Guiyang Longmaster Information & Technology Co Ltd
SZSE:300288
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Guiyang Longmaster Information & Technology Co Ltd
SZSE:300288
|
CN |
|
Margun Enerji Uretim Sanayi ve Ticaret AS
IST:MAGEN.E
|
TR |
|
T
|
TUI AG
XETRA:TUI1
|
DE |
|
C
|
Clovis Oncology Inc
XETRA:C6O
|
US |
|
Yesil Gayrimenkul Yatirim Ortakligi AS
IST:YGYO.E
|
TR |
|
R
|
Rentokil Initial PLC
NYSE:RTO
|
UK |
|
Sysco Corp
NYSE:SYY
|
US |
|
Y
|
Yenher Holdings Bhd
KLSE:YENHER
|
MY |
|
S
|
Star Plus Legend Holdings Ltd
HKEX:6683
|
CN |
|
S
|
Suzhou TA&A Ultra Clean Technology Co Ltd
SZSE:300390
|
CN |
Income Statement
Earnings Waterfall
Guiyang Longmaster Information & Technology Co Ltd
Income Statement
Guiyang Longmaster Information & Technology Co Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
4
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
11
|
11
|
10
|
11
|
12
|
10
|
8
|
6
|
3
|
3
|
3
|
2
|
15
|
15
|
0
|
14
|
2
|
1
|
0
|
0
|
|
| Revenue |
112
N/A
|
124
+10%
|
134
+8%
|
143
+7%
|
151
+5%
|
158
+5%
|
162
+3%
|
160
-1%
|
152
-5%
|
145
-4%
|
132
-9%
|
121
-8%
|
121
+0%
|
148
+22%
|
216
+46%
|
266
+23%
|
317
+19%
|
344
+9%
|
349
+1%
|
379
+9%
|
398
+5%
|
406
+2%
|
416
+2%
|
413
-1%
|
412
0%
|
419
+2%
|
433
+3%
|
452
+4%
|
458
+1%
|
468
+2%
|
464
-1%
|
457
-1%
|
436
-5%
|
404
-7%
|
386
-5%
|
383
-1%
|
375
-2%
|
389
+4%
|
393
+1%
|
387
-2%
|
406
+5%
|
412
+1%
|
427
+4%
|
439
+3%
|
437
-1%
|
441
+1%
|
441
+0%
|
444
+1%
|
460
+4%
|
432
-6%
|
415
-4%
|
410
-1%
|
379
-8%
|
373
-2%
|
347
-7%
|
305
-12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16)
|
(18)
|
(20)
|
(22)
|
(22)
|
(24)
|
(23)
|
(23)
|
(21)
|
(20)
|
(18)
|
(16)
|
(14)
|
(23)
|
(54)
|
(62)
|
(77)
|
(105)
|
(112)
|
(146)
|
(175)
|
(189)
|
(198)
|
(200)
|
(199)
|
(211)
|
(218)
|
(234)
|
(232)
|
(244)
|
(253)
|
(255)
|
(251)
|
(248)
|
(241)
|
(237)
|
(232)
|
(232)
|
(226)
|
(230)
|
(244)
|
(260)
|
(278)
|
(288)
|
(272)
|
(281)
|
(278)
|
(278)
|
(280)
|
(270)
|
(265)
|
(264)
|
(254)
|
(253)
|
(244)
|
(228)
|
|
| Gross Profit |
97
N/A
|
106
+10%
|
114
+7%
|
122
+7%
|
128
+6%
|
134
+4%
|
138
+3%
|
137
-1%
|
130
-5%
|
125
-4%
|
114
-9%
|
105
-7%
|
108
+2%
|
125
+16%
|
162
+29%
|
203
+25%
|
240
+18%
|
239
0%
|
237
-1%
|
233
-2%
|
223
-4%
|
218
-3%
|
218
+0%
|
214
-2%
|
213
0%
|
208
-2%
|
215
+3%
|
218
+1%
|
226
+4%
|
224
-1%
|
211
-6%
|
202
-4%
|
185
-9%
|
156
-16%
|
145
-7%
|
146
+1%
|
143
-2%
|
157
+10%
|
167
+6%
|
157
-6%
|
162
+3%
|
152
-6%
|
149
-2%
|
150
+1%
|
165
+10%
|
159
-3%
|
163
+2%
|
165
+2%
|
179
+8%
|
163
-9%
|
150
-8%
|
146
-3%
|
125
-14%
|
120
-4%
|
103
-14%
|
77
-25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(44)
|
(50)
|
(53)
|
(56)
|
(59)
|
(63)
|
(72)
|
(79)
|
(89)
|
(93)
|
(96)
|
(99)
|
(105)
|
(116)
|
