Jinlong Machinery & Electronic Co Ltd
SZSE:300032
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jinlong Machinery & Electronic Co Ltd
SZSE:300032
|
CN |
|
WuXi AppTec Co Ltd
OTC:WUXIF
|
CN |
|
2
|
2G Energy AG
XETRA:2GB
|
DE |
Income Statement
Earnings Waterfall
Jinlong Machinery & Electronic Co Ltd
Income Statement
Jinlong Machinery & Electronic 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
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
53
|
0
|
0
|
25
|
73
|
0
|
0
|
34
|
68
|
23
|
25
|
14
|
11
|
11
|
14
|
16
|
18
|
20
|
23
|
25
|
27
|
29
|
31
|
33
|
50
|
47
|
43
|
41
|
22
|
22
|
22
|
21
|
20
|
17
|
0
|
0
|
|
| Revenue |
260
N/A
|
288
+10%
|
327
+14%
|
323
-1%
|
300
-7%
|
276
-8%
|
249
-10%
|
244
-2%
|
250
+3%
|
252
+1%
|
276
+10%
|
288
+4%
|
308
+7%
|
325
+5%
|
318
-2%
|
311
-2%
|
320
+3%
|
367
+15%
|
446
+21%
|
504
+13%
|
570
+13%
|
661
+16%
|
1 227
+86%
|
1 782
+45%
|
2 266
+27%
|
2 887
+27%
|
3 034
+5%
|
3 115
+3%
|
3 377
+8%
|
3 266
-3%
|
3 376
+3%
|
3 226
-4%
|
3 267
+1%
|
3 474
+6%
|
3 705
+7%
|
3 883
+5%
|
3 743
-4%
|
3 312
-12%
|
3 369
+2%
|
2 990
-11%
|
2 554
-15%
|
2 597
+2%
|
1 732
-33%
|
1 560
-10%
|
1 574
+1%
|
1 569
0%
|
1 742
+11%
|
1 922
+10%
|
1 959
+2%
|
1 903
-3%
|
1 888
-1%
|
2 080
+10%
|
2 625
+26%
|
3 260
+24%
|
3 858
+18%
|
4 123
+7%
|
3 926
-5%
|
3 427
-13%
|
2 667
-22%
|
2 074
-22%
|
1 672
-19%
|
1 461
-13%
|
1 493
+2%
|
1 566
+5%
|
1 639
+5%
|
1 645
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(189)
|
(203)
|
(226)
|
(223)
|
(206)
|
(191)
|
(177)
|
(171)
|
(176)
|
(176)
|
(190)
|
(201)
|
(220)
|
(237)
|
(238)
|
(236)
|
(243)
|
(284)
|
(350)
|
(398)
|
(465)
|
(527)
|
(905)
|
(1 279)
|
(1 658)
|
(2 116)
|
(2 349)
|
(2 405)
|
(2 680)
|
(2 709)
|
(3 034)
|
(2 931)
|
(2 925)
|
(3 042)
|
(3 270)
|
(3 358)
|
(3 378)
|
(3 043)
|
(3 537)
|
(2 964)
|
(2 499)
|
(2 551)
|
(1 517)
|
(1 361)
|
(1 356)
|
(1 308)
|
(1 494)
|
(1 594)
|
(1 609)
|
(1 573)
|
(1 571)
|
(1 750)
|
(2 272)
|
(2 881)
|
(3 507)
|
(3 759)
|
(3 568)
|
(3 114)
|
(2 561)
|
(1 897)
|
(1 542)
|
(1 347)
|
(1 351)
|
(1 386)
|
(1 442)
|
(1 414)
|
|
| Gross Profit |
72
N/A
|
85
+18%
|
101
+20%
|
100
-1%
|
94
-6%
|
85
-10%
|
73
-14%
|
72
0%
|
74
+2%
|
75
+1%
|
86
+15%
|
87
+0%
|
88
+2%
|
87
-1%
|
80
-9%
|
75
-6%
|
77
+2%
|
83
+8%
|
96
+15%
|
106
+11%
|
106
0%
|
134
+26%
|
322
+141%
|
503
+56%
|
608
+21%
|
771
+27%
|
685
-11%
|
710
+4%
|
697
-2%
|
558
-20%
|
342
-39%
|
295
-14%
|
342
+16%
|
432
+26%
|
436
+1%
|
525
+21%
|
365
-31%
|
269
-26%
|
(167)
N/A
|
25
N/A
