|
(15)
|
(16)
|
(21)
|
(24)
|
(24)
|
(31)
|
(29)
|
(36)
|
(33)
|
(29)
|
(31)
|
(27)
|
(28)
|
(34)
|
(32)
|
(31)
|
(32)
|
(33)
|
(35)
|
(32)
|
(33)
|
(31)
|
(27)
|
(18)
|
(17)
|
(22)
|
(34)
|
(26)
|
(27)
|
(17)
|
(9)
|
|
| Selling, General & Administrative |
(25)
|
(30)
|
(35)
|
(47)
|
(55)
|
(53)
|
(50)
|
(48)
|
(49)
|
(52)
|
(53)
|
(53)
|
(59)
|
(56)
|
(55)
|
(58)
|
(45)
|
(44)
|
(43)
|
(42)
|
(45)
|
(49)
|
(47)
|
(40)
|
(40)
|
(32)
|
(35)
|
(35)
|
(40)
|
(46)
|
(44)
|
(45)
|
(47)
|
(44)
|
(46)
|
(42)
|
(47)
|
(50)
|
(52)
|
(52)
|
(57)
|
(58)
|
(59)
|
(63)
|
(69)
|
(66)
|
(68)
|
(56)
|
(60)
|
(64)
|
(69)
|
(65)
|
(72)
|
(68)
|
(72)
|
|
| Research & Development |
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
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(13)
|
(14)
|
(15)
|
(3)
|
0
|
0
|
1
|
(1)
|
0
|
12
|
14
|
26
|
25
|
16
|
14
|
16
|
16
|
15
|
15
|
13
|
14
|
15
|
15
|
19
|
18
|
17
|
20
|
25
|
25
|
25
|
24
|
36
|
36
|
36
|
41
|
44
|
44
|
44
|
37
|
45
|
45
|
52
|
62
|
|
| Operating Income |
16
N/A
|
15
-5%
|
28
+85%
|
52
+85%
|
48
-8%
|
52
+10%
|
65
+24%
|
63
-4%
|
66
+6%
|
64
-3%
|
53
-17%
|
63
+19%
|
45
-29%
|
53
+17%
|
59
+12%
|
62
+5%
|
63
+2%
|
50
-20%
|
34
-32%
|
47
+37%
|
49
+3%
|
43
-12%
|
65
+51%
|
102
+57%
|
123
+21%
|
132
+7%
|
115
-12%
|
88
-23%
|
75
-15%
|
88
+18%
|
89
+1%
|
46
-48%
|
42
-8%
|
8
-82%
|
48
+516%
|
62
+28%
|
63
+2%
|
53
-16%
|
26
-51%
|
64
+149%
|
65
+1%
|
73
+13%
|
64
-13%
|
61
-4%
|
59
-2%
|
62
+3%
|
68
+10%
|
60
-12%
|
57
-5%
|
58
+1%
|
55
-5%
|
60
+9%
|
57
-5%
|
74
+30%
|
60
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(13)
|
(19)
|
(27)
|
(33)
|
(36)
|
(39)
|
(42)
|
(32)
|
(37)
|
(39)
|
(51)
|
(56)
|
(53)
|
(51)
|
(47)
|
(46)
|
(45)
|
(45)
|
(45)
|
(43)
|
(41)
|
(40)
|
(38)
|
(39)
|
(40)
|
(41)
|
(43)
|
(43)
|
(47)
|
(49)
|
(53)
|
(53)
|
(52)
|
(52)
|
(51)
|
(52)
|
(53)
|
(53)
|
(51)
|
(51)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
(47)
|
(51)
|
(49)
|
(47)
|
(47)
|
|
| 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
|
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
|
|
| 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
|
|
| Total Other Income |
3
|
4
|
7
|
10
|
10
|
7
|
6
|
14
|
14
|
21
|
24
|
26
|
27
|
27
|
29
|
27
|
26
|
18
|
30
|
25
|
