Watchlist Manager

Watchlist

Price: 16.79 CNY 0.42% Market Closed

Market Cap: ¥9.3B

C	Chongqing Taiji Industry Group Co Ltd SSE:600129	CN

Income Statement

Currency: CNY

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	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	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	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
Revenue
Interest Expense	61	0	0	0	75	0	0	0	82	0	0	0	103	0	0	0	101	0	0	0	0	0	0	0	0	0	0	0	143	0	0	0	166	0	0	0	258	0	0	0	302	0	0	0	340	0	0	0	373	0	0	0	324	0	0	0	254	0	0	0	256	147	210	242	298	233	220	244	291	222	231	223	290	217	181	199	215	137	151	122	176	154	153	153	151	137	133	131	143	133	0	0
Revenue	2 339 N/A	2 854 +22%	2 825 -1%	2 862 +1%	3 211 +12%	3 563 +11%	3 811 +7%	3 965 +4%	3 879 -2%	3 818 -2%	3 731 -2%	3 992 +7%	3 922 -2%	3 956 +1%	4 028 +2%	3 978 -1%	4 078 +3%	4 320 +6%	4 258 -1%	4 217 -1%	4 504 +7%	4 430 -2%	4 661 +5%	4 647 0%	4 815 +4%	4 880 +1%	5 018 +3%	5 159 +3%	5 275 +2%	5 397 +2%	5 655 +5%	5 924 +5%	5 986 +1%	6 266 +5%	6 402 +2%	6 409 +0%	6 386 0%	6 456 +1%	6 569 +2%	6 644 +1%	6 603 -1%	6 404 -3%	6 357 -1%	6 392 +1%	6 603 +3%	6 639 +1%	6 850 +3%	6 623 -3%	6 958 +5%	7 035 +1%	7 108 +1%	7 232 +2%	7 171 -1%	7 128 -1%	7 211 +1%	7 488 +4%	7 952 +6%	8 121 +2%	8 509 +5%	8 857 +4%	8 773 -1%	9 155 +4%	9 475 +3%	9 893 +4%	10 689 +8%	11 546 +8%	11 693 +1%	11 938 +2%	11 643 -2%	11 219 -4%	11 248 +0%	11 297 +0%	11 208 -1%	11 822 +5%	11 897 +1%	12 133 +2%	12 149 +0%	12 357 +2%	12 891 +4%	13 123 +2%	14 127 +8%	14 973 +6%	15 917 +6%	15 690 -1%	15 623 0%	15 403 -1%	14 388 -7%	13 874 -4%	12 386 -11%	11 006 -11%	10 226 -7%	10 040 -2%
Gross Profit
Cost of Revenue	(1 553)	(2 023)	(1 977)	(2 023)	(2 338)	(2 632)	(2 893)	(3 026)	(2 922)	(2 855)	(2 747)	(3 012)	(2 977)	(3 020)	(3 097)	(3 023)	(3 111)	(3 300)	(3 206)	(3 171)	(3 430)	(3 374)	(3 583)	(3 586)	(3 737)	(3 779)	(3 914)	(3 972)	(3 982)	(4 056)	(4 249)	(4 474)	(4 590)	(4 860)	(5 019)	(5 030)	(4 937)	(4 979)	(5 004)	(5 009)	(4 903)	(4 718)	(4 657)	(4 670)	(4 794)	(4 834)	(4 989)	(4 744)	(5 001)	(5 073)	(5 082)	(5 163)	(5 076)	(5 106)	(5 142)	(5 341)	(5 553)	(5 692)	(5 891)	(6 111)	(5 566)	(5 736)	(5 695)	(5 701)	(6 404)	(6 965)	(7 153)	(7 240)	(6 710)	(6 648)	(6 662)	(6 851)	(6 688)	(7 149)	(7 076)	(7 088)	(7 030)	(7 086)	(7 343)	(7 419)	(7 741)	(8 099)	(8 404)	(8 270)	(8 072)	(8 296)	(7 860)	(8 003)	(7 559)	(7 416)	(7 570)	(7 400)