|
54
+117%
|
46
-15%
|
215
+363%
|
199
-7%
|
217
+9%
|
260
+20%
|
248
-5%
|
328
+32%
|
351
+7%
|
330
-6%
|
317
-4%
|
330
+4%
|
353
+7%
|
379
+7%
|
351
-7%
|
365
+4%
|
358
-2%
|
312
-13%
|
106
-66%
|
177
+67%
|
130
-27%
|
114
-12%
|
142
+25%
|
180
+26%
|
196
+9%
|
231
+18%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27)
|
(28)
|
(32)
|
(31)
|
(29)
|
(29)
|
(35)
|
(38)
|
(42)
|
(46)
|
(49)
|
(51)
|
(56)
|
(60)
|
(61)
|
(63)
|
(69)
|
(77)
|
(96)
|
(108)
|
(120)
|
(139)
|
(202)
|
(260)
|
(285)
|
(327)
|
(352)
|
(390)
|
(413)
|
(391)
|
(313)
|
(419)
|
(422)
|
(428)
|
(483)
|
(810)
|
(1 173)
|
(2 413)
|
(892)
|
(2 454)
|
(2 081)
|
(847)
|
(304)
|
(303)
|
(305)
|
(304)
|
(363)
|
(451)
|
(444)
|
(453)
|
(419)
|
(437)
|
(457)
|
(481)
|
(338)
|
(318)
|
(340)
|
(312)
|
(385)
|
(573)
|
(560)
|
(543)
|
(224)
|
(272)
|
(263)
|
(260)
|
|
| Selling, General & Administrative |
(26)
|
(27)
|
(30)
|
(30)
|
(29)
|
(28)
|
(36)
|
(39)
|
(43)
|
(47)
|
(47)
|
(50)
|
(53)
|
(57)
|
(47)
|
(60)
|
(65)
|
(73)
|
(71)
|
(97)
|
(107)
|
(124)
|
(135)
|
(212)
|
(237)
|
(271)
|
(210)
|
(288)
|
(313)
|
(303)
|
(168)
|
(306)
|
(298)
|
(305)
|
(266)
|
(464)
|
(550)
|
(648)
|
(616)
|
(595)
|
(497)
|
(392)
|
(234)
|
(245)
|
(252)
|
(250)
|
(258)
|
(285)
|
(275)
|
(278)
|
(275)
|
(301)
|
(299)
|
(301)
|
(219)
|
(220)
|
(221)
|
(206)
|
(195)
|
(248)
|
(241)
|
(232)
|
(139)
|
(162)
|
(157)
|
(147)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
(22)
|
(153)
|
(109)
|
(127)
|
(119)
|
(58)
|
(60)
|
(55)
|
(56)
|
(56)
|
(64)
|
(67)
|
(73)
|
(69)
|
(89)
|
(104)
|
(125)
|
(92)
|
(96)
|
(90)
|
(75)
|
(105)
|
(106)
|
(96)
|
(86)
|
(58)
|
(56)
|
(51)
|
(48)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(3)
|
(0)
|
(3)
|
(4)
|
(4)
|
(1)
|
(12)
|
(13)
|
(15)
|
(1)
|
(49)
|
(48)
|
(57)
|
(2)
|
(102)
|
(100)
|
(88)
|
(2)
|
(113)
|
(124)
|
(123)
|
(19)
|
(346)
|
(623)
|
(1 743)
|
16
|
(1 749)
|
(1 457)
|
(336)
|
27
|
3
|
3
|
2
|
(4)
|
(102)
|
(102)
|
(102)
|
(26)
|
(47)
|
(54)
|
(55)
|
12
|
(3)
|
(30)
|
(31)
|
(9)
|
(219)
|
(222)
|
(225)
|
15
|
(54)
|
(55)
|
(65)
|
|
| Operating Income |
44
N/A
|
56
+27%
|
69
+23%
|
69
-1%
|
65
-6%
|
56
-14%
|
38
-33%
|
35
-7%
|
32
-8%
|
29
-9%
|
38
+29%
|
35
-6%
|
33
-7%
|
28
-15%
|
18
-33%
|
12
-34%
|
8
-31%
|
6
-27%
|
(0)
N/A
|
(2)
-850%
|
(14)
-647%
|
(5)
+64%
|
120
N/A
|
243
+103%
|
323
+33%
|
444
+37%
|
333
-25%
|
320
-4%
|
284
-11%
|
167
-41%
|
29
-83%
|
(124)
N/A
|
(80)
+35%
|
4
N/A
|
(47)
N/A
|
(285)
-502%
|
(808)
-184%
|
(2 144)
-165%
|
(1 059)
+51%
|
(2 428)