25
|
25
|
6
|
1
|
1
|
3
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
1
|
|
| Pre-Tax Income |
12
N/A
|
12
+2%
|
29
+137%
|
55
+89%
|
49
-11%
|
46
-6%
|
52
+13%
|
49
-7%
|
47
-4%
|
49
+4%
|
38
-23%
|
47
+25%
|
41
-14%
|
43
+7%
|
50
+14%
|
37
-25%
|
33
-11%
|
15
-54%
|
13
-12%
|
26
+91%
|
28
+8%
|
23
-18%
|
26
+15%
|
59
+125%
|
82
+39%
|
94
+15%
|
77
-18%
|
50
-35%
|
36
-27%
|
46
+26%
|
46
+0%
|
4
-90%
|
0
-95%
|
(38)
N/A
|
0
N/A
|
9
+9 900%
|
9
+3%
|
(0)
N/A
|
(27)
-620 707%
|
13
N/A
|
12
-1%
|
21
+65%
|
11
-48%
|
10
-8%
|
8
-15%
|
12
+37%
|
17
+47%
|
9
-47%
|
6
-34%
|
7
+15%
|
8
+21%
|
11
+31%
|
11
-2%
|
29
+174%
|
15
-50%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
11
|
12
|
29
|
55
|
49
|
46
|
52
|
48
|
46
|
49
|
38
|
47
|
40
|
43
|
49
|
37
|
33
|
15
|
13
|
26
|
27
|
22
|
26
|
56
|
79
|
91
|
74
|
48
|
34
|
43
|
43
|
4
|
0
|
(38)
|
0
|
9
|
9
|
(0)
|
(28)
|
13
|
13
|
21
|
11
|
10
|
9
|
12
|
17
|
8
|
5
|
6
|
7
|
10
|
10
|
29
|
14
|
|
| 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
|
0
|
0
|
0
|
|
| Net Income (Common) |
11
N/A
|
12
+13%
|
29
+137%
|
55
+89%
|
49
-11%
|
46
-7%
|
52
+13%
|
48
-7%
|
46
-4%
|
49
+5%
|
38
-23%
|
47
+25%
|
40
-14%
|
43
+7%
|
49
+14%
|
37
-25%
|
33
-11%
|
15
-55%
|
13
-11%
|
26
+93%
|
28
+8%
|
23
-18%
|
26
+14%
|
56
+116%
|
78
+41%
|
91
+15%
|
74
-18%
|
48
-36%
|
34
-29%
|
43
+28%
|
43
+0%
|
4
-90%
|
0
-96%
|
(38)
N/A
|
0
N/A
|
9
+6 114%
|
9
+4%
|
(0)
N/A
|
(28)
-10 573%
|
13
N/A
|
13
-1%
|
21
+63%
|
11
-47%
|
10
-8%
|
9
-14%
|
12
+36%
|
17
+44%
|
8
-54%
|
5
-38%
|
6
+16%
|
7
+24%
|
10
+45%
|
10
-2%
|
29
+181%
|
15
-49%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.12
+140%
|
0.27
+125%
|
0.2
-26%
|
0.19
-5%
|
0.22
+16%
|
0.2
-9%
|
0.19
-5%
|
0.2
+5%
|
0.22
+10%
|
0.2
-9%
|
0.18
-10%
|
0.19
+6%
|
0.2
+5%
|
0.16
-20%
|
0.13
-19%
|
0.06
-54%
|
0.05
-17%
|
0.11
+120%
|
0.11
N/A
|
0.09
-18%
|
0.1
+11%
|
0.24
+140%
|
0.34
+42%
|
0.39
+15%
|
0.32
-18%
|
0.2
-38%
|
0.15
-25%
|
0.19
+27%
|
0.19
N/A
|
0.02
-89%
|
0
N/A
|
-0.16
N/A
|
0
N/A
|
0.04
N/A
|
0.04
N/A
|
0
N/A
|
-0.12
N/A
|
0.05
N/A
|
0.05
N/A
|
0.09
+80%
|
0.05
-44%
|
0.04
-20%
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.03
-57%
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.12
+200%
|
0.06
-50%
|
|