Gross Profit	787 N/A	830 +5%	848 +2%	839 -1%	873 +4%	931 +7%	918 -1%	940 +2%	957 +2%	964 +1%	984 +2%	981 0%	946 -4%	936 -1%	931 0%	955 +3%	967 +1%	1 020 +6%	1 052 +3%	1 046 -1%	1 075 +3%	1 056 -2%	1 078 +2%	1 061 -2%	1 078 +2%	1 102 +2%	1 104 +0%	1 187 +7%	1 293 +9%	1 342 +4%	1 405 +5%	1 450 +3%	1 396 -4%	1 406 +1%	1 383 -2%	1 380 0%	1 449 +5%	1 477 +2%	1 565 +6%	1 635 +4%	1 700 +4%	1 686 -1%	1 701 +1%	1 722 +1%	1 809 +5%	1 805 0%	1 862 +3%	1 879 +1%	1 957 +4%	1 963 +0%	2 026 +3%	2 069 +2%	2 095 +1%	2 022 -4%	2 069 +2%	2 146 +4%	2 399 +12%	2 430 +1%	2 618 +8%	2 746 +5%	3 208 +17%	3 419 +7%	3 780 +11%	4 193 +11%	4 285 +2%	4 582 +7%	4 541 -1%	4 697 +3%	4 933 +5%	4 572 -7%	4 586 +0%	4 446 -3%	4 520 +2%	4 674 +3%	4 821 +3%	5 045 +5%	5 119 +1%	5 270 +3%	5 548 +5%	5 704 +3%	6 387 +12%	6 874 +8%	7 513 +9%	7 419 -1%	7 550 +2%	7 107 -6%	6 529 -8%	5 870 -10%	4 827 -18%	3 590 -26%	2 656 -26%	2 640 -1%
Operating Income
Operating Expenses	(651)	(689)	(697)	(685)	(721)	(763)	(748)	(770)	(754)	(739)	(745)	(728)	(796)	(782)	(787)	(830)	(845)	(831)	(845)	(827)	(843)	(817)	(845)	(844)	(844)	(883)	(905)	(966)	(1 073)	(1 113)	(1 179)	(1 213)	(1 273)	(1 292)	(1 276)	(1 301)	(1 299)	(1 339)	(1 392)	(1 445)	(1 608)	(1 609)	(1 629)	(1 618)	(1 644)	(1 598)	(1 627)	(1 676)	(1 879)	(1 870)	(2 207)	(2 213)	(2 288)	(2 315)	(2 208)	(2 362)	(2 726)	(2 595)	(2 707)	(2 645)	(2 811)	(2 970)	(3 323)	(3 712)	(3 790)	(4 255)	(4 232)	(4 365)	(4 645)	(4 338)	(4 355)	(4 318)	(4 611)	(4 716)	(4 879)	(5 044)	(5 302)	(5 661)	(5 874)	(5 887)	(5 633)	(5 962)	(6 334)	(6 237)	(6 284)	(5 872)	(5 397)	(4 912)	(4 279)	(3 223)	(2 509)	(2 546)
Selling, General & Administrative	(658)	(699)	(708)	(693)	(727)	(778)	(763)	(788)	(761)	(763)	(775)	(760)	(788)	(788)	(781)	(817)	(822)	(826)	(841)	(821)	(837)	(808)	(838)	(837)	(837)	(878)	(900)	(960)	(1 065)	(1 105)	(1 169)	(1 203)	(1 262)	(1 283)	(1 266)	(1 291)	(1 290)	(1 330)	(1 384)	(1 435)	(1 439)	(1 594)	(1 613)	(1 602)	(1 476)	(1 583)	(1 611)	(1 654)	(1 686)	(1 847)	(2 186)	(2 198)	(2 067)	(2 317)	(2 208)	(2 363)	(2 472)	(2 659)	(2 685)	(2 679)	(2 638)	(2 960)	(3 326)	(3 760)	(3 620)	(4 061)	(4 016)	(4 132)	(4 461)	(4 372)	(4 405)	(4 369)	(4 406)	(4 690)	(4 826)	(4 999)	(4 983)	(5 324)	(5 531)	(5 532)	(5 313)	(5 832)	(6 177)	(6 097)	(5 897)	(5 678)	(5 212)	(4 662)	(3 879)	(2 991)	(2 302)	(2 354)
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	0	0	0	0	0	0	0	0	(18)	0	0	0	(21)	0	0	0	(23)	0	0	0	(34)	0	0	0	(53)	0	0	0	(12)	0	0	(5)	(14)	(25)	(35)	(48)	(29)	(71)	(86)	(90)	(46)	(104)	(100)	(93)	(98)	(100)	(106)	(122)	(105)	(125)	(150)	(178)	(227)	(251)	(261)	(272)	(271)	(300)	(301)	(288)
