Watchlist Manager

Watchlist

Price: 3.63 HKD -1.36% Market Closed

Market Cap: HK$16.4B

	Shandong Weigao Group Medical Polymer Co Ltd HKEX:1066	CN

Income Statement

Currency: CNY

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Jun-2011	Dec-2011	Jun-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Jun-2017	Dec-2017	Jun-2018	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(5)	0	0	0	4	0	0	0	10	0	(3)	0	0	0	0	0	9	0	0	0	23	18	24	118	284	318	398	359	179	141	140	143	191	258	273	264	250	238	0
Revenue	318 N/A	329 +3%	343 +4%	373 +9%	408 +9%	440 +8%	482 +9%	533 +11%	570 +7%	618 +8%	673 +9%	733 +9%	787 +7%	840 +7%	905 +8%	996 +10%	1 095 +10%	1 184 +8%	1 322 +12%	1 461 +11%	1 514 +4%	1 606 +6%	1 691 +5%	1 749 +3%	1 879 +7%	1 997 +6%	2 142 +7%	2 294 +7%	2 463 +7%	2 138 -13%	3 181 +49%	1 872 -41%	3 689 +97%	2 859 -22%	2 991 +5%	4 230 +41%	4 613 +9%	4 769 +3%	4 996 +5%	5 011 +0%	5 278 +5%	2 978 -44%	6 293 +111%	7 465 +19%	8 809 +18%	9 602 +9%	10 384 +8%	10 656 +3%	11 622 +9%	12 636 +9%	13 209 +5%	14 058 +6%	13 747 -2%	13 566 -1%	13 229 -2%	12 967 -2%	13 087 +1%	13 095 +0%	13 389 +2%
Gross Profit
Cost of Revenue	(185)	(192)	(200)	(218)	(245)	(267)	(293)	(324)	(336)	(360)	(387)	(417)	(452)	(482)	(519)	(560)	(595)	(631)	(696)	(765)	(756)	(799)	(830)	(840)	(877)	(926)	(971)	(996)	(1 103)	(944)	(1 421)	(804)	(1 577)	(1 196)	(1 220)	(1 724)	(1 886)	(1 960)	(2 054)	(2 083)	(2 174)	(1 118)	(2 300)	(2 831)	(3 420)	(3 577)	(3 870)	(4 259)	(5 123)	(5 494)	(5 863)	(6 660)	(6 455)	(6 425)	(6 619)	(6 491)	(6 551)	(6 588)	(7 017)
Gross Profit	133 N/A	137 +4%	143 +4%	155 +8%	163 +5%	173 +6%	189 +9%	209 +11%	234 +12%	257 +10%	286 +11%	315 +10%	335 +6%	358 +7%	386 +8%	436 +13%	500 +15%	553 +10%	626 +13%	696 +11%	758 +9%	807 +6%	861 +7%	909 +6%	1 001 +10%	1 072 +7%	1 171 +9%	1 297 +11%	1 360 +5%	1 194 -12%	1 760 +47%	1 068 -39%	2 112 +98%	1 664 -21%	1 771 +6%	2 506 +41%	2 727 +9%	2 809 +3%	2 942 +5%	2 928 0%	3 104 +6%	1 860 -40%	3 993 +115%	4 634 +16%	5 389 +16%	6 024 +12%	6 514 +8%	6 398 -2%	6 500 +2%	7 143 +10%	7 346 +3%	7 398 +1%	7 293 -1%	7 141 -2%	6 611 -7%	6 476 -2%	6 536 +1%	6 508 0%	6 372 -2%
Operating Income
Operating Expenses	(64)	(65)	(66)	(74)	(81)	(87)	(97)	(105)	(113)	(125)	(135)	(152)	(157)	(167)	(177)	(185)	(209)	(232)	(260)	(281)	(268)	(301)	(326)	(355)	(438)	(482)	(556)	(634)	(668)	(549)	(861)	2 022	(1 200)	(936)	(1 076)	(1 467)	(1 636)	(2 289)	(2 353)	(2 415)	(1 947)	(1 121)	(2 518)	(2 955)	(3 551)	(3 608)	(4 070)	(3 755)	(3 756)	(4 156)	(4 244)	(4 054)	(4 105)	(4 065)	(4 260)	(4 007)	(4 124)	(3 927)	(4 336)
