Suzhou Longway Electronic Machinery Co Ltd
SZSE:301202
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Suzhou Longway Electronic Machinery Co Ltd
SZSE:301202
|
CN |
|
S
|
Shandong Shuangyi Technology Co Ltd
SZSE:300690
|
CN |
|
M
|
Magni-Tech Industries Bhd
KLSE:MAGNI
|
MY |
Income Statement
Earnings Waterfall
Suzhou Longway Electronic Machinery Co Ltd
Income Statement
Suzhou Longway Electronic Machinery Co Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
8
|
9
|
8
|
6
|
5
|
4
|
4
|
5
|
0
|
0
|
|
| Revenue |
1 314
N/A
|
1 540
+17%
|
917
-40%
|
966
+5%
|
1 051
+9%
|
1 167
+11%
|
1 289
+10%
|
1 333
+3%
|
1 338
+0%
|
1 295
-3%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(1 081)
|
(1 266)
|
(732)
|
(783)
|
(855)
|
(956)
|
(1 049)
|
(1 086)
|
(1 095)
|
(1 062)
|
|
| Gross Profit |
233
N/A
|
274
+18%
|
184
-33%
|
183
0%
|
196
+7%
|
211
+7%
|
240
+14%
|
247
+3%
|
242
-2%
|
234
-4%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(128)
|
(156)
|
(110)
|
(109)
|
(118)
|
(125)
|
(150)
|
(144)
|
(143)
|
(143)
|
|
| Selling, General & Administrative |
(73)
|
(92)
|
(74)
|
(74)
|
(83)
|
(88)
|
(99)
|
(99)
|
(100)
|
(101)
|
|
| Research & Development |
(41)
|
(50)
|
(29)
|
(35)
|
(38)
|
(38)
|
(41)
|
(43)
|
(44)
|
(46)
|
|
| Depreciation & Amortization |
(13)
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(14)
|
4
|
(1)
|
3
|
2
|
1
|
(1)
|
2
|
4
|
|
| Operating Income |
105
N/A
|
118
+12%
|
74
-37%
|
74
+0%
|
78
+5%
|
86
+10%
|
90
+5%
|
103
+14%
|
99
-4%
|
91
-8%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(9)
|
(8)
|
1
|
5
|
10
|
8
|
13
|
12
|
6
|
7
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
96
N/A
|
110
+14%
|
74
-32%
|
78
+4%
|
84
+9%
|
91
+8%
|
101
+11%
|
112
+11%
|
105
-7%
|
98
-7%
|
|
| Net Income | |||||||||||
| Tax Provision |
(7)
|
(8)
|
(13)
|
(14)
|
(16)
|
(17)
|
(10)
|
(10)
|
(7)
|
(6)
|
|
| Income from Continuing Operations |
89
|
101
|
62
|
64
|
69
|
74
|
91
|
102
|
98
|
92
|
|
| Net Income (Common) |
89
N/A
|
101
+14%
|
62
-39%
|
64
+3%
|
69
+7%
|
74
+8%
|
91
+23%
|
102
+12%
|
98
-4%
|
92
-6%
|
|
| EPS (Diluted) |
0.65
N/A
|
0.74
+14%
|
0.45
-39%
|
0.47
+4%
|
0.5
+6%
|
0.54
+8%
|
0.67
+24%
|
0.59
-12%
|
0.71
+20%
|
0.67
-6%
|
|