Jiangsu Yangdian Science & Technology Co Ltd
SZSE:301012
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangsu Yangdian Science & Technology Co Ltd
SZSE:301012
|
CN |
|
Deutsche Wohnen SE
XETRA:DWNI
|
DE |
|
CHENG DE LOLO Co Ltd
SZSE:000848
|
CN |
Income Statement
Earnings Waterfall
Jiangsu Yangdian Science & Technology Co Ltd
Income Statement
Jiangsu Yangdian Science & Technology Co Ltd
| 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 |
5
|
2
|
2
|
2
|
3
|
0
|
0
|
3
|
8
|
5
|
7
|
5
|
5
|
0
|
0
|
2
|
5
|
6
|
0
|
0
|
|
| Revenue |
438
N/A
|
469
+7%
|
472
+1%
|
485
+3%
|
512
+5%
|
616
+20%
|
696
+13%
|
687
-1%
|
635
-8%
|
521
-18%
|
357
-31%
|
400
+12%
|
575
+44%
|
731
+27%
|
994
+36%
|
1 163
+17%
|
1 333
+15%
|
1 427
+7%
|
1 417
-1%
|
1 411
0%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(337)
|
(365)
|
(366)
|
(387)
|
(408)
|
(492)
|
(555)
|
(539)
|
(505)
|
(423)
|
(301)
|
(349)
|
(503)
|
(642)
|
(858)
|
(1 012)
|
(1 156)
|
(1 253)
|
(1 268)
|
(1 259)
|
|
| Gross Profit |
101
N/A
|
105
+3%
|
107
+2%
|
98
-8%
|
104
+6%
|
124
+20%
|
140
+13%
|
148
+6%
|
130
-12%
|
99
-24%
|
56
-43%
|
51
-10%
|
72
+42%
|
89
+24%
|
137
+54%
|
151
+10%
|
177
+17%
|
174
-2%
|
150
-14%
|
152
+2%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(41)
|
(40)
|
(45)
|
(37)
|
(42)
|
(43)
|
(44)
|
(50)
|
(47)
|
(42)
|
(38)
|
(42)
|
(66)
|
(72)
|
(84)
|
(89)
|
(95)
|
(87)
|
(90)
|
(89)
|
|
| Selling, General & Administrative |
(26)
|
(25)
|
(30)
|
(27)
|
(30)
|
(29)
|
(28)
|
(27)
|
(24)
|
(25)
|
(24)
|
(32)
|
(42)
|
(48)
|
(63)
|
(65)
|
(69)
|
(70)
|
(63)
|
(66)
|
|
| Research & Development |
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(21)
|
(26)
|
(27)
|
(26)
|
(23)
|
(17)
|
(15)
|
(19)
|
(24)
|
(26)
|
(28)
|
(28)
|
(24)
|
(29)
|
(29)
|
|
| Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
2
|
1
|
1
|
6
|
7
|
7
|
9
|
4
|
7
|
6
|
3
|
5
|
2
|
(0)
|
5
|
4
|
8
|
8
|
3
|
6
|
|
| Operating Income |
61
N/A
|
64
+6%
|
62
-4%
|
61
0%
|
62
+1%
|
81
+31%
|
96
+18%
|
98
+2%
|
83
-15%
|
57
-31%
|
19
-67%
|
9
-53%
|
6
-32%
|
17
+190%
|
53
+209%
|
62
+18%
|
82
+31%
|
87
+7%
|
60
-31%
|
63
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(4)
|
0
|
2
|
4
|
3
|
1
|
(1)
|
0
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
56
N/A
|
60
+7%
|
57
-5%
|
57
+1%
|
59
+3%
|
76
+30%
|
89
+17%
|
86
-3%
|
72
-16%
|
46
-37%
|
8
-82%
|
5
-41%
|
6
+22%
|
19
+231%
|
57
+199%
|
66
+15%
|
82
+26%
|
86
+5%
|
60
-31%
|
61
+2%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(10)
|
(6)
|
(3)
|
1
|
3
|
1
|
(0)
|
(7)
|
(8)
|
(12)
|
(14)
|
(8)
|
(10)
|
|
| Income from Continuing Operations |
49
|
52
|
50
|
50
|
52
|
67
|
78
|
76
|
66
|
42
|
9
|
7
|
7
|
19
|
51
|
57
|
70
|
73
|
52
|
52
|
|
| Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
49
N/A
|
52
+5%
|
50
-4%
|
50
+1%
|
52
+3%
|
67
+30%
|
78
+16%
|
76
-3%
|
66
-13%
|
42
-36%
|
9
-78%
|
7
-22%
|
7
-6%
|
19
+180%
|
51
+168%
|
58
+14%
|
70
+22%
|
73
+3%
|
52
-29%
|
51
0%
|
|
| EPS (Diluted) |
0.29
N/A
|
0.31
+7%
|
0.3
-3%
|
0.3
N/A
|
0.35
+17%
|
0.4
+14%
|
0.47
+17%
|
0.46
-2%
|
0.4
-13%
|
0.25
-38%
|
0.05
-80%
|
0.04
-20%
|
0.03
-25%
|
0.09
+200%
|
0.25
+178%
|
0.29
+16%
|
0.36
+24%
|
0.36
N/A
|
0.26
-28%
|
0.26
N/A
|
|