Guangdong Biolight Meditech Co Ltd
SZSE:300246
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Guangdong Biolight Meditech Co Ltd
SZSE:300246
|
CN |
Income Statement
Earnings Waterfall
Guangdong Biolight Meditech Co Ltd
Income Statement
Guangdong Biolight Meditech Co Ltd
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
8
|
10
|
13
|
12
|
13
|
15
|
14
|
15
|
12
|
10
|
9
|
9
|
12
|
13
|
13
|
15
|
15
|
15
|
21
|
25
|
27
|
30
|
0
|
0
|
|
| Revenue |
162
N/A
|
161
0%
|
158
-2%
|
159
+1%
|
148
-7%
|
164
+11%
|
182
+11%
|
198
+9%
|
225
+13%
|
232
+3%
|
235
+1%
|
249
+6%
|
249
+0%
|
258
+4%
|
289
+12%
|
302
+4%
|
302
+0%
|
347
+15%
|
381
+10%
|
437
+15%
|
508
+16%
|
541
+6%
|
594
+10%
|
621
+4%
|
649
+5%
|
698
+8%
|
712
+2%
|
739
+4%
|
778
+5%
|
791
+2%
|
813
+3%
|
819
+1%
|
809
-1%
|
826
+2%
|
826
+0%
|
858
+4%
|
1 219
+42%
|
1 319
+8%
|
1 396
+6%
|
1 416
+1%
|
1 126
-21%
|
1 078
-4%
|
1 091
+1%
|
1 140
+4%
|
1 142
+0%
|
1 176
+3%
|
1 184
+1%
|
1 236
+4%
|
1 291
+4%
|
1 267
-2%
|
1 194
-6%
|
1 116
-7%
|
1 065
-5%
|
1 050
-1%
|
1 060
+1%
|
1 041
-2%
|
1 047
+1%
|
1 046
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(85)
|
(86)
|
(85)
|
(83)
|
(78)
|
(87)
|
(96)
|
(107)
|
(122)
|
(125)
|
(123)
|
(131)
|
(133)
|
(141)
|
(160)
|
(175)
|
(178)
|
(206)
|
(231)
|
(271)
|
(315)
|
(333)
|
(354)
|
(376)
|
(395)
|
(434)
|
(447)
|
(472)
|
(498)
|
(510)
|
(512)
|
(522)
|
(515)
|
(514)
|
(498)
|
(509)
|
(614)
|
(651)
|
(746)
|
(789)
|
(732)
|
(751)
|
(735)
|
(783)
|
(808)
|
(844)
|
(829)
|
(851)
|
(881)
|
(860)
|
(813)
|
(795)
|
(766)
|
(762)
|
(783)
|
(767)
|
(783)
|
(786)
|
|
| Gross Profit |
77
N/A
|
76
-2%
|
74
-3%
|
76
+4%
|
70
-9%
|
77
+11%
|
87
+12%
|
91
+5%
|
103
+13%
|
107
+4%
|
112
+4%
|
117
+5%
|
116
-1%
|
117
+1%
|
129
+10%
|
127
-2%
|
124
-3%
|
142
+14%
|
150
+6%
|
166
+11%
|
193
+16%
|
208
+8%
|
240
+15%
|
245
+2%
|
254
+4%
|
264
+4%
|
265
+0%
|
268
+1%
|
280
+5%
|
281
+0%
|
302
+7%
|
296
-2%
|
294
-1%
|
311
+6%
|
328
+5%
|
349
+7%
|
605
+73%
|
667
+10%
|
650
-3%
|
627
-4%
|
394
-37%
|
327
-17%
|
356
+9%
|
358
+1%
|
334
-7%
|
332
-1%
|
355
+7%
|
385
+9%
|
410
+6%
|
407
-1%
|
381
-6%
|
322
-16%
|
299
-7%
|
288
-4%
|
278
-3%
|
274
-1%
|
264
-4%
|
260
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(38)
|
(40)
|
(44)
|
(47)
|
(50)
|
(53)
|
(59)
|
(60)
|
(69)
|
(73)
|
(84)
|
(87)
|
(90)
|
(95)
|
(97)
|
(96)
|
(103)
|
(109)
|
(120)
|
(134)
|
(141)
|
(148)
|
(160)
|
(161)
|
(161)
|
(168)
|
(173)
|
(175)
|
(193)
|
(197)
|
(208)
|
(205)
|
(206)
|
(209)
|
(230)
|
(223)
|
(255)
|
(259)
|
(214)
|
(214)
|
(185)
|
(198)
|
(265)
|
(291)
|
(317)
|
(328)
|
(336)
|
(342)
|
(327)
|
(319)
|
(315)
|
(391)
|
(399)
|
(399)
|
(329)
|
(336)
|
