Leishen Energy Holding Co., Ltd. (LSE)
Every figure this model derived for LSE, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-09-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 170,978 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-09-30 |
| cash | 28,840,658 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2025-09-30 |
| current assets | 59,129,558 | AssetsCurrent |
2025-09-30 |
| current liabilities | 23,248,841 | LiabilitiesCurrent |
2025-09-30 |
| equity | 45,432,735 | StockholdersEquity |
2025-09-30 |
| interest expense | 71,194 | InterestExpenseNonoperating |
2025-09-30 |
| ocf | -3,522,067 | NetCashProvidedByUsedInOperatingActivities |
2025-09-30 |
| revenue | 48,335,553 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-09-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up LSE on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2.44 |
| current ratio | 2.54 |
| current ratio reported | 2.54 |
| dilution pct | 7.61 |
| ev owner earnings | -33.87 |
| ev sales | 2.59 |
| fcf margin | -7.64 |
| growth cv | 5.21 |
| interest cover | -23.4 |
| operating margin | -3.45 |
| owner earnings margin | -7.64 |
| revenue growth | -30.02 |
| revenue growth per share | -34.97 |
| roic | -7.93 |
| rule of 40 | -33.47 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
187 more elements from LSE's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 69,332,632 | 2025-09-30 | 6 | USD |
LiabilitiesAndStockholdersEquity | 69,332,632 | 2025-09-30 | 6 | USD |
CommonStockSharesAuthorized | 50,000,000 | 2025-09-30 | 7 | shares |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 45,457,500 | 2025-09-30 | 12 | USD |
CostOfRevenue | 39,809,882 | 2025-09-30 | 9 | USD |
PaymentsToAcquireShortTermInvestments | 38,356,509 | 2025-09-30 | 9 | USD |
RetainedEarningsAccumulatedDeficit | 38,207,918 | 2025-09-30 | 6 | USD |
AccountsPayableTradeCurrent | 24,220,265 | 2024-09-30 | 2 | USD |
Liabilities | 23,875,132 | 2025-09-30 | 6 | USD |
AccountsReceivableGross | 23,403,393 | 2025-09-30 | 4 | USD |
AccountsReceivableNet | 19,634,491 | 2025-09-30 | 6 | USD |
DebtInstrumentFairValue | 18,680,071 | 2025-09-30 | 6 | USD |
ShortTermInvestments | 18,680,071 | 2025-09-30 | 6 | USD |
CommonStockSharesIssued | 17,025,000 | 2025-09-30 | 9 | shares |
CommonStockSharesOutstanding | 17,025,000 | 2025-09-30 | 9 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 16,678,767 | 2025-09-30 | 9 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 16,678,767 | 2025-09-30 | 9 | shares |
AccountsReceivableNetCurrent | 15,327,945 | 2025-09-30 | 6 | USD |
MarketableSecurities | 14,446,867 | 2025-09-30 | 4 | USD |
AssetsNoncurrent | 10,203,074 | 2025-09-30 | 6 | USD |
OperatingExpenses | 10,191,624 | 2025-09-30 | 9 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 10,160,587 | 2025-09-30 | 12 | USD |
Cash | 10,159,656 | 2025-09-30 | 9 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | -10,147,447 | 2023-09-30 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | -9,202,143 | 2024-09-30 | 3 | USD |
GrossProfit | 8,525,671 | 2025-09-30 | 9 | USD |
AccountsPayableCurrent | 7,532,959 | 2025-09-30 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | 6,892,408 | 2025-09-30 | 9 | USD |
AdditionalPaidInCapitalCommonStock | 6,544,298 | 2025-09-30 | 6 | USD |
ProceedsFromOtherEquity | 5,400,000 | 2025-09-30 | 2 | USD |
ProceedsFromIssuanceInitialPublicOffering | 5,380,488 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsNet | 5,171,231 | 2025-09-30 | 6 | USD |
EquityMethodInvestments | 5,170,000 | 2025-09-12 | 6 | CNY |
