Enjoyor Technology Co Ltd
SZSE:300020
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Enjoyor Technology Co Ltd
SZSE:300020
|
CN |
|
X
|
Xpeng Inc
OTC:XPNGF
|
CN |
|
Bilia AB
STO:BILI A
|
SE |
|
QBeyond AG
XETRA:QBY
|
DE |
|
A
|
ASML Holding NV
XETRA:ASME
|
NL |
Income Statement
Earnings Waterfall
Enjoyor Technology Co Ltd
Income Statement
Enjoyor Technology 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
37
|
0
|
0
|
13
|
49
|
0
|
0
|
28
|
62
|
47
|
65
|
72
|
78
|
85
|
90
|
80
|
89
|
87
|
86
|
99
|
87
|
88
|
86
|
80
|
77
|
75
|
73
|
74
|
76
|
55
|
54
|
52
|
0
|
0
|
0
|
0
|
|
| Revenue |
429
N/A
|
482
+12%
|
525
+9%
|
557
+6%
|
590
+6%
|
624
+6%
|
713
+14%
|
756
+6%
|
816
+8%
|
879
+8%
|
1 030
+17%
|
1 101
+7%
|
1 286
+17%
|
1 415
+10%
|
1 488
+5%
|
1 563
+5%
|
1 607
+3%
|
1 670
+4%
|
1 855
+11%
|
1 939
+5%
|
2 002
+3%
|
2 188
+9%
|
2 319
+6%
|
2 378
+3%
|
2 441
+3%
|
2 169
-11%
|
1 935
-11%
|
1 854
-4%
|
1 768
-5%
|
1 705
-4%
|
1 655
-3%
|
1 632
-1%
|
1 746
+7%
|
1 848
+6%
|
1 942
+5%
|
2 072
+7%
|
2 089
+1%
|
2 160
+3%
|
2 413
+12%
|
2 490
+3%
|
2 420
-3%
|
2 348
-3%
|
2 080
-11%
|
2 047
-2%
|
2 080
+2%
|
2 100
+1%
|
2 138
+2%
|
2 120
-1%
|
2 139
+1%
|
2 155
+1%
|
2 000
-7%
|
2 001
+0%
|
1 838
-8%
|
1 791
-3%
|
1 612
-10%
|
1 689
+5%
|
1 735
+3%
|
1 872
+8%
|
1 169
-38%
|
2 587
+121%
|
2 172
-16%
|
1 714
-21%
|
548
-68%
|
145
-74%
|
155
+7%
|
134
-13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(341)
|
(384)
|
(409)
|
(430)
|
(451)
|
(468)
|
(531)
|
(556)
|
(596)
|
(644)
|
(786)
|
(850)
|
(1 001)
|
(1 109)
|
(1 173)
|
(1 237)
|
(1 256)
|
(1 333)
|
(1 462)
|
(1 546)
|
(1 573)
|
(1 721)
|
(1 771)
|
(1 819)
|
(1 880)
|
(1 647)
|
(1 490)
|
(1 433)
|
(1 350)
|
(1 307)
|
(1 230)
|
(1 213)
|
(1 337)
|
(1 375)
|
(1 421)
|
(1 530)
|
(1 532)
|
(1 603)
|
(1 827)
|
(1 906)
|
(1 856)
|
(1 795)
|
(1 597)
|
(1 574)
|
(1 599)
|
(1 626)
|
(1 613)
|
(1 611)
|
(1 624)
|
(1 627)
|
(1 487)
|
(1 497)
|
(1 372)
|
(1 336)
|
(1 190)
|
(1 252)
|
(1 281)
|
(1 388)
|
(970)
|
(2 066)
|
(1 774)
|
(1 433)
|
(517)
|
(186)
|
(198)
|
(184)
|
|
| Gross Profit |
89
N/A
|
99
+11%
|
116
+17%
|
127
+9%
|
140
+10%
|
156
+12%
|
182
+17%
|
200
+10%
|
220
+10%
|
236
+7%
|
244
+4%
|
252
+3%
|
285
+13%
|
306
+7%
|
315
+3%
|
326
+4%
|
351
+8%
|
337
-4%
|
392
+16%
|
394
+0%
|
429
+9%
|
467
+9%
|
548
+17%
|
560
+2%
|
561
+0%
|
522
-7%
|
445
-15%
|
421
-5%
|
418
-1%
|
398
-5%
|
425
+7%
|
419
-1%
|
409
-2%
|
474
+16%
|
521
