Wuxi Lihu Corporation Limited
SZSE:300694
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wuxi Lihu Corporation Limited
SZSE:300694
|
CN |
|
S
|
Sanbo Hospital Management Group Ltd
SZSE:301293
|
CN |
|
Shenzhen Zqgame Co Ltd
SZSE:300052
|
CN |
|
Gfinity PLC
LSE:GFIN
|
UK |
|
N
|
New Horizon Aircraft Ltd
NASDAQ:HOVR
|
CA |
|
C
|
Cam Resources Bhd
KLSE:CAMRES
|
MY |
Income Statement
Earnings Waterfall
Wuxi Lihu Corporation Limited
Income Statement
Wuxi Lihu Corporation Limited
| 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
|
24
|
6
|
11
|
16
|
20
|
18
|
16
|
13
|
10
|
9
|
7
|
8
|
9
|
9
|
10
|
11
|
12
|
14
|
14
|
14
|
13
|
13
|
13
|
12
|
12
|
11
|
0
|
0
|
|
| Revenue |
1 035
N/A
|
1 120
+8%
|
1 169
+4%
|
1 163
0%
|
1 177
+1%
|
1 207
+3%
|
1 191
-1%
|
1 083
-9%
|
1 103
+2%
|
1 079
-2%
|
1 152
+7%
|
1 321
+15%
|
1 355
+3%
|
1 394
+3%
|
1 421
+2%
|
1 379
-3%
|
1 466
+6%
|
1 484
+1%
|
1 490
+0%
|
1 618
+9%
|
1 604
-1%
|
1 601
0%
|
1 625
+1%
|
1 586
-2%
|
1 565
-1%
|
1 522
-3%
|
1 442
-5%
|
1 411
-2%
|
1 395
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(762)
|
(841)
|
(886)
|
(889)
|
(893)
|
(911)
|
(893)
|
(819)
|
(849)
|
(865)
|
(947)
|
(1 106)
|
(1 157)
|
(1 251)
|
(1 272)
|
(1 241)
|
(1 302)
|
(1 276)
|
(1 288)
|
(1 375)
|
(1 358)
|
(1 360)
|
(1 372)
|
(1 351)
|
(1 356)
|
(1 324)
|
(1 246)
|
(1 223)
|
(1 204)
|
|
| Gross Profit |
273
N/A
|
279
+2%
|
283
+2%
|
275
-3%
|
284
+3%
|
296
+4%
|
297
+0%
|
265
-11%
|
254
-4%
|
215
-15%
|
205
-5%
|
215
+5%
|
199
-8%
|
143
-28%
|
150
+4%
|
138
-8%
|
164
+19%
|
208
+27%
|
202
-3%
|
243
+20%
|
246
+1%
|
241
-2%
|
253
+5%
|
235
-7%
|
208
-11%
|
198
-5%
|
195
-1%
|
188
-4%
|
191
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(126)
|
(157)
|
(154)
|
(153)
|
(160)
|
(164)
|
(167)
|
(162)
|
(163)
|
(150)
|
(161)
|
(169)
|
(175)
|
(152)
|
(157)
|
(148)
|
(153)
|
(155)
|
(139)
|
(162)
|
(159)
|
(163)
|
(166)
|
(159)
|
(144)
|
(150)
|
(158)
|
(156)
|
(165)
|
|
| Selling, General & Administrative |
(81)
|
(114)
|
(106)
|
(106)
|
(106)
|
(111)
|
(109)
|
(101)
|
(105)
|
(103)
|
(109)
|
(114)
|
(109)
|
(85)
|
(86)
|
(76)
|
(81)
|
(84)
|
(78)
|
(103)
|
(101)
|
(88)
|
(93)
|
(81)
|
(72)
|
(82)
|
(70)
|
(68)
|
(70)
|
|
| Research & Development |
(43)
|
(41)
|
(46)
|
(47)
|
(51)
|
(50)
|
(55)
|
(54)
|
(54)
|
(47)
|
(54)
|
(58)
|
(60)
|
(57)
|
(63)
|
(64)
|
(65)
|
(58)
|
(62)
|
(65)
|
(69)
|
(63)
|
(70)
