Wuhan LinControl Automotive Electronics Co Ltd
SSE:688667
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wuhan LinControl Automotive Electronics Co Ltd
SSE:688667
|
CN |
|
Nippon Prologis REIT Inc
TSE:3283
|
JP |
Income Statement
Earnings Waterfall
Wuhan LinControl Automotive Electronics Co Ltd
Income Statement
Wuhan LinControl Automotive Electronics Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
4
|
4
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
962
N/A
|
866
-10%
|
848
-2%
|
835
-2%
|
806
-3%
|
771
-4%
|
767
-1%
|
712
-7%
|
773
+9%
|
823
+6%
|
881
+7%
|
1 008
+14%
|
1 033
+2%
|
1 073
+4%
|
1 139
+6%
|
1 196
+5%
|
1 251
+5%
|
1 291
+3%
|
1 255
-3%
|
1 194
-5%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(653)
|
(602)
|
(586)
|
(578)
|
(547)
|
(488)
|
(493)
|
(461)
|
(529)
|
(598)
|
(644)
|
(757)
|
(775)
|
(820)
|
(891)
|
(988)
|
(1 023)
|
(1 050)
|
(999)
|
(898)
|
|
| Gross Profit |
309
N/A
|
264
-15%
|
262
-1%
|
257
-2%
|
259
+1%
|
283
+9%
|
274
-3%
|
251
-8%
|
244
-3%
|
225
-8%
|
237
+5%
|
251
+6%
|
258
+3%
|
253
-2%
|
248
-2%
|
207
-16%
|
228
+10%
|
241
+6%
|
256
+6%
|
295
+15%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(87)
|
(83)
|
(89)
|
(132)
|
(162)
|
(212)
|
(252)
|
(216)
|
(235)
|
(211)
|
(199)
|
(221)
|
(238)
|
(243)
|
(251)
|
(208)
|
(213)
|
(212)
|
(192)
|
(167)
|
|
| Selling, General & Administrative |
(45)
|
(44)
|
(40)
|
(53)
|
(53)
|
(58)
|
(65)
|
(59)
|
(62)
|
(63)
|
(65)
|
(78)
|
(74)
|
(76)
|
(78)
|
(58)
|
(64)
|
(64)
|
(56)
|
(60)
|
|
| Research & Development |
(61)
|
(59)
|
(71)
|
(96)
|
(131)
|
(172)
|
(200)
|
(159)
|
(183)
|
(160)
|
(144)
|
(153)
|
(172)
|
(179)
|
(182)
|
(145)
|
(142)
|
(136)
|
(124)
|
(107)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(17)
|
|
| Other Operating Expenses |
19
|
20
|
22
|
25
|
23
|
18
|
12
|
14
|
10
|
12
|
10
|
27
|
8
|
13
|
10
|
14
|
(7)
|
(12)
|
(12)
|
16
|
|
| Operating Income |
222
N/A
|
181
-18%
|
173
-5%
|
125
-28%
|
97
-22%
|
71
-27%
|
21
-70%
|
35
+61%
|
9
-73%
|
14
+53%
|
38
+164%
|
30
-20%
|
20
-35%
|
10
-51%
|
(3)
N/A
|
(1)
+63%
|
15
N/A
|
30
+97%
|
63
+115%
|
128
+102%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(5)
|
4
|
11
|
19
|
25
|
24
|
23
|
21
|
19
|
17
|
14
|
11
|
10
|
9
|
8
|
9
|
10
|
10
|
12
|
12
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
1
|
5
|
5
|
4
|
7
|
3
|
3
|
6
|
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
|
| Pre-Tax Income |
218
N/A
|
189
-13%
|
188
0%
|
148
-22%
|
129
-13%
|
98
-24%
|
47
-52%
|
61
+31%
|
31
-49%
|
34
+10%
|
55
+62%
|
40
-27%
|
28
-31%
|
17
-40%
|
3
-79%
|
9
+163%
|
26
+188%
|
41
+59%
|
76
+85%
|
136
+78%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(26)
|
(20)
|
(19)
|
(10)
|
(6)
|
(0)
|
10
|
6
|
10
|
5
|
0
|
9
|
8
|
9
|
12
|
7
|
7
|
10
|
6
|
(0)
|
|
| Income from Continuing Operations |
192
|
169
|
169
|
138
|
123
|
98
|
57
|
67
|
41
|
39
|
55
|
49
|
36
|
26
|
15
|
16
|
33
|
52
|
82
|
136
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
192
N/A
|
169
-12%
|
169
+0%
|
138
-19%
|
123
-11%
|
98
-20%
|
57
-42%
|
67
+18%
|
41
-39%
|
39
-5%
|
55
+42%
|
49
-11%
|
36
-27%
|
26
-28%
|
15
-41%
|
16
+4%
|
33
+107%
|
52
+56%
|
83
+60%
|
136
+64%
|
|
| EPS (Diluted) |
4.96
N/A
|
3.27
-34%
|
6.58
+101%
|
2.82
-57%
|
2.38
-16%
|
1.82
-24%
|
1.1
-40%
|
1.29
+17%
|
0.77
-40%
|
0.75
-3%
|
1.07
+43%
|
0.95
-11%
|
0.69
-27%
|
0.5
-28%
|
0.3
-40%
|
0.31
+3%
|
0.64
+106%
|
1
+56%
|
1.59
+59%
|
2.6
+64%
|
|