Guangdong Topstar Technology Co Ltd
SZSE:300607
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Guangdong Topstar Technology Co Ltd
SZSE:300607
|
CN |
|
Probe Metals Inc
XTSX:PRB
|
CA |
|
Sunflag Iron and Steel Co Ltd
NSE:SUNFLAG
|
IN |
|
Kodiak Copper Corp
XTSX:KDK
|
CA |
|
H
|
Hanjia Design Croup Co Ltd
SZSE:300746
|
CN |
|
Balrampur Chini Mills Ltd
NSE:BALRAMCHIN
|
IN |
|
B
|
Brain+ A/S
CSE:BRAINP
|
DK |
|
Efuel EFN Corp
OTC:EFLN
|
US |
|
BCM Resources Corp
XTSX:B
|
CA |
|
ASX Ltd
ASX:ASX
|
AU |
|
P
|
Promotora de Informaciones SA
SWB:PZ41
|
ES |
|
Full House Resorts Inc
NASDAQ:FLL
|
US |
Income Statement
Earnings Waterfall
Guangdong Topstar Technology Co Ltd
Income Statement
Guangdong Topstar Technology Co Ltd
| 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 |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
10
|
13
|
13
|
14
|
13
|
13
|
11
|
9
|
8
|
14
|
19
|
29
|
37
|
41
|
46
|
55
|
59
|
61
|
64
|
57
|
58
|
57
|
55
|
59
|
51
|
0
|
0
|
|
| Revenue |
433
N/A
|
524
+21%
|
596
+14%
|
686
+15%
|
764
+11%
|
806
+5%
|
969
+20%
|
1 108
+14%
|
1 198
+8%
|
1 342
+12%
|
1 401
+4%
|
1 437
+3%
|
1 660
+16%
|
1 887
+14%
|
2 437
+29%
|
2 601
+7%
|
2 755
+6%
|
2 997
+9%
|
2 807
-6%
|
3 015
+7%
|
3 293
+9%
|
3 431
+4%
|
3 781
+10%
|
4 292
+14%
|
4 984
+16%
|
4 854
-3%
|
5 044
+4%
|
4 932
-2%
|
4 553
-8%
|
4 754
+4%
|
4 173
-12%
|
3 550
-15%
|
2 872
-19%
|
2 233
-22%
|
2 234
+0%
|
2 324
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(256)
|
(314)
|
(353)
|
(418)
|
(487)
|
(512)
|
(651)
|
(738)
|
(770)
|
(891)
|
(907)
|
(916)
|
(1 100)
|
(1 175)
|
(1 316)
|
(1 369)
|
(1 419)
|
(1 695)
|
(1 859)
|
(2 157)
|
(2 562)
|
(2 637)
|
(2 973)
|
(3 431)
|
(4 141)
|
(4 008)
|
(4 128)
|
(4 007)
|
(3 743)
|
(3 921)
|
(3 483)
|
(2 957)
|
(2 488)
|
(1 887)
|
(1 828)
|
(1 898)
|
|
| Gross Profit |
178
N/A
|
210
+18%
|
243
+16%
|
268
+10%
|
278
+4%
|
294
+6%
|
317
+8%
|
370
+16%
|
428
+16%
|
451
+5%
|
494
+10%
|
520
+5%
|
561
+8%
|
712
+27%
|
1 121
+58%
|
1 232
+10%
|
1 337
+8%
|
1 302
-3%
|
948
-27%
|
858
-10%
|
731
-15%
|
793
+9%
|
808
+2%
|
861
+7%
|
843
-2%
|
846
+0%
|
916
+8%
|
925
+1%
|
809
-13%
|
834
+3%
|
691
-17%
|
593
-14%
|
383
-35%
|
346
-10%
|
406
+17%
|
427
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(109)
|
(121)
|
(135)
|
(126)
|
(130)
|
(134)
|
(143)
|
(184)
|
(227)
|
(238)
|
(275)
|
(297)
|
(323)
|
(346)
|
(540)
|
(586)
|
(695)
|
(797)
|
(677)
|
(722)
|
(613)
|
(757)
|
(750)
|
(765)
|
(635)
|
(689)
|
(707)
|
(681)
|
(622)
|
(640)
|
(596)
|
(597)
|
(569)
|
(595)
|
(621)
|
(599)
|
|
| Selling, General & Administrative |
(89)
|
(111)
|
(128)
|
(143)
|
(121)
|
(163)
|
(178)
|
(189)
|
(193)
|
(200)
|
(215)
|
(226)
|
(250)
|
(269)
|
(416)
|
(443)
|
(547)
|
(570)
|
(477)
|
(515)
|
(477)
|
(491)
|
(485)
|
(491)
|
(499)
|
(505)
|
(516)
|
(498)
|
(483)
|
(447)
|
(410)
|
(411)
|
(447)
|
(392)
|
(438)
|
(447)
|
|
| Research & Development |
(20)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
(11)
|
(60)
|
(45)
|
(64)
|
(71)
|
(69)
|
(73)
|
(117)
|
(146)
|
(159)
|
(170)
|
(139)
|
(126)
|
(140)
|
(138)
|
(136)
|
(134)
|
(127)
|
(132)
|
(140)
|
(142)
|
(135)
|
(142)
|
(130)
|
(127)
|
(106)
|
(107)
|
(112)
|
(110)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
(10)
|
(7)
|
17
|
28
|
28
|
34
|
16
|
