Lepu Medical Technology Beijing Co Ltd
SZSE:300003
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
Lepu Medical Technology Beijing Co Ltd
SZSE:300003
|
CN |
|
Nortech Systems Inc
NASDAQ:NSYS
|
US |
|
China Railway Signal & Communication Corp Ltd
SSE:688009
|
CN |
|
HPC Holdings Ltd
HKEX:1742
|
SG |
|
I
|
Ion Exchange (India) Ltd
NSE:IONEXCHANG
|
IN |
Income Statement
Earnings Waterfall
Lepu Medical Technology Beijing Co Ltd
Income Statement
Lepu Medical Technology Beijing Co Ltd
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
76
|
0
|
0
|
29
|
111
|
0
|
0
|
116
|
276
|
245
|
324
|
324
|
322
|
315
|
309
|
292
|
269
|
250
|
240
|
236
|
228
|
221
|
215
|
213
|
189
|
188
|
176
|
155
|
171
|
169
|
171
|
174
|
181
|
184
|
0
|
0
|
|
| Revenue |
486
N/A
|
531
+9%
|
565
+6%
|
614
+9%
|
667
+9%
|
712
+7%
|
770
+8%
|
823
+7%
|
857
+4%
|
885
+3%
|
920
+4%
|
973
+6%
|
958
-2%
|
993
+4%
|
1 016
+2%
|
1 019
+0%
|
1 115
+9%
|
1 215
+9%
|
1 303
+7%
|
1 375
+5%
|
1 490
+8%
|
1 578
+6%
|
1 669
+6%
|
1 934
+16%
|
2 208
+14%
|
2 419
+10%
|
2 769
+14%
|
2 938
+6%
|
3 113
+6%
|
3 318
+7%
|
3 468
+5%
|
3 701
+7%
|
3 974
+7%
|
4 234
+7%
|
4 538
+7%
|
4 942
+9%
|
5 310
+7%
|
5 832
+10%
|
6 356
+9%
|
6 799
+7%
|
7 323
+8%
|
7 652
+4%
|
7 796
+2%
|
7 584
-3%
|
8 112
+7%
|
8 303
+2%
|
8 039
-3%
|
9 121
+13%
|
10 321
+13%
|
10 286
0%
|
10 660
+4%
|
10 460
-2%
|
9 473
-9%
|
9 787
+3%
|
10 609
+8%
|
10 498
-1%
|
9 577
-9%
|
9 107
-5%
|
7 980
-12%
|
7 465
-6%
|
7 062
-5%
|
6 506
-8%
|
6 103
-6%
|
5 917
-3%
|
6 089
+3%
|
6 257
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(99)
|
(112)
|
(103)
|
(110)
|
(112)
|
(117)
|
(134)
|
(143)
|
(155)
|
(161)
|
(171)
|
(184)
|
(182)
|
(199)
|
(224)
|
(261)
|
(317)
|
(367)
|
(406)
|
(464)
|
(533)
|
(590)
|
(610)
|
(800)
|
(963)
|
(1 086)
|
(1 240)
|
(1 306)
|
(1 322)
|
(1 372)
|
(1 359)
|
(1 448)
|
(1 518)
|
(1 533)
|
(1 489)
|
(1 581)
|
(1 603)
|
(1 690)
|
(1 738)
|
(1 934)
|
(2 075)
|
(2 219)
|
(2 171)
|
(2 198)
|
(2 440)
|
(2 585)
|
(2 660)
|
(3 284)
|
(3 974)
|
(4 069)
|
(4 166)
|
(4 226)
|
(3 842)
|
(3 949)
|
(4 021)
|
(3 979)
|
(3 580)
|
(3 344)
|
(2 982)
|
(2 780)
|
(2 647)
|
(2 539)