GeneralAndAdministrativeExpense | 5,124,362 | 2025-09-30 | 9 | USD |
PropertyPlantAndEquipmentGross | 4,957,929 | 2025-09-30 | 6 | USD |
DeferredIncomeTaxLiabilities | 4,568,973 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | -4,408,402 | 2024-09-30 | 3 | USD |
AccountsReceivableNetNoncurrent | 4,306,546 | 2025-09-30 | 2 | USD |
MachineryAndEquipmentGross | 4,285,476 | 2025-09-30 | 6 | USD |
HeldToMaturitySecuritiesFairValue | 4,233,204 | 2025-09-30 | 4 | USD |
ProceedsFromRepurchaseOfEquity | 3,920,000 | 2025-09-30 | 2 | CNY |
TaxesPayableCurrent | 3,781,738 | 2025-09-30 | 6 | USD |
AccountsNotesAndLoansReceivableNetCurrent | 3,777,909 | 2025-09-30 | 2 | USD |
AllowanceForDoubtfulAccountsReceivable | 3,768,902 | 2025-09-30 | 12 | USD |
InventoryNet | 3,653,380 | 2025-09-30 | 6 | USD |
PropertyPlantAndEquipmentNet | 3,464,953 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInDueToRelatedParties | -3,340,725 | 2025-09-30 | 6 | USD |
LoansPayable | 3,068,046 | 2025-09-30 | 5 | USD |
LoansPayableCurrent | 3,068,046 | 2025-09-30 | 5 | USD |
ShortTermBorrowings | 3,068,046 | 2025-09-30 | 6 | USD |
ProceedsFromShortTermDebt | 3,057,464 | 2025-09-30 | 9 | USD |
IncreaseDecreaseInAccountsPayable | -2,990,950 | 2025-09-30 | 6 | USD |
PrepaidExpenseAndOtherAssets | 2,969,288 | 2025-09-30 | 4 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 2,969,288 | 2025-09-30 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 2,859,573 | 2025-09-30 | 9 | USD |
NonoperatingIncomeExpense | 2,435,510 | 2025-09-30 | 9 | USD |
InvestmentIncomeNet | 2,309,129 | 2025-09-30 | 9 | USD |
InterestIncomeShortTermInvestmentOther | 2,309,129 | 2025-09-30 | 3 | USD |
UnrealizedGainLossOnInvestments | 2,015,497 | 2025-09-30 | 9 | USD |
SellingAndMarketingExpense | 1,835,938 | 2025-09-30 | 9 | USD |
LongTermInvestments | 1,758,515 | 2024-09-30 | 4 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 1,747,207 | 2025-09-30 | 6 | USD |
OtherLiabilitiesCurrent | 1,747,207 | 2025-09-30 | 6 | USD |
OperatingIncomeLoss | -1,665,953 | 2025-09-30 | 9 | USD |
ProvisionForOtherCreditLosses | 1,504,390 | 2024-09-30 | 3 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,492,976 | 2025-09-30 | 6 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -1,397,475 | 2025-09-30 | 6 | USD |
ProfitLoss | 1,278,535 | 2025-09-30 | 9 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -1,261,513 | 2024-09-30 | 3 | USD |
NetIncomeLoss | 1,254,387 | 2025-09-30 | 9 | USD |
EmployeeRelatedLiabilitiesCurrent | 1,212,196 | 2025-09-30 | 6 | USD |
LongTermDebt | 1,178,279 | 2024-09-30 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 1,178,279 | 2024-09-30 | 1 | USD |
LongTermDebtNoncurrent | 1,127,380 | 2024-09-30 | 4 | USD |
LongTermLoansPayable | 1,127,380 | 2024-09-30 | 3 | USD |
AccruedInvestmentIncomeReceivable | 1,093,253 | 2025-09-30 | 4 | CNY |
LongTermDebtCurrent | 1,090,378 | 2023-09-30 | 1 | USD |
PaymentsToAcquireProductiveAssets | 1,069,239 | 2024-09-30 | 7 | USD |
PrepaidTaxes | 1,048,418 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInInventories | -1,014,847 | 2025-09-30 | 9 | USD |
IncreaseDecreaseInNotesReceivableCurrent | -1,003,764 | 2025-09-30 | 9 | USD |
PaymentsOfLoanCosts | 1,000,000 | 2024-12-20 | 4 | CNY |
InventoryRawMaterialsAndSupplies | 964,215 | 2025-09-30 | 6 | USD |
InventoryWorkInProcess | 916,949 | 2025-09-30 | 6 | USD |
RepaymentsOfShortTermDebt | 887,456 | 2025-09-30 | 6 | USD |
ProceedsFromSaleAndMaturityOfOtherInvestments | 820,698 | 2025-09-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 811,255 | 2025-09-30 | 3 | USD |