32
|
8
|
4
|
(2)
|
7
|
(5)
|
(7)
|
4
|
24
|
(57)
|
(61)
|
(80)
|
26
|
(127)
|
(129)
|
(140)
|
16
|
(53)
|
(51)
|
(41)
|
28
|
(51)
|
(56)
|
(59)
|
21
|
(96)
|
(71)
|
(42)
|
|
| Operating Income |
69
N/A
|
89
+29%
|
109
+23%
|
142
+31%
|
148
+4%
|
160
+8%
|
174
+9%
|
186
+7%
|
201
+8%
|
213
+6%
|
219
+3%
|
223
+2%
|
238
+7%
|
365
+54%
|
581
+59%
|
647
+11%
|
642
-1%
|
505
-21%
|
271
-46%
|
136
-50%
|
118
-13%
|
36
-69%
|
58
+60%
|
96
+65%
|
208
+116%
|
157
-25%
|
209
+33%
|
244
+17%
|
187
-23%
|
193
+3%
|
95
-51%
|
(3)
N/A
|
(185)
-5 661%
|
(249)
-34%
|
(215)
+14%
|
(172)
+20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
5
|
5
|
7
|
8
|
10
|
7
|
3
|
(4)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
4
|
12
|
23
|
36
|
22
|
22
|
5
|
(11)
|
2
|
(7)
|
(15)
|
(19)
|
(34)
|
(43)
|
(40)
|
(41)
|
(43)
|
(42)
|
(38)
|
(30)
|
(23)
|
(12)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(59)
|
0
|
(8)
|
(7)
|
(48)
|
1
|
1
|
1
|
(1)
|
1
|
1
|
0
|
(21)
|
0
|
0
|
(0)
|
(21)
|
1
|
2
|
2
|
|
| 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
|
|
| Total Other Income |
18
|
19
|
5
|
6
|
2
|
1
|
0
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
6
|
3
|
3
|
(3)
|
(2)
|
4
|
3
|
(0)
|
0
|
1
|
(1)
|
4
|
3
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(5)
|
(5)
|
(6)
|
|
| Pre-Tax Income |
90
N/A
|
113
+25%
|
119
+5%
|
154
+30%
|
158
+2%
|
171
+8%
|
181
+6%
|
187
+3%
|
197
+5%
|
203
+3%
|
210
+3%
|
213
+2%
|
221
+4%
|
356
+61%
|
590
+66%
|
664
+12%
|
609
-8%
|
544
-11%
|
283
-48%
|
148
-48%
|
79
-47%
|
30
-62%
|
61
+106%
|
90
+47%
|
192
+113%
|
138
-28%
|
180
+30%
|
204
+14%
|
124
-39%
|
151
+21%
|
49
-68%
|
(50)
N/A
|
(247)
-396%
|
(283)
-15%
|
(241)
+15%
|
(187)
+22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(16)
|
(16)
|
(20)
|
(20)
|
(21)
|
(22)
|
(25)
|
(27)
|
(29)
|
(30)
|
(28)
|
(33)
|
(53)
|
(88)
|
(100)
|
(95)
|
(90)
|
(39)
|
(20)
|
(11)
|
(1)
|
(17)
|
(13)
|
(24)
|
(13)
|
(29)
|
(45)
|
(18)
|
(29)
|
2
|
27
|
8
|
16
|
2
|
(7)
|
|
| Income from Continuing Operations |
78
|
96
|
102
|
134
|
137
|
150
|
159
|
162
|
170
|
175
|
180
|
185
|
188
|
304
|
503
|
564
|
514
|
454
|
243
|
127
|
68
|
29
|
44
|
77
|
168
|
125
|
150
|
160
|
106
|
122
|
50
|
(23)
|
(239)
|
(268)
|
(239)
|
(195)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
6
|
4
|
4
|
7
|
(3)
|
(2)
|
(4)
|
(4)
|
(9)
|
(8)
|
(9)
|
(11)
|
(18)
|
(16)
|
(11)
|
(8)
|
(6)
|
(4)
|
(13)
|
(10)
|
|
| Net Income (Common) |
78
N/A
|
96
+24%
|
102
+6%
|
134
+31%
|
138
+3%
|
150
+9%
|
160
+6%
|
163
+2%
|
172
+5%
|
177
+3%
|
181
+2%
|
186
+3%
|
187
+0%
|
302
+62%
|
501
+66%
|
561
+12%
|
520
-7%
|
458
-12%
|
247
-46%
|
134
-46%
|
65
-51%
|
27
-58%
|
40
+46%
|
73
+84%
|
160
+119%
|
118
-26%
|
142
+20%
|
148
+5%
|
88
-41%
|
106
+20%
|
39
-63%
|
(32)
N/A
|
(245)
-673%
|
(271)
-11%
|
(252)
+7%
|
(205)
+19%
|
|
| EPS (Diluted) |
0.44
N/A
|
0.48
+9%
|
0.38
-21%
|
0.57
+50%
|
0.74
+30%
|
0.63
-15%
|
0.67
+6%
|
0.69
+3%
|
0.73
+6%
|
0.74
+1%
|
0.76
+3%
|
0.78
+3%
|
0.78
N/A
|
1.12
+44%
|
1.89
+69%
|
2.77
+47%
|
1.94
-30%
|
1.73
-11%
|
0.58
-66%
|
0.3
-48%
|
0.15
-50%
|
0.08
-47%
|
0.11
+38%
|
0.19
+73%
|
0.37
+95%
|
0.27
-27%
|
0.33
+22%
|
0.34
+3%
|
0.21
-38%
|
0.25
+19%
|
0.08
-68%
|
-0.08
N/A
|
-0.57
-612%
|
-0.56
+2%
|
-0.52
+7%
|
-0.42
+19%
|
|