Selling, General & Administrative	(71)	(73)	(74)	(82)	(90)	(96)	(107)	(118)	(128)	(142)	(155)	(173)	(175)	(187)	(200)	(213)	(240)	(265)	(293)	(311)	(343)	(389)	(419)	(456)	(499)	(559)	(639)	(724)	(764)	(628)	(919)	(554)	(1 087)	(845)	(889)	(1 250)	(1 472)	(1 518)	(1 620)	(1 683)	(1 765)	(1 066)	(2 379)	(2 738)	(3 386)	(3 379)	(3 786)	(3 369)	(3 653)	(3 727)	(3 840)	(3 697)	(3 693)	(3 747)	(3 838)	(3 779)	(3 638)	(3 638)	(3 803)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(171)	(178)	(229)	(279)	(209)	(215)	(222)	(222)	(238)	(135)	(274)	(280)	(311)	(341)	(406)	(382)	(424)	(484)	(503)	(546)	(556)	(602)	(593)	(600)	(625)	(639)	(647)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(3)	0	0	0	(3)	0	0	0	0	0	0	0	0	0	(2)	0	(3)	0	0	0	0	(1)	0	(103)	0	(232)	0	(250)	0	(244)	0	0	0	0	0	0	0	0	0
Other Operating Expenses	7	8	8	9	9	9	10	13	15	17	20	21	18	20	22	28	32	33	34	31	78	87	93	101	65	77	83	91	96	80	59	2 576	58	87	44	64	49	(556)	(511)	(509)	56	80	134	167	146	344	122	246	322	298	98	189	144	284	171	370	139	350	114
Operating Income	68 N/A	73 +6%	77 +6%	81 +5%	82 +1%	86 +5%	92 +7%	104 +14%	122 +16%	133 +9%	151 +14%	163 +8%	178 +9%	191 +7%	209 +10%	251 +20%	291 +16%	321 +10%	367 +14%	416 +13%	490 +18%	505 +3%	535 +6%	555 +4%	564 +2%	590 +5%	615 +4%	664 +8%	692 +4%	645 -7%	899 +40%	3 089 +243%	912 -70%	727 -20%	696 -4%	1 038 +49%	1 091 +5%	520 -52%	589 +13%	513 -13%	1 157 +126%	738 -36%	1 474 +100%	1 680 +14%	1 838 +9%	2 417 +31%	2 444 +1%	2 642 +8%	2 743 +4%	2 987 +9%	3 102 +4%	3 344 +8%	3 187 -5%	3 076 -3%	2 351 -24%	2 469 +5%	2 412 -2%	2 581 +7%	2 036 -21%
Pre-Tax Income
Interest Income Expense	(12)	(13)	(14)	(14)	(12)	(12)	(12)	(15)	(19)	(18)	(16)	(3)	11	17	29	36	41	46	48	44	34	54	67	108	141	154	179	173	196	137	134	69	214	111	65	120	17	18	12	(49)	0	32	50	(153)	(61)	(265)	(154)	(285)	(146)	(120)	9	(74)	260	(167)	1	(201)	135	(154)	(189)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 559	0	0	0	0	0	(564)	0	0	0	118	0	1	(0)	(2)	0	(38)	0	(32)	0	(233)	0	(61)	0	17	(1)	7	(14)	184
Total Other Income	0	0	0	0	0	0	(0)	(0)	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	(0)	(0)	0	0	(0)	0	0	0	0	0	0	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	57 N/A	60 +6%	63 +6%	67 +6%	70 +4%	74 +6%	79 +7%	90 +13%	103 +14%	114 +11%	135 +18%	160 +19%	189 +18%	208 +10%	238 +15%	287 +20%	332 +16%	366 +10%	415 +13%	460 +11%	524 +14%	559 +7%	602 +8%	663 +10%	705 +6%	743 +5%	794 +7%	836 +5%	888 +6%	781 -12%	3 593 +360%	3 158 -12%	1 126 -64%	838 -26%	761 -9%	1 159 +52%	544 -53%	537 -1%	600 +12%	464 -23%	1 276 +175%	771 -40%	1 526 +98%	1 527 +0%	1 775 +16%	2 151 +21%	2 252 +5%	2 357 +5%	2 565 +9%	2 866 +12%	2 878 +0%	3 270 +14%	3 386 +4%	2 909 -14%	2 369 -19%	2 267 -4%	2 554 +13%	2 413 -6%	2 031 -16%
Net Income