PaymentsForProceedsFromLoansReceivable | -805,025 | 2025-09-30 | 4 | USD |
GainOrLossOnSaleOfStockInSubsidiary | -790,870 | 2025-09-30 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 769,557 | 2025-09-30 | 9 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 765,646 | 2025-09-30 | 9 | USD |
EquityMethodInvestments | 728,474 | 2025-09-12 | 16 | USD |
ComprehensiveIncomeNetOfTax | 723,026 | 2025-09-30 | 9 | USD |
OperatingLeaseLiability | 708,944 | 2025-09-30 | 6 | USD |
OperatingLeaseRightOfUseAsset | 708,944 | 2025-09-30 | 6 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 705,093 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInAccountsAndOtherReceivables | -688,596 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 632,899 | 2025-09-30 | 6 | USD |
LiabilitiesNoncurrent | 626,291 | 2025-09-30 | 6 | USD |
OperatingLeaseLiabilityNoncurrent | 626,291 | 2025-09-30 | 6 | USD |
DeferredTaxLiabilities | 602,258 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 586,035 | 2024-09-30 | 3 | USD |
ProceedsFromIssuanceOfLongTermDebt | 572,268 | 2022-09-30 | 1 | USD |
DeferredIncomeTaxExpenseBenefit | -562,285 | 2025-09-30 | 9 | USD |
ProceedsFromRepurchaseOfEquity | 547,272 | 2025-09-30 | 2 | USD |
AccruedLiabilitiesAndOtherLiabilities | 534,030 | 2025-09-30 | 6 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -512,889 | 2025-09-30 | 9 | USD |
IncomeTaxExpenseBenefit | -508,978 | 2025-09-30 | 9 | USD |
TimeDepositsAtOrAboveFDICInsuranceLimit | 500,000 | 2025-09-30 | 3 | CNY |
DepreciationAndAmortization | 485,624 | 2025-09-30 | 9 | USD |
Depreciation | 461,918 | 2025-09-30 | 9 | USD |
DeferredOfferingCosts | 437,653 | 2024-09-30 | 4 | USD |
IncreaseDecreaseInAccruedTaxesPayable | 429,483 | 2025-09-30 | 6 | USD |
PaymentsForCommissions | 427,000 | 2024-09-30 | 1 | USD |
ProceedsFromSaleOfEquitySecuritiesFvNi | 412,089 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 408,789 | 2025-09-30 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | -405,666 | 2025-09-30 | 9 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 376,571 | 2025-09-30 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 367,632 | 2024-09-30 | 1 | USD |
OtherNonoperatingIncomeExpense | 336,913 | 2025-09-30 | 9 | USD |
StockIssuedDuringPeriodValueNewIssues | 330,926 | 2024-09-30 | 7 | USD |
EquityMethodInvestmentRealizedGainLossOnDisposal | 315,476 | 2025-09-30 | 2 | USD |
DeferredIncomeTaxLiabilitiesNet | 307,513 | 2024-09-30 | 4 | USD |
RepaymentsOfLongTermDebt | 279,220 | 2025-09-30 | 6 | USD |
OtherPrepaidExpenseCurrent | 271,595 | 2025-09-30 | 6 | USD |
PaymentsOfDividendsMinorityInterest | 251,298 | 2025-09-30 | 2 | USD |
ResearchAndDevelopmentExpense | 247,216 | 2025-09-30 | 8 | USD |
DeferredTaxAssetsOther | -238,973 | 2024-09-30 | 2 | USD |
OtherAssetsMiscellaneous | 231,512 | 2024-09-30 | 1 | USD |
IncreaseDecreaseInPrepaidExpensesOther | 225,162 | 2024-09-30 | 3 | USD |
DeferredTaxLiabilitiesOther | 218,299 | 2025-09-30 | 4 | USD |
IncomeLossFromEquityMethodInvestments | 210,140 | 2025-09-30 | 9 | USD |
IncomeTaxesPaidNet | 170,515 | 2025-09-30 | 9 | USD |
AccruedInvestmentIncomeReceivable | 153,860 | 2025-09-30 | 4 | USD |
PaymentsOfLoanCosts | 140,736 | 2024-12-20 | 4 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 135,561 | 2025-09-30 | 9 | USD |
FiniteLivedIntangibleAssetsNet | 121,771 | 2025-09-30 | 6 | USD |