|
(2 556)
|
(2 461)
|
(2 470)
|
(2 464)
|
|
| Gross Profit |
387
N/A
|
420
+8%
|
462
+10%
|
504
+9%
|
555
+10%
|
595
+7%
|
636
+7%
|
679
+7%
|
701
+3%
|
724
+3%
|
749
+4%
|
789
+5%
|
776
-2%
|
794
+2%
|
792
0%
|
758
-4%
|
798
+5%
|
848
+6%
|
898
+6%
|
910
+1%
|
958
+5%
|
987
+3%
|
1 058
+7%
|
1 134
+7%
|
1 246
+10%
|
1 333
+7%
|
1 528
+15%
|
1 633
+7%
|
1 791
+10%
|
1 946
+9%
|
2 109
+8%
|
2 253
+7%
|
2 457
+9%
|
2 700
+10%
|
3 049
+13%
|
3 361
+10%
|
3 706
+10%
|
4 142
+12%
|
4 618
+11%
|
4 865
+5%
|
5 248
+8%
|
5 433
+4%
|
5 624
+4%
|
5 386
-4%
|
5 673
+5%
|
5 718
+1%
|
5 378
-6%
|
5 837
+9%
|
6 348
+9%
|
6 217
-2%
|
6 494
+4%
|
6 234
-4%
|
5 631
-10%
|
5 838
+4%
|
6 588
+13%
|
6 519
-1%
|
5 998
-8%
|
5 763
-4%
|
4 998
-13%
|
4 684
-6%
|
4 416
-6%
|
3 967
-10%
|
3 547
-11%
|
3 456
-3%
|
3 619
+5%
|
3 792
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(131)
|
(138)
|
(141)
|
(149)
|
(169)
|
(184)
|
(189)
|
(199)
|
(200)
|
(218)
|
(243)
|
(279)
|
(301)
|
(328)
|
(357)
|
(380)
|
(412)
|
(455)
|
(494)
|
(501)
|
(511)
|
(511)
|
(554)
|
(572)
|
(631)
|
(679)
|
(824)
|
(869)
|
(958)
|
(1 050)
|
(1 183)
|
(1 238)
|
(1 337)
|
(1 505)
|
(1 759)
|
(1 969)
|
(2 171)
|
(2 501)
|
(2 877)
|
(3 138)
|
(3 337)
|
(3 388)
|
(3 365)
|
(3 575)
|
(3 555)
|
(3 586)
|
(3 278)
|
(3 310)
|
(3 422)
|
(3 366)
|
(3 793)
|
(3 761)
|
(3 665)
|
(3 690)
|
(3 810)
|
(3 709)
|
(3 693)
|
(3 673)
|
(3 326)
|
(3 192)
|
(3 104)
|
(2 975)
|
(3 070)
|
(3 213)
|
(3 150)
|
(3 073)
|
|
| Selling, General & Administrative |
(127)
|
(133)
|
(141)
|
(149)
|
(168)
|
(182)
|
(190)
|
(196)
|
(198)
|
(218)
|
(238)
|
(274)
|
(295)
|
(322)
|
(291)
|
(371)
|
(404)
|
(436)
|
(406)
|
(487)
|
(493)
|
(502)
|
(458)
|
(558)
|
(614)
|
(666)
|
(657)
|
(849)
|
(944)
|
(1 032)
|
(928)
|
(1 210)
|
(1 309)
|
(1 418)
|
(1 439)
|
(1 794)
|
(1 991)
|
(2 282)
|
(2 410)
|
(2 651)
|
(2 724)
|
(2 780)
|
(2 880)
|
(2 834)
|
(2 735)
|
(2 762)
|
(2 396)
|
(2 583)
|
(2 715)
|
(2 539)
|
(2 814)
|
(2 875)
|
(2 756)
|
(2 785)
|
(2 717)
|
(2 798)
|
(2 811)
|
(2 785)
|
(2 322)
|
(2 309)
|
(2 252)
|
(2 161)
|
(2 113)
|
(2 272)
|
(2 194)
|
(2 139)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