Tax Provision	(5)	(5)	(6)	(5)	(3)	(2)	0	0	0	(1)	(3)	(4)	(7)	(7)	(7)	(13)	(3)	(7)	(15)	(17)	(39)	(45)	(51)	(62)	(72)	(74)	(80)	(86)	(86)	(80)	0	(78)	(130)	(98)	(101)	(147)	(157)	(162)	(167)	(159)	(181)	(103)	(224)	(232)	(258)	(323)	(327)	(358)	(358)	(406)	(420)	(447)	(436)	(380)	(308)	(295)	(391)	(347)	(321)
Income from Continuing Operations	52	55	58	63	67	72	79	90	103	113	132	156	183	201	232	274	329	359	400	443	485	514	551	601	633	670	714	751	802	702	3 593	3 080	996	740	660	1 012	388	375	433	305	1 095	668	1 301	1 295	1 517	1 828	1 925	1 999	2 207	2 460	2 458	2 823	2 950	2 529	2 062	1 972	2 163	2 066	1 711
Income to Minority Interest	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	(3)	(6)	(9)	(12)	(12)	(14)	(18)	(21)	(18)	(12)	(6)	(3)	(2)	(2)	(2)	1	(1)	(2)	(1)	(3)	(4)	6	(3)	0	(0)	(1)	(5)	0	0	(2)	2	(10)	(17)	(46)	(40)	(44)	(68)	(75)	(90)	(120)	(160)	(182)	(235)	(186)	(89)	(60)	(60)	(96)	(99)	(98)
Net Income (Common)	51 N/A	54 +6%	57 +6%	62 +9%	66 +7%	70 +7%	78 +11%	88 +13%	101 +14%	111 +9%	126 +14%	148 +18%	171 +16%	189 +11%	217 +15%	257 +18%	308 +20%	341 +11%	388 +14%	437 +13%	482 +10%	512 +6%	549 +7%	599 +9%	634 +6%	669 +6%	712 +6%	750 +5%	799 +7%	698 -13%	3 587 +414%	3 077 -14%	997 -68%	740 -26%	660 -11%	1 007 +53%	388 -61%	376 -3%	431 +15%	307 -29%	1 085 +253%	650 -40%	1 729 +166%	1 729 0%	1 473 -15%	1 760 +19%	1 850 +5%	1 909 +3%	2 087 +9%	2 300 +10%	2 276 -1%	2 589 +14%	2 764 +7%	2 440 -12%	2 002 -18%	1 912 -5%	2 067 +8%	1 967 -5%	1 612 -18%
EPS (Diluted)	0.02 N/A	0.02 N/A	0.01 -50%	0.01 N/A	0.02 +100%	0.01 -50%	0.02 +100%	0.03 +50%	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.05 +25%	0.06 +20%	0.08 +33%	0.09 +12%	0.1 +11%	0.11 +10%	0.12 +9%	0.12 N/A	0.13 +8%	0.14 +8%	0.15 +7%	0.15 N/A	0.16 +7%	0.17 +6%	0.19 +12%	0.16 -16%	0.81 +406%	0.67 -17%	0.22 -67%	0.16 -27%	0.14 -12%	0.22 +57%	0.09 -59%	0.08 -11%	0.1 +25%	0.07 -30%	0.24 +243%	0.15 -38%	0.38 +153%	0.38 N/A	0.33 -13%	0.39 +18%	0.41 +5%	0.43 +5%	0.46 +7%	0.51 +11%	0.5 -2%	0.57 +14%	0.61 +7%	0.54 -11%	0.44 -19%	0.42 -5%	0.45 +7%	0.43 -4%	0.36 -16%

Income Statement Balance Sheet Cash Flow Statement

Shandong Weigao Group Medical Polymer Co Ltd
HKEX:1066

Income Statement

Earnings Waterfall
Shandong Weigao Group Medical Polymer Co Ltd

Income Statement
Shandong Weigao Group Medical Polymer Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Weigao Group Medical Polymer Co Ltd HKEX:1066

Income Statement

Earnings Waterfall Shandong Weigao Group Medical Polymer Co Ltd

Income Statement Shandong Weigao Group Medical Polymer Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Weigao Group Medical Polymer Co Ltd
HKEX:1066

Earnings Waterfall
Shandong Weigao Group Medical Polymer Co Ltd

Income Statement
Shandong Weigao Group Medical Polymer Co Ltd