Depreciation & Amortization	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	(151)	0	0	0	(147)	0	0	0	(164)	0	0	0	(177)	0	0	0	(191)	0	0	0	(178)	0	0	0	(165)	0	0	0	(197)	0	0	0	(210)	0	0	0	(259)	0	0	0	(259)	0	0	0	(266)	0	0	0	(263)	0	0	0
Other Operating Expenses	7	10	11	8	6	15	15	18	7	24	30	33	(9)	6	(6)	(13)	(23)	(5)	(5)	(7)	(6)	(9)	(7)	(6)	(7)	(5)	(6)	(6)	(7)	(8)	(10)	(10)	(12)	(9)	(9)	(9)	(9)	(9)	(9)	(10)	0	(15)	(16)	(16)	0	(15)	(16)	(22)	(6)	(23)	(22)	(15)	(10)	2	0	0	(10)	64	(22)	34	15	(10)	3	53	8	(170)	(181)	(185)	42	105	135	141	50	77	48	48	39	(237)	(238)	(233)	44	(5)	(7)	38	106	58	76	22	134	68	93	96
Operating Income	135 N/A	142 +5%	152 +7%	154 +2%	152 -1%	168 +10%	169 +1%	170 +0%	203 +19%	225 +11%	238 +6%	253 +6%	149 -41%	153 +3%	144 -6%	125 -13%	123 -2%	189 +54%	207 +9%	219 +6%	232 +6%	240 +3%	232 -3%	218 -6%	234 +8%	219 -7%	199 -9%	221 +11%	221 +0%	228 +3%	226 -1%	237 +5%	123 -48%	114 -8%	108 -5%	79 -27%	150 +90%	138 -8%	173 +25%	190 +10%	92 -52%	77 -16%	72 -7%	104 +45%	165 +58%	207 +26%	235 +13%	203 -14%	78 -62%	93 +19%	(182) N/A	(145) +20%	(193) -33%	(293) -52%	(139) +53%	(216) -55%	(327) -51%	(165) +49%	(89) +46%	101 N/A	396 +294%	448 +13%	457 +2%	481 +5%	495 +3%	326 -34%	309 -5%	333 +8%	288 -13%	234 -19%	230 -1%	128 -45%	(91) N/A	(43) +53%	(58) -36%	1 N/A	(182) N/A	(391) -114%	(326) +17%	(182) +44%	754 N/A	912 +21%	1 179 +29%	1 182 +0%	1 267 +7%	1 235 -2%	1 132 -8%	958 -15%	548 -43%	367 -33%	147 -60%	94 -36%
Pre-Tax Income
Interest Income Expense	(67)	(80)	(80)	(87)	(86)	(99)	(95)	(90)	(108)	(126)	(135)	(149)	(61)	(92)	(85)	(83)	(10)	(63)	(77)	(80)	(137)	(139)	(159)	(164)	(183)	(182)	(163)	(163)	(143)	(145)	(147)	(151)	(153)	(157)	(160)	(168)	(241)	(255)	(270)	(277)	(265)	(270)	(295)	(312)	(304)	(306)	(306)	(302)	(336)	(334)	94	107	(9)	1 451	1 216	1 215	128	135	(41)	(47)	(219)	(253)	(250)	(256)	(251)	(186)	(230)	(252)	(212)	(321)	(277)	(208)	(156)	249	250	396	(106)	(147)	(152)	(356)	(298)	(223)	(203)	(174)	(181)	(202)	(207)	(174)	(157)	(165)	(153)	(163)
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	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	1	0	0	0	(3)	0	0	0	513	0	0	0	1 057	0	92	0	6	6	7	77	(95)	123	123	60	4	6	7	(0)	404	8	12	12	(209)	29	27	27	(18)	3	(2)	13	(62)	(1)	3	(12)	(2)	(2)	(3)	45
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13	0	0	0	41	0	0	0	10	0	0	0	(15)	0	0	0	55	0	0	0	22	0	0	0	141	0	(0)	(2)	(2)	0	(4)	(3)	42	41	62	59	0	17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(0)	0	0	0