(331)
|
(330)
|
|
| Selling, General & Administrative |
(38)
|
(40)
|
(43)
|
(46)
|
(49)
|
(52)
|
(46)
|
(59)
|
(67)
|
(71)
|
(70)
|
(86)
|
(89)
|
(94)
|
(81)
|
(95)
|
(101)
|
(106)
|
(100)
|
(122)
|
(127)
|
(135)
|
(134)
|
(158)
|
(166)
|
(174)
|
(155)
|
(185)
|
(201)
|
(207)
|
(176)
|
(191)
|
(181)
|
(171)
|
(187)
|
(184)
|
(208)
|
(216)
|
(166)
|
(164)
|
(139)
|
(142)
|
(200)
|
(230)
|
(253)
|
(261)
|
(262)
|
(285)
|
(279)
|
(280)
|
(254)
|
(245)
|
(247)
|
(242)
|
(254)
|
(259)
|
(254)
|
(252)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
(2)
|
(41)
|
(27)
|
(37)
|
(46)
|
(44)
|
(46)
|
(51)
|
(53)
|
(55)
|
(63)
|
(64)
|
(68)
|
(70)
|
(78)
|
(85)
|
(88)
|
(79)
|
(94)
|
(88)
|
(88)
|
(76)
|
(79)
|
(83)
|
(82)
|
(66)
|
(75)
|
(74)
|
(72)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(0)
|
(12)
|
(14)
|
(13)
|
(1)
|
(2)
|
5
|
7
|
14
|
10
|
8
|
13
|
16
|
13
|
12
|
8
|
8
|
7
|
3
|
11
|
17
|
14
|
18
|
11
|
27
|
17
|
21
|
21
|
30
|
37
|
40
|
49
|
44
|
(66)
|
(69)
|
(75)
|
25
|
(1)
|
(3)
|
(6)
|
|
| Operating Income |
39
N/A
|
36
-9%
|
30
-18%
|
29
-1%
|
20
-31%
|
25
+23%
|
28
+14%
|
31
+11%
|
34
+11%
|
34
N/A
|
27
-20%
|
30
+10%
|
26
-14%
|
22
-15%
|
33
+48%
|
32
-3%
|
21
-33%
|
33
+55%
|
29
-10%
|
33
+12%
|
53
+61%
|
60
+14%
|
81
+34%
|
84
+5%
|
94
+11%
|
96
+3%
|
92
-5%
|
92
+1%
|
87
-5%
|
85
-3%
|
94
+11%
|
91
-3%
|
88
-4%
|
103
+17%
|
98
-4%
|
127
+29%
|
350
+176%
|
409
+17%
|
436
+7%
|
413
-5%
|
209
-49%
|
129
-38%
|
90
-30%
|
66
-27%
|
17
-74%
|
3
-81%
|
19
+470%
|
43
+129%
|
83
+92%
|
89
+7%
|
67
-25%
|
(69)
N/A
|
(100)
-45%
|
(111)
-11%
|
(51)
+54%
|
(62)
-21%
|
(67)
-9%
|
(70)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
2
|
4
|
6
|
8
|
8
|
7
|
6
|
5
|
4
|
3
|
2
|
3
|
4
|
4
|
4
|
6
|
5
|
3
|
3
|
0
|
3
|
2
|
1
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(6)
|
(10)
|
(16)
|
(20)
|
(22)
|
(20)
|
(11)
|
(6)
|
(2)
|
1
|
4
|
7
|
2
|
11
|
7
|
9
|
13
|
1
|
(4)
|
(0)
|
(3)
|
(5)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
1
|
1
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
(0)
|
(9)
|
1
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(117)
|
(0)
|
(1)
|
(0)
|
(18)
|
(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
|
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 |
4
|
3
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
4
|
4
|
4
|
5
|
4
|
5
|
6
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
7
|
(0)
|
(2)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
2
|
3
|
3
|
3
|
(0)
|
(0)
|
2
|
2
|
2
|
(0)
|
(4)
|
(7)
|
(7)
|
(6)
|
(5)
|
(16)
|
(18)
|
(19)
|
(2)
|
7
|
8
|
9
|
|
| Pre-Tax Income |
42
N/A
|
38
-8%
|
38
-1%
|
40
+5%
|
34
-15%
|
41
+19%
|
43
+7%
|
46
+6%
|
47
