United Faith Auto Engineering Co Ltd
SZSE:301112
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U
|
United Faith Auto Engineering Co Ltd
SZSE:301112
|
CN |
|
Novozymes A/S
CSE:NZYM B
|
DK |
Income Statement
Earnings Waterfall
United Faith Auto Engineering Co Ltd
Income Statement
United Faith Auto Engineering Co Ltd
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
|
| Revenue |
517
N/A
|
601
+16%
|
536
-11%
|
515
-4%
|
550
+7%
|
502
-9%
|
521
+4%
|
508
-2%
|
498
-2%
|
444
-11%
|
394
-11%
|
561
+42%
|
666
+19%
|
685
+3%
|
703
+3%
|
527
-25%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(366)
|
(442)
|
(388)
|
(372)
|
(400)
|
(372)
|
(386)
|
(378)
|
(386)
|
(342)
|
(312)
|
(469)
|
(570)
|
(584)
|
(602)
|
(443)
|
|
| Gross Profit |
151
N/A
|
159
+5%
|
147
-7%
|
143
-3%
|
150
+5%
|
130
-13%
|
135
+4%
|
131
-3%
|
112
-14%
|
102
-9%
|
83
-19%
|
92
+11%
|
96
+4%
|
101
+6%
|
101
0%
|
85
-16%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(61)
|
(41)
|
(47)
|
(68)
|
(77)
|
(81)
|
(85)
|
(85)
|
(87)
|
(89)
|
(98)
|
(98)
|
(79)
|
(89)
|
(96)
|
(104)
|
|
| Selling, General & Administrative |
(43)
|
(43)
|
(44)
|
(48)
|
(55)
|
(59)
|
(64)
|
(65)
|
(65)
|
(65)
|
(63)
|
(63)
|
(55)
|
(61)
|
(64)
|
(71)
|
|
| Research & Development |
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(20)
|
(21)
|
(23)
|
(23)
|
(19)
|
(19)
|
(17)
|
(16)
|
|
| Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
19
|
15
|
0
|
1
|
(0)
|
0
|
1
|
2
|
(2)
|
(12)
|
(12)
|
2
|
(10)
|
(15)
|
(17)
|
|
| Operating Income |
90
N/A
|
118
+31%
|
101
-15%
|
75
-25%
|
74
-2%
|
50
-33%
|
50
+0%
|
45
-9%
|
25
-44%
|
14
-46%
|
(15)
N/A
|
(6)
+61%
|
16
N/A
|
12
-24%
|
5
-58%
|
(19)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
4
|
2
|
(2)
|
(2)
|
7
|
15
|
15
|
13
|
12
|
(2)
|
(2)
|
12
|
(3)
|
11
|
22
|
8
|
|
| Non-Reccuring Items |
3
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
0
|
0
|
3
|
3
|
3
|
14
|
12
|
8
|
6
|
(5)
|
(7)
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
99
N/A
|
121
+22%
|
99
-18%
|
77
-22%
|
84
+9%
|
67
-20%
|
79
+17%
|
71
-9%
|
45
-37%
|
18
-60%
|
(23)
N/A
|
(0)
+98%
|
7
N/A
|
24
+244%
|
28
+16%
|
(10)
N/A
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(17)
|
(26)
|
(20)
|
(20)
|
(17)
|
(7)
|
(13)
|
(12)
|
(5)
|
(4)
|
4
|
(1)
|
(14)
|
(14)
|
(17)
|
(10)
|
|
| Income from Continuing Operations |
82
|
95
|
78
|
57
|
67
|
61
|
66
|
60
|
39
|
13
|
(18)
|
(2)
|
(7)
|
10
|
11
|
(21)
|
|
| Income to Minority Interest |
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
4
|
8
|
10
|
12
|
14
|
21
|
21
|
|
| Net Income (Common) |
81
N/A
|
92
+14%
|
76
-17%
|
55
-27%
|
65
+17%
|
60
-8%
|
66
+9%
|
60
-9%
|
42
-29%
|
18
-58%
|
(11)
N/A
|
8
N/A
|
5
-39%
|
24
+382%
|
31
+31%
|
(0)
N/A
|
|
| EPS (Diluted) |
0.73
N/A
|
0.83
+14%
|
0.69
-17%
|
0.5
-28%
|
0.59
+18%
|
0.54
-8%
|
0.6
+11%
|
0.54
-10%
|
0.38
-30%
|
0.16
-58%
|
-0.1
N/A
|
0.07
N/A
|
0.04
-43%
|
0.22
+450%
|
0.28
+27%
|
0
N/A
|
|