Total Other Income	2	3	1	(1)	15	14	20	20	19	20	15	10	15	52	58	69	4	5	6	12	24	36	27	49	(10)	32	53	31	21	31	29	29	(85)	(57)	(72)	(71)	119	141	141	139	10	72	118	114	60	155	111	114	9	11	9	8	16	42	33	55	20	(25)	(16)	(31)	(2)	(8)	(8)	(15)	(9)	(5)	(16)	(20)	(10)	(9)	3	4	(4)	(4)	(6)	1	5	4	5	2	14	13	12	9	3	3	3	9	(65)	(67)	(66)	(71)
Pre-Tax Income	71 N/A	64 -10%	72 +12%	66 -8%	80 +21%	83 +4%	95 +15%	100 +6%	114 +14%	119 +4%	119 0%	114 -4%	103 -10%	113 +10%	116 +3%	112 -4%	117 +5%	131 +12%	135 +3%	151 +11%	132 -12%	136 +3%	100 -27%	102 +2%	82 -20%	69 -16%	89 +30%	88 -1%	109 +23%	114 +4%	109 -4%	114 +5%	(130) N/A	(100) +23%	(124) -24%	(160) -29%	82 N/A	24 -71%	43 +81%	52 +20%	(144) N/A	(121) +16%	(105) +13%	(93) +11%	64 N/A	56 -12%	40 -29%	13 -68%	(254) N/A	(230) +9%	(83) +64%	(34) +59%	369 N/A	1 241 +236%	1 172 -6%	1 114 -5%	878 -21%	(38) N/A	(53) -39%	22 N/A	181 +708%	194 +7%	206 +6%	286 +39%	140 -51%	258 +84%	186 -28%	121 -35%	70 -42%	(91) N/A	(37) +59%	(76) -105%	153 N/A	211 +38%	199 -6%	410 +106%	(494) N/A	(505) -2%	(445) +12%	(510) -14%	451 N/A	704 +56%	985 +40%	1 029 +4%	1 027 0%	1 035 +1%	931 -10%	781 -16%	324 -59%	133 -59%	(75) N/A	(95) -27%
Net Income
Tax Provision	(17)	(13)	(14)	(15)	(18)	(18)	(20)	(17)	(28)	(30)	(29)	(32)	(23)	(28)	(31)	(25)	(32)	(32)	(29)	(39)	(29)	(27)	(23)	(25)	(23)	(22)	(24)	(24)	(41)	(35)	(37)	(39)	(12)	(3)	5	14	(39)	(33)	(45)	(47)	(39)	(39)	(30)	(32)	(20)	(21)	(16)	(18)	(10)	(13)	(39)	(38)	(139)	(135)	(169)	(184)	(26)	(27)	(6)	3	(87)	(95)	(97)	(116)	(78)	(94)	(93)	(102)	(175)	(156)	(151)	(138)	(121)	(126)	(104)	(159)	(83)	(74)	(81)	(55)	(105)	(146)	(197)	(167)	(173)	(169)	(146)	(143)	(273)	(256)	(234)	(242)
Income from Continuing Operations	54	51	58	51	63	65	75	84	86	89	89	82	80	85	85	87	85	99	107	112	103	109	77	78	59	48	65	64	68	79	72	75	(142)	(103)	(119)	(146)	44	(9)	(2)	5	(183)	(160)	(135)	(125)	44	36	24	(6)	(264)	(243)	(121)	(72)	230	1 105	1 003	930	852	(65)	(59)	25	94	99	109	171	62	164	93	19	(104)	(246)	(188)	(214)	32	85	95	251	(577)	(580)	(527)	(565)	346	558	788	862	853	866	785	638	51	(123)	(308)	(337)
Income to Minority Interest	(6)	(8)	(8)	(7)	(14)	(17)	(16)	(22)	(14)	(15)	(15)	(9)	(12)	(18)	(19)	(20)	(22)	(26)	(34)	(42)	(41)	(40)	(34)	(41)	(35)	(34)	(41)	(39)	(38)	(41)	(40)	(37)	(31)	(34)	(42)	(30)	(23)	(31)	(18)	(30)	(38)	(36)	(52)	(43)	(31)	(28)	(9)	10	(13)	(20)	1	(25)	1	25	13	29	4	4	(15)	(21)	4	8	8	(5)	8	(1)	13	29	33	40	39	35	34	37	38	47	54	51	51	42	8	6	3	(4)	(31)	(32)	(33)	(29)	(25)	(23)	(21)	(16)