-129%
|
(2 027)
+17%
|
(801)
+61%
|
(90)
+89%
|
(104)
-16%
|
(87)
+16%
|
(44)
+50%
|
(115)
-161%
|
(124)
-8%
|
(93)
+24%
|
(123)
-32%
|
(102)
+18%
|
(107)
-5%
|
(104)
+3%
|
(102)
+1%
|
13
N/A
|
46
+248%
|
17
-63%
|
1
-97%
|
(279)
N/A
|
(396)
-42%
|
(430)
-9%
|
(429)
+0%
|
(82)
+81%
|
(92)
-12%
|
(67)
+28%
|
(29)
+56%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(3)
|
(3)
|
(1)
|
(0)
|
1
|
9
|
11
|
14
|
14
|
10
|
10
|
10
|
10
|
9
|
4
|
3
|
(1)
|
(5)
|
(4)
|
(4)
|
(7)
|
(13)
|
(16)
|
12
|
20
|
(9)
|
12
|
(18)
|
(27)
|
160
|
153
|
334
|
316
|
(145)
|
(187)
|
(376)
|
(342)
|
(56)
|
(20)
|
(4)
|
(14)
|
21
|
53
|
55
|
46
|
(13)
|
(16)
|
(27)
|
(13)
|
4
|
(18)
|
(9)
|
(3)
|
15
|
26
|
16
|
(6)
|
(4)
|
(11)
|
(11)
|
(6)
|
(9)
|
(9)
|
(5)
|
(1)
|
|
| 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
|
34
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(246)
|
0
|
(0)
|
0
|
(1 349)
|
(11)
|
(0)
|
0
|
37
|
1
|
5
|
5
|
(82)
|
(17)
|
(31)
|
(31)
|
(29)
|
0
|
(0)
|
(0)
|
26
|
0
|
25
|
26
|
(85)
|
3
|
4
|
4
|
(44)
|
24
|
24
|
24
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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 |
1
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
2
|
23
|
24
|
25
|
21
|
4
|
3
|
2
|
4
|
4
|
7
|
7
|
7
|
13
|
13
|
20
|
37
|
36
|
34
|
46
|
27
|
21
|
18
|
52
|
(52)
|
(50)
|
(47)
|
(102)
|
64
|
61
|
59
|
76
|
(42)
|
(55)
|
119
|
116
|
(12)
|
(18)
|
(191)
|
(201)
|
1
|
1
|
0
|
(3)
|
(26)
|
(27)
|
(26)
|
(31)
|
(0)
|
(29)
|
(29)
|
(24)
|
|
| Pre-Tax Income |
41
N/A
|
55
+33%
|
68
+24%
|
70
+3%
|
67
-4%
|
59
-12%
|
51
-14%
|
50
-1%
|
48
-4%
|
46
-4%
|
49
+5%
|
46
-6%
|
43
-6%
|
38
-12%
|
33
-14%
|
40
+21%
|
35
-12%
|
30
-13%
|
17
-45%
|
(2)
N/A
|
(16)
-680%
|
(10)
+33%
|
111
N/A
|
231
+108%
|
342
+48%
|
471
+38%
|
369
-22%
|
344
-7%
|
279
-19%
|
159
-43%
|
138
-14%
|
66
-52%
|
288
+338%
|
366
+27%
|
(411)
N/A
|
(450)
-9%
|
(1 165)
-159%
|
(2 433)
-109%
|
(2 517)
-3%
|
(2 510)
+0%
|
(2 078)
+17%
|
(916)
+56%
|
31
N/A
|
11
-64%
|
32
+181%
|
83
+162%
|
(252)
N/A
|
(211)
+16%
|
(33)
+84%
|
(51)
-56%
|
(139)
-172%
|
(142)
-2%
|
(304)
-114%
|
(307)
-1%
|
55
N/A
|
73
+32%
|
59
-19%
|
17
-71%
|
(395)
N/A
|
(431)
-9%
|
(462)
-7%
|
(463)
0%
|
(134)
+71%
|
(106)
+21%
|
(78)
+26%
|
(30)
+61%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(6)
|
(10)
|
(11)
|
(9)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(3)
|
(3)
|
(7)
|
(35)
|
(55)
|
(74)
|
(93)
|
(81)
|
(78)
|
(72)
|
(56)
|
(45)
|
(36)
|
(65)
|
(68)
|
(19)
|
(14)
|
32
|
25
|