+4%
|
46
-3%
|
35
-24%
|
37
+6%
|
33
-12%
|
30
-8%
|
41
+36%
|
40
-2%
|
31
-23%
|
46
+48%
|
33
-28%
|
46
+37%
|
65
+43%
|
69
+6%
|
92
+32%
|
95
+4%
|
104
+9%
|
103
-1%
|
86
-16%
|
87
+1%
|
80
-7%
|
78
-2%
|
92
+17%
|
87
-5%
|
84
-4%
|
96
+15%
|
90
-7%
|
119
+33%
|
342
+187%
|
396
+16%
|
417
+5%
|
394
-6%
|
188
-52%
|
118
-37%
|
78
-34%
|
67
-14%
|
21
-68%
|
9
-60%
|
22
+160%
|
38
+70%
|
87
+130%
|
89
+3%
|
(46)
N/A
|
(73)
-58%
|
(118)
-62%
|
(134)
-13%
|
(71)
+47%
|
(59)
+17%
|
(65)
-11%
|
(69)
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(6)
|
(5)
|
(3)
|
(6)
|
(4)
|
(6)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(21)
|
(57)
|
(64)
|
(65)
|
(61)
|
(27)
|
(18)
|
(11)
|
(10)
|
(0)
|
0
|
2
|
1
|
(8)
|
(7)
|
(15)
|
(12)
|
(4)
|
(7)
|
1
|
2
|
1
|
7
|
|
| Income from Continuing Operations |
37
|
34
|
34
|
35
|
30
|
36
|
38
|
40
|
41
|
40
|
31
|
32
|
29
|
27
|
35
|
35
|
28
|
40
|
29
|
40
|
55
|
58
|
79
|
82
|
90
|
89
|
71
|
73
|
66
|
64
|
78
|
74
|
70
|
81
|
73
|
98
|
285
|
332
|
352
|
334
|
161
|
100
|
67
|
57
|
21
|
9
|
25
|
38
|
78
|
82
|
(61)
|
(85)
|
(123)
|
(141)
|
(70)
|
(57)
|
(64)
|
(63)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(8)
|
(10)
|
(9)
|
(12)
|
(12)
|
(14)
|
(17)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(13)
|
(13)
|
(12)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
1
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
37
N/A
|
34
-8%
|
34
N/A
|
35
+4%
|
30
-15%
|
36
+19%
|
37
+3%
|
38
+5%
|
39
+2%
|
38
-3%
|
29
-23%
|
31
+6%
|
28
-9%
|
25
-9%
|
34
+33%
|
33
-2%
|
27
-19%
|
37
+39%
|
24
-36%
|
32
+32%
|
45
+43%
|
49
+9%
|
67
+37%
|
70
+4%
|
76
+8%
|
72
-5%
|
58
-20%
|
59
+3%
|
53
-10%
|
51
-4%
|
64
+25%
|
62
-4%
|
58
-6%
|
70
+21%
|
65
-7%
|
89
+38%
|
277
+211%
|
324
+17%
|
346
+7%
|
330
-5%
|
159
-52%
|
101
-37%
|
64
-37%
|
53
-17%
|
18
-66%
|
5
-75%
|
22
+380%
|
35
+59%
|
74
+109%
|
76
+3%
|
(65)
N/A
|
(89)
-36%
|
(127)
-43%
|
(143)
-13%
|
(71)
+50%
|
(61)
+15%
|
(68)
-12%
|
(66)
+2%
|
|
| EPS (Diluted) |
0.26
N/A
|
0.24
-8%
|
0.23
-4%
|
0.25
+9%
|
0.21
-16%
|
0.24
+14%
|
0.25
+4%
|
0.26
+4%
|
0.26
N/A
|
0.26
N/A
|
0.2
-23%
|
0.21
+5%
|
0.2
-5%
|
0.18
-10%
|
0.23
+28%
|
0.24
+4%
|
0.19
-21%
|
0.26
+37%
|
0.16
-38%
|
0.22
+38%
|
0.31
+41%
|
0.34
+10%
|
0.46
+35%
|
0.48
+4%
|
0.53
+10%
|
0.5
-6%
|
0.39
-22%
|
0.41
+5%
|
0.36
-12%
|
0.35
-3%
|
0.44
+26%
|
0.42
-5%
|
0.4
-5%
|
0.48
+20%
|
0.44
-8%
|
0.61
+39%
|
1.89
+210%
|
2.21
+17%
|
2.37
+7%
|
2.25
-5%
|
1.08
-52%
|
0.69
-36%
|
0.29
-58%
|
0.32
+10%
|
0.12
-63%
|
0.02
-83%
|
0.08
+300%
|
0.12
+50%
|
0.62
+417%
|
0.28
-55%
|
-0.25
N/A
|
-0.33
-32%
|
-0.48
-45%
|
-0.54
-13%
|
-0.27
+50%
|
-0.23
+15%
|
-0.26
-13%
|
-0.25
+4%
|
|