Watchlist Manager

Watchlist

Price: 13.93 CNY 5.93% Market Closed

Market Cap: ¥20B

S	Shanghai Aerospace Automobile Electromechanical Co Ltd SSE:600151	CN
	Wentworth Energy Inc OTC:WNWG	US
	Zhejiang Xidamen New Material Co Ltd SSE:605155	CN
D	Dustin Group AB LSE:0R5W	SE

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	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	5	0	0	0	11	0	0	0	8	0	0	0	12	0	0	0	22	0	0	0	0	0	0	0	54	0	0	0	81	0	0	0	142	0	0	0	310	0	0	0	110	0	0	0	143	0	0	0	168	0	0	0	195	0	0	46	173	115	151	145	137	114	104	89	101	99	97	95	92	87	82	75	79	78	79	81	80	79	84	89	90	92	86	78	68	64	0	0
Revenue	1 927 N/A	1 948 +1%	2 024 +4%	1 965 -3%	1 758 -11%	1 666 -5%	1 526 -8%	1 628 +7%	1 803 +11%	1 939 +8%	2 348 +21%	2 169 -8%	2 163 0%	1 934 -11%	1 395 -28%	1 505 +8%	1 351 -10%	1 380 +2%	1 412 +2%	1 411 0%	1 229 -13%	1 106 -10%	962 -13%	885 -8%	1 310 +48%	1 709 +30%	2 099 +23%	2 268 +8%	2 489 +10%	2 589 +4%	2 682 +4%	2 946 +10%	2 387 -19%	2 102 -12%	1 771 -16%	1 235 -30%	1 529 +24%	1 592 +4%	2 056 +29%	2 527 +23%	3 359 +33%	3 990 +19%	3 659 -8%	3 618 -1%	3 839 +6%	3 195 -17%	3 711 +16%	3 884 +5%	4 040 +4%	4 471 +11%	5 106 +14%	5 407 +6%	5 449 +1%	5 715 +5%	5 688 0%	6 236 +10%	6 657 +7%	7 068 +6%	7 352 +4%	7 323 0%	6 701 -8%	6 645 -1%	6 598 -1%	6 575 0%	6 910 +5%	6 870 -1%	6 497 -5%	6 374 -2%	6 093 -4%	6 047 -1%	6 043 0%	6 122 +1%	6 293 +3%	6 813 +8%	7 329 +8%	7 951 +8%	8 804 +11%	9 285 +5%	9 948 +7%	10 462 +5%	9 226 -12%	8 318 -10%	7 354 -12%	5 691 -23%	5 349 -6%	4 871 -9%	4 084 -16%	3 850 -6%
Gross Profit
Cost of Revenue	(1 461)	(1 480)	(1 562)	(1 544)	(1 395)	(1 341)	(1 231)	(1 305)	(1 456)	(1 561)	(1 939)	(1 822)	(1 894)	(1 712)	(1 247)	(1 361)	(1 202)	(1 222)	(1 236)	(1 219)	(1 028)	(925)	(792)	(696)	(1 069)	(1 400)	(1 768)	(1 952)	(2 172)	(2 389)	(2 545)	(2 793)	(2 319)	(2 018)	(1 764)	(1 296)	(1 999)	(1 841)	(2 083)	(2 433)	(2 884)	(3 484)	(3 240)	(3 208)	(3 123)	(2 547)	(3 006)	(3 164)	(3 385)	(3 690)	(4 145)	(4 364)	(4 549)	(4 847)	(4 959)	(5 520)	(5 850)	(6 231)	(6 483)	(6 480)	(5 926)	(5 953)	(5 850)	(5 780)	(6 026)	(5 920)	(5 564)	(5 406)	(5 493)	(5 498)	(5 592)	(5 784)	(5 729)	(6 262)	(6 792)	(7 428)	(8 135)	(8 593)	(9 224)	(9 658)	(8 587)	(7 732)	(6 752)	(5 186)	(4 873)	(4 391)	(3 688)	(3 486)