(57)
|
(235)
|
0
|
0
|
(173)
|
(350)
|
(313)
|
(455)
|
(469)
|
(514)
|
(563)
|
(591)
|
(653)
|
(662)
|
(774)
|
(812)
|
(875)
|
(818)
|
(955)
|
(974)
|
(975)
|
(870)
|
(974)
|
(959)
|
(960)
|
(801)
|
(847)
|
(794)
|
(762)
|
(681)
|
(775)
|
(808)
|
(807)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(274)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(0)
|
0
|
(1)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(0)
|
(8)
|
(9)
|
(19)
|
(0)
|
(14)
|
(19)
|
(9)
|
(0)
|
(14)
|
(17)
|
(14)
|
(1)
|
(20)
|
(14)
|
(18)
|
(9)
|
(28)
|
(28)
|
(31)
|
5
|
(175)
|
(180)
|
(46)
|
25
|
(174)
|
(158)
|
(139)
|
188
|
(178)
|
(229)
|
(171)
|
7
|
47
|
105
|
47
|
88
|
69
|
65
|
71
|
52
|
64
|
77
|
72
|
86
|
(36)
|
(58)
|
(52)
|
47
|
(166)
|
(148)
|
(128)
|
|
| Operating Income |
256
N/A
|
282
+10%
|
321
+14%
|
355
+11%
|
386
+9%
|
412
+7%
|
447
+9%
|
480
+7%
|
502
+4%
|
505
+1%
|
506
+0%
|
510
+1%
|
476
-7%
|
466
-2%
|
435
-7%
|
379
-13%
|
386
+2%
|
393
+2%
|
403
+3%
|
410
+2%
|
447
+9%
|
476
+7%
|
504
+6%
|
562
+11%
|
615
+9%
|
654
+6%
|
704
+8%
|
764
+9%
|
833
+9%
|
896
+8%
|
926
+3%
|
1 015
+10%
|
1 120
+10%
|
1 195
+7%
|
1 290
+8%
|
1 393
+8%
|
1 535
+10%
|
1 641
+7%
|
1 742
+6%
|
1 727
-1%
|
1 911
+11%
|
2 044
+7%
|
2 259
+10%
|
1 812
-20%
|
2 117
+17%
|
2 133
+1%
|
2 100
-2%
|
2 527
+20%
|
2 926
+16%
|
2 851
-3%
|
2 700
-5%
|
2 472
-8%
|
1 966
-20%
|
2 148
+9%
|
2 779
+29%
|
2 810
+1%
|
2 304
-18%
|
2 089
-9%
|
1 672
-20%
|
1 492
-11%
|
1 311
-12%
|
992
-24%
|
477
-52%
|
243
-49%
|
469
+93%
|
719
+53%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
3
|
7
|
11
|
15
|
21
|
23
|
26
|
28
|
30
|
32
|
33
|
35
|
35
|
32
|
28
|
24
|
19
|
19
|
17
|
15
|
15
|
13
|
9
|
2
|
(7)
|
(20)
|
(29)
|
(32)
|
(46)
|
(60)
|
(71)
|
(84)
|
(98)
|
(109)
|
(142)
|
(60)
|
(88)
|
(88)
|
42
|
(76)
|
(61)
|
(102)
|
(82)
|
(108)
|
325
|
60
|
78
|
12
|
(663)
|
(576)
|
(578)
|
(476)
|
(237)
|
(155)
|
(173)
|
(100)
|
(88)
|
(80)
|
(30)
|
(82)
|
(75)
|
(94)
|
(143)
|
(177)
|
(199)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
3
|
4
|
4
|
(28)
|
4
|
3
|
3
|
(214)
|
(38)
|
(33)
|
(33)
|
(196)
|
4
|
(1)
|
(1)
|
(14)
|
2
|
2
