Tianjin Meiteng Technology Co Ltd
SSE:688420
Income Statement
Earnings Waterfall
Tianjin Meiteng Technology Co Ltd
Income Statement
Tianjin Meiteng Technology Co Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
469
N/A
|
489
+4%
|
532
+9%
|
557
+5%
|
517
-7%
|
570
+10%
|
591
+4%
|
604
+2%
|
626
+4%
|
546
-13%
|
552
+1%
|
530
-4%
|
545
+3%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(218)
|
(228)
|
(259)
|
(285)
|
(274)
|
(316)
|
(337)
|
(361)
|
(382)
|
(345)
|
(338)
|
(327)
|
(339)
|
|
| Gross Profit |
251
N/A
|
261
+4%
|
273
+5%
|
272
0%
|
243
-10%
|
254
+4%
|
255
+0%
|
243
-5%
|
244
+0%
|
202
-17%
|
213
+6%
|
203
-5%
|
206
+2%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(123)
|
(125)
|
(138)
|
(174)
|
(178)
|
(195)
|
(193)
|
(183)
|
(186)
|
(185)
|
(207)
|
(211)
|
(216)
|
|
| Selling, General & Administrative |
(100)
|
(101)
|
(108)
|
(124)
|
(128)
|
(144)
|
(146)
|
(136)
|
(141)
|
(147)
|
(150)
|
(159)
|
(164)
|
|
| Research & Development |
(52)
|
(53)
|
(58)
|
(62)
|
(66)
|
(68)
|
(69)
|
(67)
|
(70)
|
(64)
|
(69)
|
(63)
|
(56)
|
|
| Depreciation & Amortization |
(2)
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
30
|
34
|
28
|
14
|
16
|
20
|
22
|
21
|
25
|
30
|
12
|
10
|
4
|
|
| Operating Income |
128
N/A
|
136
+7%
|
135
-1%
|
98
-27%
|
66
-33%
|
59
-10%
|
61
+4%
|
60
-2%
|
58
-4%
|
17
-71%
|
6
-61%
|
(9)
N/A
|
(10)
-17%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
0
|
1
|
3
|
10
|
15
|
20
|
20
|
16
|
15
|
20
|
20
|
18
|
14
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
130
N/A
|
139
+7%
|
140
+1%
|
109
-22%
|
82
-25%
|
78
-4%
|
81
+4%
|
77
-5%
|
73
-5%
|
35
-52%
|
26
-26%
|
9
-66%
|
2
-79%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(14)
|
(14)
|
(13)
|
(8)
|
(6)
|
(4)
|
(5)
|
(3)
|
1
|
4
|
8
|
7
|
7
|
|
| Income from Continuing Operations |
116
|
125
|
126
|
100
|
75
|
74
|
76
|
74
|
74
|
39
|
34
|
15
|
9
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
3
|
|
| Net Income (Common) |
116
N/A
|
125
+7%
|
126
+1%
|
100
-21%
|
75
-25%
|
74
-1%
|
77
+3%
|
76
-1%
|
76
0%
|
41
-46%
|
36
-12%
|
17
-52%
|
13
-27%
|
|
| EPS (Diluted) |
1.31
N/A
|
1.41
+8%
|
1.43
+1%
|
1.14
-20%
|
0.85
-25%
|
0.84
-1%
|
0.89
+6%
|
0.85
-4%
|
0.91
+7%
|
0.47
-48%
|
0.42
-11%
|
0.19
-55%
|
0.14
-26%
|
|