(133)
|
(148)
|
(154)
|
(161)
|
(163)
|
(166)
|
(176)
|
(175)
|
(170)
|
(165)
|
(145)
|
(137)
|
(134)
|
(128)
|
(142)
|
(138)
|
(132)
|
(127)
|
(125)
|
(117)
|
(113)
|
(110)
|
(106)
|
(103)
|
(105)
|
(106)
|
(108)
|
(106)
|
(105)
|
(102)
|
(105)
|
(96)
|
(96)
|
(100)
|
(101)
|
(100)
|
(98)
|
(96)
|
(95)
|
(655)
|
(651)
|
(650)
|
|
| Selling, General & Administrative |
(44)
|
(50)
|
(53)
|
(56)
|
(50)
|
(63)
|
(72)
|
(79)
|
(76)
|
(92)
|
(95)
|
(97)
|
(86)
|
(117)
|
(132)
|
(146)
|
(120)
|
(153)
|
(156)
|
(160)
|
(129)
|
(172)
|
(167)
|
(151)
|
(124)
|
(133)
|
(133)
|
(135)
|
(112)
|
(113)
|
(101)
|
(95)
|
(97)
|
(93)
|
(87)
|
(84)
|
(77)
|
(80)
|
(82)
|
(82)
|
(79)
|
(80)
|
(80)
|
(79)
|
(74)
|
(75)
|
(68)
|
(65)
|
(65)
|
(64)
|
(67)
|
(68)
|
(60)
|
(63)
|
(63)
|
(63)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
(12)
|
(32)
|
0
|
0
|
(14)
|
(35)
|
(29)
|
(35)
|
(34)
|
(32)
|
(33)
|
(35)
|
(36)
|
(27)
|
(30)
|
(30)
|
(30)
|
(29)
|
(31)
|
(29)
|
(27)
|
(26)
|
(25)
|
(34)
|
(40)
|
(32)
|
(40)
|
(33)
|
(31)
|
(30)
|
(28)
|
(26)
|
(24)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(9)
|
(7)
|
(6)
|
(0)
|
(3)
|
(3)
|
(2)
|
18
|
(4)
|
(2)
|
21
|
12
|
3
|
4
|
2
|
12
|
9
|
9
|
9
|
6
|
7
|
6
|
6
|
7
|
5
|
4
|
4
|
5
|
4
|
5
|
5
|
4
|
4
|
3
|
2
|
4
|
(564)
|
(563)
|
(563)
|
|
| Operating Income |
53
N/A
|
56
+5%
|
60
+8%
|
66
+9%
|
70
+6%
|
71
+2%
|
66
-6%
|
58
-13%
|
42
-28%
|
32
-23%
|
18
-45%
|
7
-63%
|
3
-59%
|
9
+230%
|
29
+227%
|
55
+89%
|
86
+57%
|
78
-10%
|
74
-4%
|
67
-10%
|
48
-28%
|
42
-11%
|
49
+15%
|
49
N/A
|
68
+39%
|
71
+5%
|
80
+12%
|
90
+12%
|
85
-6%
|
86
+2%
|
79
-8%
|
75
-5%
|
60
-20%
|
39
-35%
|
32
-18%
|
35
+10%
|
37
+4%
|
54
+47%
|
62
+14%
|
51
-17%
|
54
+6%
|
46
-15%
|
44
-3%
|
49
+10%
|
60
+23%
|
63
+6%
|
67
+5%
|
65
-2%
|
78
+20%
|
63
-20%
|
52
-17%
|
50
-5%
|
31
-38%
|
(535)
N/A
|
(548)
-3%
|
(573)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
2
|
6
|
8
|
10
|
13
|
11
|
11
|
10
|
11
|
11
|
11
|
10
|
8
|
12
|
11
|
5
|
10
|
6
|
9
|
12
|
14
|
28
|
41
|
41
|
44
|
28
|
18
|
28
|
23
|
29
|
28
|
17
|
19
|
10
|
19
|
9
|
9
|
13
|
5
|
16
|
18
|
23
|
22
|
22
|
26
|
27
|
27
|
12
|
10
|
7
|
8
|
29
|
28
|
30
|
29
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(6)
|
0
|
0
|
1
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(567)
|
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
|
0
|
|
| Total Other Income |
14
|
14
|
17
|
20
|
14
|
15
|
13
|
10
|
9
|
9
|
8
|
21
|
23
|
22
|
23
|
17
|
23
|
23
|
30
|
26
|
28
|
32
|
21
|
24
|
(1)
|
(7)
|
(4)
|
(12)
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(13)
|
(12)
|
(0)
|
0
|
12
|
10
|
1
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
68
N/A
|
72
+5%
|
83
+16%
|
94
+13%
|
94
+0%
|
98
+4%
|
90
-8%
|
78
-13%
|
61
-22%
|
52
-15%
|
