Great Microwave Technology Co Ltd
SSE:688270
Income Statement
Earnings Waterfall
Great Microwave Technology Co Ltd
Income Statement
Great Microwave Technology Co Ltd
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
150
N/A
|
191
+27%
|
194
+2%
|
212
+9%
|
240
+13%
|
243
+1%
|
253
+4%
|
249
-2%
|
64
-74%
|
129
+100%
|
303
+136%
|
322
+6%
|
390
+21%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(24)
|
(22)
|
(23)
|
(21)
|
(24)
|
(29)
|
(33)
|
(35)
|
(11)
|
(23)
|
(81)
|
(77)
|
(90)
|
|
| Gross Profit |
127
N/A
|
169
+33%
|
171
+1%
|
191
+12%
|
215
+13%
|
213
-1%
|
220
+3%
|
214
-3%
|
53
-75%
|
105
+99%
|
223
+112%
|
245
+10%
|
300
+23%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(50)
|
(66)
|
(71)
|
(84)
|
(97)
|
(126)
|
(139)
|
(153)
|
(44)
|
(90)
|
(222)
|
(211)
|
(238)
|
|
| Selling, General & Administrative |
(23)
|
(29)
|
(32)
|
(38)
|
(41)
|
(48)
|
(52)
|
(56)
|
(17)
|
(36)
|
(73)
|
(75)
|
(81)
|
|
| Research & Development |
(31)
|
(37)
|
(44)
|
(52)
|
(59)
|
(75)
|
(91)
|
(102)
|
(31)
|
(58)
|
(146)
|
(144)
|
(154)
|
|
| Depreciation & Amortization |
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
|
| Other Operating Expenses |
4
|
4
|
5
|
6
|
3
|
3
|
4
|
5
|
4
|
4
|
15
|
8
|
(2)
|
|
| Operating Income |
77
N/A
|
103
+34%
|
99
-4%
|
107
+8%
|
118
+10%
|
87
-26%
|
81
-7%
|
61
-25%
|
9
-85%
|
16
+72%
|
1
-95%
|
34
+4 464%
|
62
+86%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(6)
|
(7)
|
(6)
|
(2)
|
7
|
19
|
26
|
30
|
2
|
5
|
17
|
12
|
12
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
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)
|
0
|
0
|
|
| Total Other Income |
1
|
3
|
3
|
3
|
3
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
72
N/A
|
99
+37%
|
96
-3%
|
108
+13%
|
129
+19%
|
108
-16%
|
108
+0%
|
91
-16%
|
11
-88%
|
20
+78%
|
18
-11%
|
46
+158%
|
75
+62%
|
|
| Net Income | ||||||||||||||
| Income from Continuing Operations |
72
|
99
|
96
|
108
|
129
|
108
|
108
|
91
|
11
|
20
|
18
|
46
|
75
|
|
| Net Income (Common) |
72
N/A
|
99
+37%
|
96
-3%
|
108
+13%
|
129
+19%
|
108
-16%
|
108
+0%
|
91
-16%
|
11
-88%
|
20
+78%
|
18
-11%
|
46
+158%
|
75
+62%
|
|
| EPS (Diluted) |
0.66
N/A
|
0.65
-2%
|
0.88
+35%
|
0.99
+12%
|
0.84
-15%
|
0.5
-40%
|
0.7
+40%
|
0.59
-16%
|
0.06
-90%
|
0.1
+67%
|
0.08
-20%
|
0.22
+175%
|
0.34
+55%
|
|