|
22
|
18
|
20
|
20
|
0
|
(2)
|
1
|
1
|
(2)
|
(48)
|
(6)
|
7
|
10
|
(139)
|
12
|
(1)
|
(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
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
1
|
(3)
|
(10)
|
(10)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
3
|
4
|
5
|
3
|
5
|
5
|
4
|
6
|
9
|
10
|
10
|
14
|
11
|
11
|
11
|
10
|
10
|
13
|
14
|
20
|
24
|
38
|
40
|
20
|
30
|
17
|
19
|
26
|
22
|
18
|
54
|
42
|
39
|
56
|
40
|
34
|
34
|
64
|
55
|
103
|
102
|
64
|
51
|
57
|
50
|
43
|
25
|
4
|
(6)
|
(8)
|
10
|
(10)
|
25
|
25
|
30
|
11
|
(26)
|
(31)
|
(42)
|
(18)
|
(29)
|
(32)
|
(37)
|
|
| Pre-Tax Income |
261
N/A
|
287
+10%
|
331
+16%
|
369
+11%
|
405
+10%
|
437
+8%
|
473
+8%
|
510
+8%
|
534
+5%
|
539
+1%
|
543
+1%
|
552
+2%
|
520
-6%
|
511
-2%
|
480
-6%
|
418
-13%
|
421
+1%
|
423
+0%
|
432
+2%
|
437
+1%
|
475
+9%
|
506
+6%
|
537
+6%
|
595
+11%
|
654
+10%
|
689
+5%
|
701
+2%
|
756
+8%
|
807
+7%
|
857
+6%
|
891
+4%
|
968
+9%
|
1 058
+9%
|
1 156
+9%
|
1 196
+3%
|
1 292
+8%
|
1 533
+19%
|
1 596
+4%
|
1 474
-8%
|
1 765
+20%
|
1 866
+6%
|
2 006
+7%
|
2 063
+3%
|
1 835
-11%
|
2 072
+13%
|
2 507
+21%
|
2 203
-12%
|
2 657
+21%
|
2 983
+12%
|
2 235
-25%
|
2 146
-4%
|
1 909
-11%
|
1 501
-21%
|
1 922
+28%
|
2 612
+36%
|
2 663
+2%
|
2 231
-16%
|
2 029
-9%
|
1 554
-23%
|
1 431
-8%
|
1 205
-16%
|
885
-27%
|
226
-74%
|
83
-63%
|
259
+210%
|
482
+86%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(28)
|
(39)
|
(45)
|
(51)
|
(56)
|
(62)
|
(66)
|
(69)
|
(70)
|
(70)
|
(75)
|
(73)
|
(74)
|
(77)
|
(68)
|
(68)
|
(69)
|
(65)
|
(67)
|
(74)
|
(79)
|
(84)
|
(94)
|
(98)
|
(100)
|
(105)
|
(114)
|
(127)
|
(141)
|
(144)
|
(155)
|
(173)
|
(191)
|
(202)
|
(220)
|
(243)
|
(236)
|
(219)
|
(266)
|
(296)
|
(311)
|
(340)
|
(300)
|
(324)
|
(389)
|
(326)
|
(412)
|
(474)
|
(355)
|
(366)
|
(324)
|
(240)
|
(318)
|
(367)
|
(362)
|
(285)
|
(217)
|
(262)
|
(264)
|
(220)
|
(212)
|
(28)
|
(2)
|
(52)
|
(72)
|
|
| Income from Continuing Operations |
242
|
259
|
292
|
324
|
354
|
381
|
411
|
444
|
465
|
469
|
473
|
477
|
447
|
437
|
403
|
350
|
353
|
353
|
367
|
369
|
401
|
427
|
452
|
501
|
555
|
588
|
596
|
642
|
681
|
715
|
747
|
813
|
884
|
965
|
994