(29)
|
(24)
|
(28)
|
(9)
|
5
|
5
|
6
|
6
|
1
|
(3)
|
(4)
|
(2)
|
31
|
34
|
23
|
18
|
(3)
|
(6)
|
6
|
4
|
31
|
35
|
39
|
43
|
13
|
9
|
5
|
(1)
|
|
| Income from Continuing Operations |
37
|
49
|
57
|
59
|
57
|
51
|
40
|
39
|
38
|
36
|
41
|
39
|
37
|
31
|
27
|
31
|
27
|
22
|
10
|
(5)
|
(19)
|
(17)
|
76
|
176
|
268
|
378
|
288
|
267
|
207
|
103
|
93
|
29
|
224
|
298
|
(430)
|
(465)
|
(1 133)
|
(2 408)
|
(2 546)
|
(2 534)
|
(2 107)
|
(926)
|
36
|
17
|
37
|
89
|
(251)
|
(213)
|
(36)
|
(53)
|
(108)
|
(108)
|
(282)
|
(289)
|
52
|
67
|
65
|
21
|
(363)
|
(395)
|
(424)
|
(419)
|
(122)
|
(96)
|
(73)
|
(31)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
9
|
11
|
14
|
23
|
31
|
40
|
45
|
47
|
40
|
39
|
40
|
41
|
45
|
44
|
38
|
19
|
4
|
12
|
9
|
34
|
128
|
146
|
147
|
128
|
40
|
11
|
9
|
8
|
9
|
9
|
9
|
9
|
8
|
7
|
11
|
10
|
6
|
(0)
|
(4)
|
(3)
|
10
|
(15)
|
(16)
|
(16)
|
(24)
|
1
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
37
N/A
|
49
+33%
|
57
+18%
|
59
+2%
|
57
-2%
|
51
-10%
|
40
-22%
|
39
-2%
|
38
-5%
|
36
-3%
|
41
+13%
|
39
-6%
|
37
-5%
|
31
-14%
|
29
-8%
|
35
+20%
|
32
-7%
|
31
-5%
|
21
-30%
|
9
-59%
|
5
-48%
|
14
+200%
|
117
+764%
|
221
+89%
|
315
+43%
|
419
+33%
|
327
-22%
|
306
-6%
|
248
-19%
|
148
-40%
|
136
-8%
|
68
-50%
|
243
+259%
|
302
+24%
|
(419)
N/A
|
(456)
-9%
|
(1 099)
-141%
|
(2 280)
-107%
|
(2 400)
-5%
|
(2 387)
+1%
|
(1 979)
+17%
|
(886)
+55%
|
47
N/A
|
26
-45%
|
45
+75%
|
98
+115%
|
(241)
N/A
|
(204)
+15%
|
(28)
+86%
|
(45)
-62%
|
(102)
-124%
|
(98)
+4%
|
(271)
-178%
|
(283)
-4%
|
52
N/A
|
64
+23%
|
62
-3%
|
31
-49%
|
(379)
N/A
|
(412)
-9%
|
(439)
-7%
|
(444)
-1%
|
(121)
+73%
|
(96)
+21%
|
(73)
+23%
|
(31)
+57%
|
|
| EPS (Diluted) |
0.09
N/A
|
0.11
+22%
|
0.14
+27%
|
0.12
-14%
|
0.11
-8%
|
0.09
-18%
|
0.07
-22%
|
0.06
-14%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.06
-14%
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.07
+40%
|
0.06
-14%
|
0.06
N/A
|
0.04
-33%
|
0.01
-75%
|
0
N/A
|
0.01
N/A
|
0.2
+1 900%
|
0.32
+60%
|
0.46
+44%
|
0.61
+33%
|
0.48
-21%
|
0.45
-6%
|
0.37
-18%
|
0.19
-49%
|
0.19
N/A
|
0.09
-53%
|
0.3
+233%
|
0.38
+27%
|
-0.52
N/A
|
-0.56
-8%
|
-1.36
-143%
|
-2.83
-108%
|
-2.99
-6%
|
-2.96
+1%
|
-2.46
+17%
|
-1.1
+55%
|
0.06
N/A
|
0.03
-50%
|
0.06
+100%
|
0.12
+100%
|
-0.3
N/A
|
-0.25
+17%
|
-0.03
+88%
|
-0.05
-67%
|
-0.13
-160%
|
-0.12
+8%
|
-0.34
-183%
|
-0.35
-3%
|
0.06
N/A
|
0.08
+33%
|
0.08
N/A
|
0.04
-50%
|
-0.47
N/A
|
-0.51
-9%
|
-0.55
-8%
|
-0.55
N/A
|
-0.15
+73%
|
-0.12
+20%
|
-0.09
+25%
|
-0.04
+56%
|
|