+10%
|
541
+4%
|
557
+3%
|
557
+0%
|
587
+5%
|
584
-1%
|
565
-3%
|
552
-2%
|
483
-13%
|
473
-2%
|
482
+2%
|
474
-2%
|
525
+11%
|
510
-3%
|
515
+1%
|
528
+2%
|
513
-3%
|
504
-2%
|
466
-8%
|
455
-2%
|
422
-7%
|
436
+3%
|
454
+4%
|
483
+6%
|
199
-59%
|
521
+162%
|
398
-24%
|
281
-29%
|
31
-89%
|
(42)
N/A
|
(43)
-4%
|
(50)
-15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(50)
|
(52)
|
(63)
|
(72)
|
(85)
|
(100)
|
(117)
|
(130)
|
(144)
|
(154)
|
(152)
|
(154)
|
(172)
|
(186)
|
(193)
|
(197)
|
(212)
|
(194)
|
(245)
|
(239)
|
(249)
|
(265)
|
(368)
|
(359)
|
(356)
|
(353)
|
(362)
|
(637)
|
(639)
|
(597)
|
(348)
|
(371)
|
(362)
|
(413)
|
(391)
|
(384)
|
(400)
|
(643)
|
(550)
|
(569)
|
(580)
|
(333)
|
(277)
|
(255)
|
(261)
|
(261)
|
(281)
|
(277)
|
(258)
|
(279)
|
(352)
|
(340)
|
(325)
|
(314)
|
(265)
|
(263)
|
(283)
|
(296)
|
(400)
|
(607)
|
(597)
|
(619)
|
(807)
|
(877)
|
(1 042)
|
(1 153)
|
|
| Selling, General & Administrative |
(43)
|
(46)
|
(55)
|
(65)
|
(76)
|
(89)
|
(103)
|
(116)
|
(131)
|
(140)
|
(141)
|
(144)
|
(157)
|
(171)
|
(150)
|
(181)
|
(196)
|
(176)
|
(187)
|
(209)
|
(212)
|
(239)
|
(258)
|
(278)
|
(271)
|
(260)
|
(277)
|
(251)
|
(251)
|
(243)
|
(269)
|
(257)
|
(251)
|
(262)
|
(298)
|
(279)
|
(274)
|
(265)
|
(441)
|
(215)
|
(228)
|
(237)
|
(157)
|
(166)
|
(173)
|
(173)
|
(166)
|
(205)
|
(190)
|
(207)
|
(206)
|
(234)
|
(220)
|
(210)
|
(152)
|
(176)
|
(183)
|
(184)
|
(281)
|
(460)
|
(467)
|
(496)
|
(748)
|
(513)
|
(577)
|
(615)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
(10)
|
(81)
|
(75)
|
(111)
|
(106)
|
(88)
|
(90)
|
(88)
|
(88)
|
(70)
|
(78)
|
(71)
|
(75)
|
(105)
|
(107)
|
(107)
|
(106)
|
(81)
|
(85)
|
(97)
|
(104)
|
(79)
|
(147)
|
(130)
|
(127)
|
(22)
|
(41)
|
(29)
|
(19)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(8)
|
(6)
|
(8)
|
(7)
|
(9)
|
(11)
|
(15)
|
(14)
|
(14)
|
(14)
|
(11)
|
(10)
|
(16)
|
(15)
|
(1)
|
(16)
|
(16)
|
(18)
|
(1)
|
(31)
|
(37)
|
(27)
|
(1)
|
(81)
|
(85)
|
(93)
|
(2)
|
(386)
|
(388)
|
(355)
|
(3)
|
(114)
|
(112)
|
(151)
|
(1)
|
(105)
|
(126)
|
(368)
|
(1)
|
(280)
|
(241)
|
11
|
1
|
0
|
(0)
|
0
|
1
|
5
|
3
|
3
|
2
|
0
|
1
|
2
|
5
|
(1)
|
(3)
|
(7)
|
0
|
0
|
(1)
|
4
|
2
|
(323)
|
(437)
|
(519)
|
|
| Operating Income |
39
N/A
|
47
+21%
|
53
+13%
|
55
+3%
|
54
-1%
|
56
+4%
|
65
+16%
|
70
+7%
|
76
+9%
|
81
+7%
|
93
+14%
|
97
+5%
|
113
+16%
|
120
+6%
|
121
+1%
|
129
+6%
|
139
+8%
|
143
+3%
|
148
+3%
|
154
+5%
|
179
+16%
|
202
+12%
|
180
-11%
|