OtherIntangibleAssetsNet | 121,771 | 2025-09-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 108,566 | 2025-09-30 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 108,566 | 2025-09-30 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 108,566 | 2025-09-30 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 108,566 | 2025-09-30 | 3 | USD |
OperatingLeaseCost | 107,697 | 2025-09-30 | 9 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffectDisposalGroupIncludingDiscontinuedOperations | -105,102 | 2025-09-30 | 9 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 102,311 | 2025-09-30 | 3 | USD |
InvestmentIncomeInterest | 85,260 | 2024-09-30 | 1 | CNY |
OperatingLeaseLiabilityCurrent | 82,653 | 2025-09-30 | 6 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -76,624 | 2025-09-30 | 9 | USD |
DeferredTaxAssetsInvestments | 71,353 | 2024-09-30 | 4 | USD |
InterestPaidNet | 71,194 | 2025-09-30 | 9 | USD |
TimeDepositsAtOrAboveFDICInsuranceLimit | 70,000 | 2025-09-30 | 3 | USD |
PaymentsForUnderwritingExpense | 61,000 | 2024-09-30 | 1 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 42,620 | 2025-09-30 | 9 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 41,871 | 2025-09-30 | 6 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -35,766 | 2025-09-30 | 5 | USD |
GainLossOnDispositionOfAssets1 | -35,766 | 2025-09-30 | 6 | USD |
OtherAssetsNoncurrent | 35,359 | 2025-09-30 | 6 | USD |
PaymentsToAcquireIntangibleAssets | 34,771 | 2025-09-30 | 8 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -30,851 | 2025-09-30 | 9 | USD |
NotesReceivableNet | 28,111 | 2025-09-30 | 6 | USD |
ProceedsFromCollectionOfNotesReceivable | 28,111 | 2025-09-30 | 3 | USD |
MinorityInterest | 24,765 | 2025-09-30 | 6 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 24,148 | 2025-09-30 | 9 | USD |
GainLossOnInvestments | -22,353 | 2025-09-30 | 9 | USD |
OperatingLeasePayments | 18,823 | 2025-09-30 | 9 | USD |
CommonStockValue | 17,025 | 2025-09-30 | 6 | USD |
AdjustmentForAmortization | 16,233 | 2025-09-30 | 9 | USD |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable | 15,500 | 2025-09-30 | 6 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 15,063 | 2025-09-30 | 9 | USD |
InvestmentIncomeInterest | 12,167 | 2024-09-30 | 1 | USD |
PaymentsToAcquireOtherPropertyPlantAndEquipment | 9,963 | 2023-09-30 | 4 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 6,981 | 2024-09-30 | 3 | USD |
DepositLiabilityCurrent | 981 | 2025-09-30 | 5 | USD |
RestrictedCash | 931 | 2025-09-30 | 5 | USD |
NumberOfOperatingSegments | 4 | 2024-09-30 | 1 | Segment |
NumberOfReportableSegments | 4 | 2025-09-30 | 2 | Segment |
EffectiveIncomeTaxRateContinuingOperations | -1 | 2025-09-30 | 9 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2025-09-30 | 2 | pure |
EarningsPerShareBasic | 0 | 2025-09-30 | 9 | USD/shares |
EarningsPerShareDiluted | 0 | 2025-09-30 | 9 | USD/shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2025-09-30 | 9 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-09-30 | 3 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2025-05-31 | 8 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-09-30 | 7 | USD/shares |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2024-09-30 | 5 | pure |
ImpairmentOfLeasehold | 0 | 2025-09-30 | 6 | USD |
OtherAssetImpairmentCharges | 0 | 2025-09-30 | 7 | USD |
What to be careful about
What this model itself distrusts about LSE's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- there is no operating profit to value; valuation rests on EV/revenue (2.6x) instead
- analyst estimate not used: the consensus itself is a loss
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth rests on 3 of 4 inputs; not tagged: sustained growth