|
1 072
|
1 291
|
1 360
|
1 255
|
1 500
|
1 571
|
1 696
|
1 724
|
1 535
|
1 749
|
2 118
|
1 877
|
2 245
|
2 509
|
1 880
|
1 780
|
1 585
|
1 262
|
1 603
|
2 245
|
2 301
|
1 946
|
1 812
|
1 292
|
1 167
|
984
|
672
|
197
|
82
|
207
|
410
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(5)
|
(7)
|
(16)
|
(21)
|
(29)
|
(43)
|
(55)
|
(68)
|
(75)
|
(73)
|
(71)
|
(67)
|
(68)
|
(78)
|
(87)
|
(91)
|
(95)
|
(102)
|
(77)
|
(55)
|
(36)
|
(1)
|
(6)
|
(8)
|
2
|
(8)
|
(38)
|
(32)
|
(75)
|
(101)
|
(121)
|
(130)
|
(61)
|
(46)
|
(0)
|
5
|
(42)
|
(47)
|
(50)
|
(66)
|
(34)
|
(24)
|
10
|
35
|
50
|
62
|
34
|
16
|
|
| Net Income (Common) |
242
N/A
|
259
+7%
|
292
+13%
|
324
+11%
|
353
+9%
|
381
+8%
|
411
+8%
|
444
+8%
|
465
+5%
|
469
+1%
|
473
+1%
|
477
+1%
|
447
-6%
|
436
-2%
|
403
-7%
|
351
-13%
|
354
+1%
|
353
0%
|
362
+2%
|
362
+0%
|
385
+6%
|
405
+5%
|
423
+4%
|
458
+8%
|
500
+9%
|
520
+4%
|
521
+0%
|
569
+9%
|
610
+7%
|
649
+6%
|
679
+5%
|
734
+8%
|
797
+9%
|
874
+10%
|
899
+3%
|
970
+8%
|
1 214
+25%
|
1 304
+7%
|
1 219
-7%
|
1 498
+23%
|
1 564
+4%
|
1 688
+8%
|
1 725
+2%
|
1 526
-12%
|
1 710
+12%
|
2 086
+22%
|
1 802
-14%
|
2 144
+19%
|
2 387
+11%
|
1 750
-27%
|
1 719
-2%
|
1 539
-11%
|
1 262
-18%
|
1 608
+27%
|
2 203
+37%
|
2 254
+2%
|
1 896
-16%
|
1 746
-8%
|
1 258
-28%
|
1 143
-9%
|
994
-13%
|
707
-29%
|
247
-65%
|
144
-42%
|
241
+68%
|
426
+77%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.18
+12%
|
0.19
+6%
|
0.19
N/A
|
0.23
+21%
|
0.24
+4%
|
0.25
+4%
|
0.28
+12%
|
0.29
+4%
|
0.29
N/A
|
0.29
N/A
|
0.29
N/A
|
0.28
-3%
|
0.27
-4%
|
0.25
-7%
|
0.22
-12%
|
0.22
N/A
|
0.22
N/A
|
0.22
N/A
|
0.22
N/A
|
0.23
+5%
|
0.25
+9%
|
0.26
+4%
|
0.28
+8%
|
0.31
+11%
|
0.32
+3%
|
0.32
N/A
|
0.34
+6%
|
0.36
+6%
|
0.38
+6%
|
0.39
+3%
|
0.43
+10%
|
0.46
+7%
|
0.5
+9%
|
0.5
N/A
|
0.55
+10%
|
0.68
+24%
|
0.73
+7%
|
0.68
-7%
|
0.84
+24%
|
0.88
+5%
|
0.95
+8%
|
0.98
+3%
|
0.86
-12%
|
0.97
+13%
|
1.18
+22%
|
1.01
-14%
|
1.21
+20%
|
1.27
+5%
|
0.97
-24%
|
0.95
-2%
|
0.85
-11%
|
0.7
-18%
|
0.89
+27%
|
1.21
+36%
|
1.19
-2%
|
1.03
-13%
|
0.94
-9%
|
0.68
-28%
|
0.62
-9%
|
0.54
-13%
|
0.38
-30%
|
0.13
-66%
|
0.06
-54%
|
0.11
+83%
|
0.22
+100%
|
|