201
+12%
|
205
+2%
|
169
-17%
|
83
-51%
|
(216)
N/A
|
(221)
-3%
|
(199)
+10%
|
77
N/A
|
48
-38%
|
47
-1%
|
61
+30%
|
130
+113%
|
157
+21%
|
157
0%
|
(86)
N/A
|
37
N/A
|
14
-61%
|
(16)
N/A
|
220
N/A
|
206
-6%
|
218
+6%
|
221
+1%
|
212
-4%
|
245
+15%
|
233
-5%
|
257
+10%
|
249
-3%
|
161
-35%
|
164
+2%
|
141
-14%
|
140
0%
|
157
+12%
|
173
+10%
|
171
-1%
|
188
+10%
|
(202)
N/A
|
(87)
+57%
|
(200)
-131%
|
(338)
-69%
|
(776)
-129%
|
(918)
-18%
|
(1 085)
-18%
|
(1 203)
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
(1)
|
(6)
|
(5)
|
(9)
|
(11)
|
(11)
|
(3)
|
(5)
|
(2)
|
(5)
|
(10)
|
(8)
|
(8)
|
(7)
|
(5)
|
(1)
|
116
|
114
|
107
|
104
|
(19)
|
(28)
|
14
|
15
|
0
|
112
|
(22)
|
39
|
91
|
(37)
|
(50)
|
(64)
|
(79)
|
(66)
|
(77)
|
(66)
|
(105)
|
(110)
|
(80)
|
(78)
|
(77)
|
(72)
|
(82)
|
(86)
|
(80)
|
(79)
|
(81)
|
(133)
|
(137)
|
(141)
|
(153)
|
(158)
|
(160)
|
(158)
|
|
| 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
|
6
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
27
|
0
|
5
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(63)
|
1
|
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
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
5
|
7
|
8
|
9
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
6
|
9
|
9
|
19
|
17
|
13
|
18
|
9
|
8
|
28
|
23
|
29
|
48
|
313
|
330
|
329
|
312
|
16
|
14
|
10
|
7
|
8
|
9
|
10
|
10
|
3
|
4
|
2
|
3
|
9
|
9
|
11
|
11
|
(0)
|
7
|
7
|
10
|
22
|
12
|
11
|
6
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
0
|
1
|
(8)
|
(11)
|
(9)
|
(9)
|
|
| Pre-Tax Income |
39
N/A
|
47
+20%
|
56
+20%
|
61
+8%
|
63
+4%
|
67
+6%
|
74
+11%
|
76
+3%
|
82
+8%
|
87
+6%
|
98
+13%
|
101
+3%
|
114
+13%
|
120
+6%
|
125
+4%
|
129
+3%
|
147
+14%
|
149
+2%
|
157
+5%
|
168
+7%
|
187
+11%
|
205
+10%
|
204
-1%
|
217
+6%
|
225
+4%
|
210
-7%
|
115
-45%
|
113
-1%
|
223
+97%
|
227
+1%
|
172
-24%
|
166
-3%
|
38
-77%
|
41
+9%
|
159
+289%
|
182
+15%
|
168
-8%
|
36
-79%
|
45
+26%
|
58
+29%
|
82
+42%
|
186
+127%
|
169
-9%
|
163
-4%
|
153
-6%
|
158
+3%
|
174
+11%
|
174
0%
|
159
-9%
|
150
-6%
|
107
-28%
|
98
-9%
|
75
-23%
|
75
0%
|
75
+0%
|
85
+14%
|
90
+5%
|
107
+20%
|
(282)
N/A
|
(220)
+22%
|
(336)
-53%
|
(478)
-42%
|
(1 000)
-109%
|
(1 087)
-9%
|
(1 254)
-15%
|
(1 369)
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(15)
|
(17)
|
(17)
|
(20)
|
(16)
|
(17)
|
(19)
|
(19)
|
(16)
|
(16)
|
(16)
|
(20)
|
(27)
|
(26)
|
(30)
|
(27)
|
(6)
|
(11)
|
(23)
|
(22)
|
(21)
|
(19)
|
(5)