Equity Earnings Affiliates	3	3	5	7	9	10	7	4	(4)	(8)	(7)	(5)	(26)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	52 N/A	47 -10%	55 +19%	51 -9%	57 +13%	59 +3%	66 +12%	66 +0%	67 +2%	67 +0%	68 +1%	68 0%	42 -38%	42 0%	41 -1%	42 +3%	63 +49%	74 +17%	73 -1%	70 -4%	61 -13%	69 +14%	42 -39%	37 -13%	24 -35%	13 -45%	24 +86%	26 +5%	30 +18%	38 +27%	32 -17%	38 +21%	(172) N/A	(137) +20%	(161) -18%	(175) -9%	21 N/A	(40) N/A	(20) +49%	(24) -19%	(220) -805%	(196) +11%	(187) +5%	(168) +10%	13 N/A	8 -38%	15 +86%	5 -69%	(277) N/A	(263) +5%	(120) +54%	(97) +20%	232 N/A	1 131 +387%	1 016 -10%	959 -6%	856 -11%	(61) N/A	(74) -20%	4 N/A	98 +2 179%	107 +9%	117 +10%	166 +42%	70 -58%	164 +134%	105 -36%	48 -55%	(71) N/A	(207) -191%	(150) +28%	(178) -19%	66 N/A	122 +85%	133 +9%	298 +124%	(523) N/A	(528) -1%	(476) +10%	(522) -10%	354 N/A	565 +59%	791 +40%	859 +9%	822 -4%	834 +1%	751 -10%	609 -19%	27 -96%	(146) N/A	(329) -126%	(353) -7%
EPS (Diluted)	0.12 N/A	0.11 -8%	0.13 +18%	0.12 -8%	0.13 +8%	0.14 +8%	0.16 +14%	0.16 N/A	0.16 N/A	0.16 N/A	0.16 N/A	0.16 N/A	0.1 -38%	0.1 N/A	0.1 N/A	0.1 N/A	0.15 +50%	0.17 +13%	0.16 -6%	0.15 -6%	0.14 -7%	0.16 +14%	0.1 -38%	0.09 -10%	0.06 -33%	0.03 -50%	0.06 +100%	0.06 N/A	0.07 +17%	0.08 +14%	0.06 -25%	0.08 +33%	-0.4 N/A	-0.32 +20%	-0.37 -16%	-0.4 -8%	0.05 N/A	-0.08 N/A	-0.04 +50%	-0.05 -25%	-0.52 -940%	-0.45 +13%	-0.43 +4%	-0.39 +9%	0.03 N/A	0.02 -33%	0.04 +100%	0.02 -50%	-0.65 N/A	-0.61 +6%	-0.28 +54%	-0.23 +18%	0.54 N/A	2.64 +389%	2.37 -10%	2.24 -5%	2.01 -10%	-0.14 N/A	-0.16 -14%	0.02 N/A	0.23 +1 050%	0.19 -17%	0.21 +11%	0.29 +38%	0.13 -55%	0.3 +131%	0.19 -37%	0.08 -58%	-0.13 N/A	-0.38 -192%	-0.28 +26%	-0.29 -4%	0.12 N/A	0.2 +67%	0.22 +10%	0.52 +136%	-0.94 N/A	-0.95 -1%	-0.85 +11%	-0.94 -11%	0.64 N/A	1.01 +58%	1.42 +41%	1.54 +8%	1.48 -4%	1.5 +1%	1.35 -10%	1.09 -19%	0.05 -95%	-0.26 N/A	-0.59 -127%	-0.65 -10%

Income Statement Balance Sheet Cash Flow Statement

Chongqing Taiji Industry Group Co Ltd
SSE:600129

Income Statement

Earnings Waterfall
Chongqing Taiji Industry Group Co Ltd

Income Statement
Chongqing Taiji Industry Group Co Ltd

See Also

Company

Help

Tools

Stocks

Chongqing Taiji Industry Group Co Ltd SSE:600129

Income Statement

Earnings Waterfall Chongqing Taiji Industry Group Co Ltd

Income Statement Chongqing Taiji Industry Group Co Ltd

See Also

Company

Help

Tools

Stocks

Chongqing Taiji Industry Group Co Ltd
SSE:600129

Earnings Waterfall
Chongqing Taiji Industry Group Co Ltd

Income Statement
Chongqing Taiji Industry Group Co Ltd