37
-29%
|
38
+5%
|
35
-8%
|
39
+10%
|
64
+64%
|
83
+30%
|
110
+33%
|
111
+0%
|
111
+0%
|
102
-8%
|
88
-13%
|
88
+0%
|
97
+10%
|
113
+17%
|
102
-10%
|
108
+7%
|
105
-4%
|
96
-8%
|
111
+16%
|
110
-1%
|
108
-2%
|
103
-5%
|
73
-29%
|
58
-21%
|
41
-29%
|
53
+30%
|
47
-12%
|
61
+31%
|
74
+21%
|
56
-24%
|
68
+22%
|
64
-6%
|
66
+4%
|
69
+5%
|
80
+16%
|
87
+9%
|
80
-8%
|
81
+1%
|
90
+11%
|
72
-19%
|
72
-1%
|
68
-4%
|
(506)
N/A
|
(506)
0%
|
(519)
-2%
|
(543)
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(8)
|
(10)
|
(11)
|
(6)
|
(7)
|
(6)
|
(4)
|
(6)
|
(4)
|
(3)
|
(3)
|
(6)
|
(9)
|
(14)
|
(20)
|
(16)
|
(15)
|
(13)
|
(9)
|
(15)
|
(15)
|
(15)
|
(16)
|
(14)
|
(15)
|
(13)
|
(14)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(14)
|
(11)
|
(13)
|
(12)
|
(8)
|
(12)
|
(11)
|
(10)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(9)
|
(8)
|
(7)
|
(4)
|
(4)
|
(2)
|
0
|
|
| Income from Continuing Operations |
58
|
64
|
74
|
83
|
88
|
91
|
84
|
74
|
55
|
48
|
34
|
35
|
30
|
30
|
50
|
63
|
94
|
96
|
97
|
93
|
73
|
74
|
82
|
97
|
87
|
94
|
91
|
83
|
101
|
100
|
97
|
91
|
60
|
46
|
29
|
39
|
36
|
48
|
62
|
48
|
57
|
53
|
56
|
58
|
68
|
75
|
69
|
70
|
78
|
63
|
64
|
61
|
(511)
|
(510)
|
(522)
|
(543)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
6
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
7
|
12
|
13
|
14
|
12
|
10
|
9
|
7
|
6
|
4
|
2
|
2
|
2
|
6
|
8
|
9
|
9
|
9
|
9
|
8
|
9
|
7
|
8
|
7
|
5
|
3
|
1
|
4
|
2
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(2)
|
(0)
|
4
|
|
| Net Income (Common) |
58
N/A
|
64
+10%
|
74
+15%
|
83
+13%
|
88
+6%
|
91
+4%
|
84
-7%
|
75
-12%
|
56
-24%
|
50
-11%
|
38
-25%
|
41
+9%
|
35
-15%
|
35
+1%
|
54
+55%
|
66
+22%
|
98
+49%
|
101
+2%
|
103
+2%
|
100
-3%
|
85
-15%
|
86
+1%
|
95
+10%
|
109
+15%
|
97
-11%
|
103
+6%
|
98
-4%
|
89
-10%
|
104
+18%
|
102
-2%
|
98
-4%
|
93
-5%
|
66
-29%
|
54
-19%
|
38
-29%
|
48
+27%
|
46
-5%
|
57
+25%
|
70
+22%
|
58
-18%
|
64
+11%
|
61
-5%
|
63
+4%
|
64
+1%
|
70
+10%
|
76
+9%
|
72
-6%
|
71
-1%
|
77
+9%
|
63
-19%
|
60
-4%
|
57
-5%
|
(512)
N/A
|
(512)
+0%
|
(522)
-2%
|
(540)
-3%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.2
+11%
|
0.23
+15%
|
0.26
+13%
|
0.29
+12%
|
0.3
+3%
|
0.28
-7%
|
0.25
-11%
|
0.18
-28%
|
0.16
-11%
|
0.12
-25%
|
0.13
+8%
|
0.11
-15%
|
0.11
N/A
|
0.17
+55%
|
0.21
+24%
|
0.29
+38%
|
0.3
+3%
|
0.3
N/A
|
0.29
-3%
|
0.25
-14%
|
0.26
+4%
|
0.29
+12%
|
0.33
+14%
|
0.29
-12%
|
0.3
+3%
|
0.28
-7%
|
0.25
-11%
|
0.31
+24%
|
0.3
-3%
|
0.29
-3%
|
0.28
-3%
|
0.2
-29%
|
0.16
-20%
|
0.12
-25%
|
0.15
+25%
|
0.14
-7%
|
0.17
+21%
|
0.21
+24%
|
0.17
-19%
|
0.19
+12%
|
0.18
-5%
|
0.19
+6%
|
0.19
N/A
|
0.21
+11%
|
0.23
+10%
|
0.21
-9%
|
0.21
N/A
|
0.23
+10%
|
0.19
-17%
|
0.18
-5%
|
0.17
-6%
|
-1.52
N/A
|
-1.51
+1%
|
-1.54
-2%
|
-1.6
-4%
|
|