Tianda Pharmaceuticals Ltd
HKEX:455
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tianda Pharmaceuticals Ltd
HKEX:455
|
HK |
Income Statement
Earnings Waterfall
Tianda Pharmaceuticals Ltd
Income Statement
Tianda Pharmaceuticals Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
1
|
0
|
0
|
3
|
5
|
8
|
5
|
5
|
0
|
0
|
|
| Revenue |
11
N/A
|
7
-38%
|
3
-48%
|
5
+44%
|
6
+18%
|
6
+2%
|
10
+71%
|
15
+45%
|
15
+4%
|
16
+6%
|
20
+24%
|
30
+52%
|
36
+20%
|
46
+26%
|
57
+24%
|
68
+19%
|
83
+22%
|
97
+16%
|
206
+114%
|
207
+0%
|
97
-53%
|
113
+16%
|
180
+60%
|
237
+32%
|
247
+4%
|
189
-23%
|
139
-26%
|
175
+26%
|
193
+10%
|
184
-4%
|
196
+6%
|
228
+17%
|
362
+58%
|
501
+39%
|
527
+5%
|
523
-1%
|
491
-6%
|
417
-15%
|
474
+14%
|
523
+10%
|
510
-3%
|
523
+3%
|
410
-22%
|
714
+74%
|
532
-25%
|
385
-28%
|
330
-14%
|
310
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(13)
|
(16)
|
(19)
|
(20)
|
(20)
|
(86)
|
(88)
|
(25)
|
(29)
|
(56)
|
(83)
|
(89)
|
(79)
|
(70)
|
(79)
|
(82)
|
(76)
|
(76)
|
(78)
|
(91)
|
(101)
|
(103)
|
(110)
|
(130)
|
(137)
|
(215)
|
(278)
|
(269)
|
(271)
|
(221)
|
(370)
|
(277)
|
(208)
|
(178)
|
(178)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
3
+1 600%
|
4
+26%
|
4
-9%
|
4
-5%
|
7
+78%
|
10
+47%
|
10
-1%
|
10
N/A
|
12
+21%
|
20
+74%
|
26
+30%
|
33
+27%
|
41
+22%
|
49
+20%
|
63
+30%
|
77
+21%
|
120
+57%
|
118
-2%
|
73
-39%
|
84
+15%
|
124
+48%
|
155
+25%
|
159
+2%
|
110
-31%
|
70
-37%
|
97
+39%
|
111
+15%
|
109
-2%
|
120
+11%
|
150
+25%
|
270
+81%
|
400
+48%
|
424
+6%
|
414
-2%
|
361
-13%
|
279
-23%
|
259
-7%
|
246
-5%
|
241
-2%
|
252
+5%
|
189
-25%
|
344
+82%
|
256
-26%
|
176
-31%
|
152
-14%
|
133
-13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(6)
|
(6)
|
(14)
|
(10)
|
(9)
|
(9)
|
(8)
|
(12)
|
(13)
|
(14)
|
(14)
|
(149)
|
(151)
|
(23)
|
(15)
|
(19)
|
(20)
|
(39)
|
(10)
|
(21)
|
(29)
|
(70)
|
(81)
|
(98)
|
(98)
|
(102)
|
(98)
|
(101)
|
(91)
|
(99)
|
(126)
|
(254)
|
(387)
|
(411)
|
(396)
|
(351)
|
(296)
|
(290)
|
(276)
|
(283)
|
(295)
|
(236)
|
(397)
|
(280)
|
(219)
|
(202)
|
(190)
|
|
| Selling, General & Administrative |
(5)
|
0
|
(4)
|
(5)
|
(10)
|
(9)
|
(9)
|
(9)
|
(12)
|
(13)
|
(14)
|
(17)
|
(16)
|
(23)
|
(23)
|
(17)
|
(20)
|
(24)
|
(39)
|
(36)
|
(21)
|
(34)
|
(68)
|
(89)
|
(99)
|
(108)
|
(103)
|
(103)
|
(101)
|
(98)
|
(100)
|
(126)
|
(252)
|
(386)
|
(408)
|
(398)
|
(350)
|
(289)
|
(282)
|
(270)
|
(269)
|
(276)
|
(214)
|
(368)
|
(271)
|
(213)
|
(193)
|
(182)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(6)
|
(6)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(3)
|
(2)
|
(3)
|
0
|
(7)
|
0
|
(2)
|
(9)
|
(12)
|
(8)
|
(16)
|
(25)
|
(27)
|
(36)
|
(13)
|
(12)
|
(13)
|
(12)
|
|
| Depreciation & Amortization |
(1)
|
0
|
(1)
|
(1)
|
(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
|
|
| Other Operating Expenses |
(3)
|
(6)
|
(2)
|
(9)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
3
|
(133)
|
(128)
|
0
|
2
|
2
|
4
|
6
|
33
|
1
|
7
|
1
|
11
|
3
|
12
|
3
|
7
|
1
|
8
|
3
|
2
|
2
|
(1)
|
4
|
2
|
1
|
2
|
4
|
2
|
3
|
6
|
5
|
6
|
5
|
6
|
4
|
4
|
|
| Operating Income |
2
N/A
|
0
-90%
|
(3)
N/A
|
(10)
-223%
|