Gross Profit	466 N/A	467 +0%	462 -1%	421 -9%	363 -14%	325 -10%	296 -9%	323 +9%	347 +7%	378 +9%	409 +8%	347 -15%	269 -23%	222 -17%	148 -33%	143 -3%	149 +4%	158 +6%	177 +12%	192 +9%	201 +5%	181 -10%	170 -6%	190 +12%	241 +27%	308 +28%	331 +7%	316 -5%	316 +0%	201 -37%	137 -31%	153 +11%	68 -56%	83 +22%	6 -93%	(60) N/A	(470) -679%	(248) +47%	(27) +89%	94 N/A	475 +404%	506 +6%	419 -17%	410 -2%	716 +75%	648 -9%	705 +9%	720 +2%	655 -9%	781 +19%	961 +23%	1 043 +9%	900 -14%	868 -4%	729 -16%	716 -2%	807 +13%	836 +4%	869 +4%	843 -3%	775 -8%	693 -11%	748 +8%	795 +6%	884 +11%	950 +7%	933 -2%	968 +4%	601 -38%	549 -9%	451 -18%	338 -25%	564 +67%	551 -2%	537 -3%	523 -3%	669 +28%	692 +3%	724 +5%	804 +11%	638 -21%	586 -8%	601 +3%	504 -16%	475 -6%	481 +1%	396 -18%	364 -8%
Operating Income
Operating Expenses	(275)	(271)	(268)	(264)	(213)	(214)	(207)	(208)	(220)	(223)	(246)	(212)	(214)	(194)	(152)	(171)	(209)	(211)	(210)	(209)	(205)	(220)	(210)	(224)	(241)	(253)	(299)	(341)	(377)	(385)	(405)	(388)	(413)	(433)	(494)	(651)	(552)	(701)	(634)	(501)	(419)	(435)	(426)	(416)	(454)	(662)	(699)	(724)	(558)	(637)	(756)	(800)	(788)	(879)	(849)	(884)	(1 060)	(918)	(943)	(999)	(918)	(607)	(636)	(626)	(1 113)	(1 672)	(1 682)	(1 671)	(737)	(345)	(201)	(131)	(574)	(471)	(499)	(545)	(747)	(827)	(791)	(808)	(774)	(919)	(977)	(874)	(559)	(553)	(701)	(684)
Selling, General & Administrative	(286)	(286)	(281)	(277)	(226)	(227)	(221)	(228)	(247)	(250)	(267)	(228)	(205)	(184)	(143)	(158)	(152)	(157)	(155)	(153)	(172)	(187)	(176)	(190)	(227)	(239)	(287)	(328)	(337)	(347)	(367)	(352)	(345)	(369)	(394)	(413)	(440)	(474)	(438)	(440)	(328)	(447)	(440)	(435)	(332)	(410)	(442)	(455)	(393)	(540)	(603)	(678)	(607)	(795)	(838)	(864)	(721)	(1 016)	(888)	(863)	(709)	(585)	(689)	(701)	(744)	(873)	(895)	(899)	(572)	(538)	(410)	(312)	(362)	(391)	(380)	(450)	(492)	(548)	(547)	(524)	(462)	(458)	(484)	(420)	(325)	(350)	(310)	(286)
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	(65)	0	0	0	(59)	0	0	0	(77)	0	0	0	(119)	0	0	0	(154)	0	0	0	(302)	0	0	(85)	(265)	(223)	(295)	(268)	(257)	(282)	(254)	(230)	(164)	(173)	(173)	(179)	(154)	(166)	(170)	(163)	(187)	(215)	(229)	(253)	(239)	(253)	(245)	(227)	(168)	(158)	(137)	(140)
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	(46)	0	0	0	(37)	0	0	0	(32)	0	0	0	(27)	0	0	0	(35)	0	0	0	(60)	0	0	0	(111)	0	0	0	(105)	0	0	0	(81)	0	0	0	(53)	0	0	0	(50)	0	0	0	(54)	0	0	0	(84)	0	0	0
Other Operating Expenses	12	15	13	13	13	13	14	20	27	27	21	16	(9)	(10)	(10)	(12)	(57)	(54)	(54)	(55)	(33)	(33)	(34)	(34)	(14)	(14)	(12)	(12)	(40)	(38)	(38)	(36)	(68)	(64)	(100)	(238)	(2)	(227)	(197)	(61)	5	12	14	20	(13)	(252)	(256)	(269)	(18)	(97)	(154)	(122)	7	(83)	(11)	(21)	22	97	(54)	(52)	167	201	348	342	(7)	(518)	(533)	(542)	79	367	382	359	(5)	86	51	68	(19)	(63)	(15)	(31)	(19)	(208)	(248)	(227)	18	(44)	(253)	(258)
