Guangzhou Lingwe Technology Co Ltd
SZSE:301373
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Guangzhou Lingwe Technology Co Ltd
SZSE:301373
|
CN |
Income Statement
Earnings Waterfall
Guangzhou Lingwe Technology Co Ltd
Income Statement
Guangzhou Lingwe Technology Co Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
425
N/A
|
457
+8%
|
466
+2%
|
468
+0%
|
468
0%
|
460
-2%
|
479
+4%
|
487
+2%
|
491
+1%
|
502
+2%
|
500
0%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(263)
|
(280)
|
(275)
|
(271)
|
(266)
|
(257)
|
(265)
|
(278)
|
(279)
|
(283)
|
(276)
|
|
| Gross Profit |
161
N/A
|
177
+10%
|
191
+8%
|
197
+3%
|
202
+2%
|
203
+0%
|
214
+6%
|
210
-2%
|
212
+1%
|
219
+3%
|
225
+3%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(60)
|
(65)
|
(71)
|
(70)
|
(72)
|
(72)
|
(77)
|
(72)
|
(68)
|
(72)
|
(81)
|
|
| Selling, General & Administrative |
(45)
|
(46)
|
(46)
|
(47)
|
(47)
|
(48)
|
(46)
|
(51)
|
(52)
|
(55)
|
(50)
|
|
| Research & Development |
(17)
|
(20)
|
(22)
|
(27)
|
(29)
|
(29)
|
(23)
|
(25)
|
(25)
|
(27)
|
(27)
|
|
| Depreciation & Amortization |
0
|
0
|
(5)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
|
| Other Operating Expenses |
1
|
2
|
3
|
4
|
5
|
5
|
4
|
4
|
9
|
10
|
6
|
|
| Operating Income |
101
N/A
|
112
+11%
|
121
+8%
|
127
+5%
|
130
+2%
|
131
+0%
|
137
+5%
|
138
+1%
|
144
+5%
|
147
+2%
|
143
-3%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
16
|
19
|
27
|
29
|
29
|
27
|
28
|
30
|
27
|
28
|
20
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
119
N/A
|
133
+12%
|
150
+13%
|
156
+4%
|
158
+2%
|
157
-1%
|
165
+5%
|
168
+2%
|
171
+2%
|
175
+2%
|
164
-7%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(18)
|
(21)
|
(25)
|
(26)
|
(27)
|
(26)
|
(30)
|
(31)
|
(32)
|
(33)
|
(26)
|
|
| Income from Continuing Operations |
101
|
112
|
125
|
130
|
132
|
131
|
135
|
137
|
139
|
143
|
137
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
101
N/A
|
112
+11%
|
125
+11%
|
129
+4%
|
132
+2%
|
131
-1%
|
135
+3%
|
137
+1%
|
139
+2%
|
143
+3%
|
137
-4%
|
|
| EPS (Diluted) |
0.93
N/A
|
1.03
+11%
|
1.15
+12%
|
1.19
+3%
|
1.21
+2%
|
1.2
-1%
|
1.24
+3%
|
1.26
+2%
|
1.28
+2%
|
1.32
+3%
|
1.27
-4%
|
|