|
(70)
|
(61)
|
(58)
|
(61)
|
(57)
|
(60)
|
|
| Depreciation & Amortization |
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
5
|
(2)
|
(0)
|
(3)
|
6
|
(2)
|
(7)
|
(4)
|
12
|
2
|
2
|
(6)
|
2
|
(8)
|
(8)
|
(7)
|
2
|
2
|
6
|
11
|
2
|
(3)
|
(9)
|
(11)
|
5
|
(27)
|
(31)
|
(34)
|
|
| Operating Income |
147
N/A
|
121
-17%
|
129
+7%
|
122
-6%
|
124
+2%
|
132
+6%
|
130
-1%
|
103
-21%
|
90
-12%
|
64
-29%
|
44
-32%
|
46
+6%
|
23
-49%
|
(9)
N/A
|
(7)
+19%
|
(10)
-40%
|
10
N/A
|
53
+413%
|
64
+19%
|
81
+27%
|
88
+8%
|
79
-10%
|
86
+10%
|
76
-12%
|
64
-16%
|
48
-25%
|
38
-22%
|
32
-14%
|
26
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(20)
|
(22)
|
(16)
|
(10)
|
(7)
|
(4)
|
(7)
|
(14)
|
(8)
|
(14)
|
(13)
|
(14)
|
(8)
|
(13)
|
(9)
|
(0)
|
(3)
|
(13)
|
(6)
|
(13)
|
(4)
|
2
|
(5)
|
(12)
|
8
|
(0)
|
(3)
|
5
|
|
| Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(2)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
|
| Total Other Income |
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
127
N/A
|
100
-21%
|
107
+6%
|
105
-2%
|
114
+9%
|
121
+6%
|
123
+2%
|
93
-25%
|
73
-22%
|
56
-23%
|
29
-48%
|
29
+1%
|
6
-80%
|
(20)
N/A
|
(23)
-16%
|
(19)
+15%
|
10
N/A
|
48
+386%
|
48
+1%
|
67
+38%
|
67
+0%
|
69
+3%
|
81
+18%
|
67
-17%
|
48
-29%
|
52
+9%
|
35
-33%
|
28
-19%
|
29
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(20)
|
(25)
|
(22)
|
(25)
|
(15)
|
(11)
|
(9)
|
(6)
|
(10)
|
(8)
|
(6)
|
(3)
|
1
|
1
|
2
|
2
|
(1)
|
(0)
|
0
|
1
|
(2)
|
(2)
|
1
|
1
|
2
|
3
|
1
|
2
|
|
| Income from Continuing Operations |
108
|
80
|
82
|
83
|
89
|
106
|
113
|
84
|
67
|
46
|
22
|
23
|
3
|
(19)
|
(21)
|
(18)
|
11
|
47
|
48
|
67
|
68
|
67
|
79
|
68
|
49
|
54
|
38
|
29
|
31
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
108
N/A
|
80
-26%
|
82
+3%
|
83
+1%
|
89
+8%
|
106
+19%
|
113
+6%
|
84
-26%
|
67
-20%
|
46
-31%
|
22
-52%
|
23
+5%
|
3
-87%
|
(19)
N/A
|
(21)
-13%
|
(18)
+18%
|
12
N/A
|
48
+308%
|
49
+2%
|
68
+39%
|
69
+2%
|
68
-2%
|
81
+19%
|
69
-14%
|
50
-28%
|
56
+11%
|
39
-30%
|
30
-23%
|
31
+4%
|
|
| EPS (Diluted) |
0.66
N/A
|
0.47
-29%
|
0.38
-19%
|
0.38
N/A
|
0.41
+8%
|
0.49
+20%
|
0.52
+6%
|
0.38
-27%
|
0.31
-18%
|
0.21
-32%
|
0.11
-48%
|
0.12
+9%
|
0.02
-83%
|
-0.09
N/A
|
-0.1
-11%
|
-0.09
+10%
|
0.05
N/A
|
0.22
+340%
|
0.23
+5%
|
0.31
+35%
|
0.32
+3%
|
0.31
-3%
|
0.37
+19%
|
0.32
-14%
|
0.23
-28%
|
0.26
+13%
|
0.18
-31%
|
0.14
-22%
|
0.15
+7%
|
|