|
(3)
|
(23)
|
(25)
|
(23)
|
(11)
|
(22)
|
(28)
|
(26)
|
(39)
|
(23)
|
(20)
|
(17)
|
(17)
|
(23)
|
(22)
|
(29)
|
(23)
|
(12)
|
(10)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(12)
|
46
|
39
|
53
|
72
|
52
|
59
|
54
|
47
|
|
| Income from Continuing Operations |
33
|
40
|
50
|
53
|
55
|
59
|
65
|
67
|
71
|
75
|
83
|
84
|
97
|
100
|
109
|
112
|
128
|
131
|
141
|
152
|
171
|
185
|
176
|
190
|
195
|
183
|
109
|
103
|
201
|
205
|
151
|
148
|
32
|
38
|
136
|
156
|
144
|
25
|
23
|
30
|
56
|
147
|
146
|
143
|
136
|
141
|
151
|
152
|
130
|
127
|
96
|
88
|
72
|
69
|
68
|
79
|
82
|
95
|
(236)
|
(180)
|
(283)
|
(406)
|
(947)
|
(1 028)
|
(1 200)
|
(1 322)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
2
|
4
|
4
|
5
|
4
|
3
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
3
|
2
|
3
|
4
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
5
|
6
|
8
|
7
|
6
|
3
|
3
|
3
|
4
|
2
|
1
|
2
|
2
|
2
|
4
|
4
|
5
|
6
|
6
|
6
|
4
|
|
| Net Income (Common) |
33
N/A
|
40
+20%
|
50
+24%
|
53
+8%
|
55
+3%
|
59
+7%
|
65
+10%
|
67
+3%
|
71
+6%
|
76
+6%
|
83
+9%
|
84
+2%
|
97
+16%
|
101
+4%
|
111
+10%
|
116
+5%
|
132
+13%
|
136
+3%
|
146
+7%
|
155
+7%
|
172
+10%
|
185
+8%
|
175
-5%
|
189
+8%
|
194
+3%
|
182
-6%
|
111
-39%
|
105
-6%
|
204
+95%
|
209
+2%
|
153
-27%
|
150
-2%
|
36
-76%
|
39
+11%
|
139
+252%
|
159
+14%
|
147
-8%
|
28
-81%
|
26
-6%
|
33
+25%
|
60
+81%
|
150
+151%
|
150
+0%
|
146
-3%
|
140
-4%
|
146
+4%
|
158
+8%
|
160
+1%
|
136
-15%
|
132
-3%
|
99
-25%
|
91
-8%
|
75
-18%
|
73
-3%
|
69
-5%
|
80
+15%
|
84
+6%
|
97
+15%
|
(234)
N/A
|
(176)
+25%
|
(280)
-59%
|
(401)
-43%
|
(941)
-135%
|
(1 022)
-9%
|
(1 194)
-17%
|
(1 318)
-10%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.12
N/A
|
0.11
-8%
|
0.11
N/A
|
0.12
+9%
|
0.12
N/A
|
0.13
+8%
|
0.14
+8%
|
0.16
+14%
|
0.16
N/A
|
0.18
+12%
|
0.19
+6%
|
0.21
+11%
|
0.22
+5%
|
0.25
+14%
|
0.26
+4%
|
0.27
+4%
|
0.28
+4%
|
0.25
-11%
|
0.31
+24%
|
0.29
-6%
|
0.31
+7%
|
0.32
+3%
|
0.27
-16%
|
0.18
-33%
|
0.17
-6%
|
0.32
+88%
|
0.33
+3%
|
0.24
-27%
|
0.24
N/A
|
0.06
-75%
|
0.06
N/A
|
0.22
+267%
|
0.26
+18%
|
0.21
-19%
|
0.06
-71%
|
0.04
-33%
|
0.05
+25%
|
0.09
+80%
|
0.23
+156%
|
0.23
N/A
|
0.22
-4%
|
0.21
-5%
|
0.21
N/A
|
0.24
+14%
|
0.24
N/A
|
0.21
-13%
|
0.2
-5%
|
0.15
-25%
|
0.14
-7%
|
0.11
-21%
|
0.11
N/A
|
0.11
N/A
|
0.12
+9%
|
0.08
-33%
|
0.13
+63%
|
-0.32
N/A
|
-0.22
+31%
|
-0.35
-59%
|
-0.5
-43%
|
-1.18
-136%
|
-1.29
-9%
|
-1.47
-14%
|
-1.65
-12%
|
|