(6)
+42%
|
(5)
+7%
|
(2)
+54%
|
1
N/A
|
(2)
N/A
|
(3)
-53%
|
(3)
+14%
|
6
N/A
|
(123)
N/A
|
(118)
+4%
|
18
N/A
|
33
+84%
|
45
+34%
|
57
+28%
|
82
+44%
|
109
+33%
|
52
-52%
|
55
+7%
|
54
-1%
|
74
+35%
|
61
-17%
|
12
-81%
|
(32)
N/A
|
(1)
+96%
|
9
N/A
|
17
+86%
|
21
+20%
|
24
+17%
|
17
-30%
|
13
-20%
|
13
-1%
|
18
+32%
|
10
-42%
|
(16)
N/A
|
(31)
-89%
|
(30)
+2%
|
(41)
-37%
|
(42)
-1%
|
(47)
-13%
|
(53)
-12%
|
(24)
+55%
|
(43)
-76%
|
(50)
-17%
|
(58)
-16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
5
|
(2)
|
(0)
|
0
|
(0)
|
3
|
5
|
8
|
8
|
(12)
|
(14)
|
13
|
7
|
1
|
0
|
6
|
12
|
18
|
5
|
7
|
1
|
9
|
(1)
|
8
|
0
|
11
|
0
|
10
|
12
|
19
|
8
|
15
|
20
|
13
|
5
|
9
|
6
|
3
|
2
|
3
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(23)
|
(13)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
20
|
0
|
(0)
|
0
|
(0)
|
0
|
(4)
|
0
|
(3)
|
0
|
(0)
|
0
|
(6)
|
(6)
|
(1)
|
(2)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
10
|
11
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
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 |
6
N/A
|
5
-8%
|
(5)
N/A
|
(10)
-120%
|
(6)
+44%
|
(5)
+4%
|
0
N/A
|
7
+3 250%
|
7
-3%
|
(5)
N/A
|
(37)
-722%
|
(21)
+44%
|
(110)
-434%
|
(111)
-1%
|
19
N/A
|
34
+74%
|
51
+51%
|
69
+35%
|
120
+74%
|
114
-5%
|
59
-48%
|
56
-5%
|
63
+12%
|
73
+16%
|
64
-11%
|
12
-82%
|
(24)
N/A
|
(1)
+94%
|
18
N/A
|
29
+59%
|
33
+12%
|
25
-23%
|
30
+19%
|
32
+6%
|
26
-18%
|
23
-13%
|
16
-30%
|
(14)
N/A
|
(27)
-103%
|
(28)
-2%
|
(28)
0%
|
(30)
-7%
|
(48)
-60%
|
(53)
-12%
|
(26)
+52%
|
(45)
-76%
|
(54)
-20%
|
(63)
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(10)
|
(13)
|
(19)
|
(19)
|
(15)
|
(13)
|
(12)
|
(15)
|
(16)
|
(6)
|
1
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(7)
|
(1)
|
2
|
(0)
|
6
|
7
|
4
|
4
|
1
|
(2)
|
(7)
|
(5)
|
|
| Income from Continuing Operations |
5
|
5
|
(5)
|
(10)
|
(6)
|
(5)
|
(0)
|
7
|
7
|
(5)
|
(37)
|
(21)
|
(113)
|
(116)
|
14
|
27
|
41
|
56
|
101
|
94
|
44
|
43
|
51
|
57
|
49
|
6
|
(23)
|
(5)
|
13
|
23
|
25
|
18
|
22
|
22
|
16
|
14
|
9
|
(14)
|
(26)
|
(28)
|
(22)
|
(23)
|
(44)
|
(49)
|
(25)
|
(47)
|
(61)
|
(68)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(11)
|
(15)
|
(19)
|
(24)
|
(34)
|
(34)
|
(25)
|
(25)
|
(26)
|
(28)
|
(27)
|
(9)
|
5
|
(1)
|
(7)
|
(8)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(11)
|
(6)
|
(1)
|
(1)
|
(1)
|
2
|
5
|
3
|
4
|
1
|
0
|
0
|
0
|
|
| Net Income (Common) |
5
N/A
|
5
-8%
|
(5)
N/A
|
(10)
-118%
|
(6)
+42%
|
(5)
+9%
|
(1)
+87%
|
5
N/A
|
4
-4%
|
(7)
N/A
|
(40)
-485%
|
(27)
+33%
|
(121)
-355%
|
(125)
-3%
|
3
N/A
|
11
+296%
|
21
+92%
|
32
+52%
|
67
+109%
|
72
+6%
|
43
-40%
|
44
+2%
|
38
-14%
|
29
-23%
|
22
-24%
|
(3)
N/A
|
(18)
-590%
|
(6)
+65%
|
7
N/A
|
15
+133%
|
12
-19%
|
4
-72%
|
10
+183%
|
10
-1%
|
3
-73%
|
3
+4%
|
3
+14%
|
(15)
N/A
|
(27)
-81%
|
(30)
-9%
|
(20)
+33%
|
(18)
+8%
|
(41)
-125%
|
(45)
-10%
|
(24)
+46%
|
(47)
-96%
|
(61)
-30%
|
(67)
-10%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.04
+20%
|
-0.13
-225%
|
-0.09
+31%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.01
-75%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
|