Operating Income	192 N/A	196 +3%	195 -1%	157 -19%	150 -5%	111 -25%	89 -20%	115 +30%	127 +10%	154 +21%	163 +5%	135 -17%	55 -59%	28 -49%	(4) N/A	(28) -540%	(60) -119%	(53) +11%	(33) +38%	(17) +49%	(5) +72%	(39) -732%	(40) -3%	(34) +15%	0 N/A	55 +13 700%	32 -41%	(25) N/A	(61) -146%	(185) -205%	(268) -45%	(234) +13%	(345) -47%	(350) -1%	(488) -40%	(711) -46%	(1 022) -44%	(949) +7%	(661) +30%	(407) +38%	57 N/A	70 +24%	(7) N/A	(5) +26%	262 N/A	(14) N/A	6 N/A	(4) N/A	98 N/A	143 +47%	205 +43%	243 +19%	112 -54%	(11) N/A	(120) -1 007%	(169) -41%	(253) -50%	(82) +68%	(74) +10%	(156) -113%	(144) +8%	85 N/A	112 +31%	169 +50%	(228) N/A	(722) -216%	(749) -4%	(703) +6%	(137) +81%	204 N/A	250 +22%	206 -17%	(10) N/A	80 N/A	38 -52%	(21) N/A	(78) -264%	(135) -73%	(67) +51%	(4) +95%	(136) -3 767%	(333) -146%	(375) -13%	(369) +2%	(84) +77%	(72) +14%	(305) -323%	(320) -5%
Pre-Tax Income
Interest Income Expense	29	24	17	12	27	24	12	7	2	3	30	45	85	100	129	135	114	94	75	51	26	19	4	15	89	102	141	218	210	348	362	321	230	25	(129)	(215)	(223)	(133)	11	75	(9)	94	25	(26)	(62)	(57)	(3)	1	(77)	103	20	(7)	32	63	57	69	(146)	(202)	(157)	(115)	(64)	(35)	(37)	(42)	(47)	(47)	(59)	(86)	239	(79)	(89)	(42)	1	(29)	56	105	4	27	(20)	(100)	30	(17)	(20)	(12)	(40)	39	31	28
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	(44)	0	0	0	122	0	0	0	(140)	0	0	0	133	0	0	0	83	0	0	0	119	0	0	1	234	2	5	5	(496)	7	4	3	(56)	5	5	5	74	1	1	1	(47)	1	0	0	(210)	5	5	5	50	1	0	0
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	3	0	0	0	(7)	0	0	0	(0)	0	0	0	6	0	0	0	(3)	0	0	0	(1)	0	(0)	(0)	(2)	(2)	(2)	(2)	(0)	(0)	(0)	1	4	3	3	2	(49)	0	0	0	(1)	0	0	0	(0)	0	0	0	2	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(3)	(4)	(1)	3	10	10	8	8	4	4	13	6	3	3	3	3	13	14	13	13	19	24	42	41	30	21	4	5	18	20	22	31	31	47	49	49	52	42	44	35	28	28	28	31	28	28	27	35	43	44	45	37	20	20	14	10	9	(43)	(39)	(38)	19	18	14	15	15	15	14	11	38	40	27	30	(6)	(7)	9	6	0	0	(2)	1	7	8	8	6	10	9	16	15
Pre-Tax Income	217 N/A	217 0%	211 -3%	171 -19%	186 +9%	146 -22%	109 -25%	130 +20%	133 +2%	162 +22%	206 +27%	187 -9%	143 -23%	131 -8%	128 -3%	111 -13%	67 -39%	55 -19%	55 N/A	47 -14%	44 -7%	4 -90%	5 +20%	22 +313%	113 +414%	179 +59%	177 -1%	199 +12%	168 -16%	183 +9%	117 -36%	118 +1%	(78) N/A	(278) -257%	(568) -104%	(877) -54%	(1 240) -41%	(1 039) +16%	(606) +42%	(298) +51%	198 N/A	192 -3%	46 -76%	(0) N/A	87 N/A	(45) N/A	28 N/A	31 +7%	196 +542%	290 +48%	269 -7%	274 +2%	250 -9%	75 -70%	(45) N/A	(88) -93%	(321) -266%	(327) -2%	(270) +17%	(309) -14%	45 N/A	69 +54%	93 +34%	146 +58%	(756) N/A	(748) +1%	(790) -6%	(775) +2%	86 N/A	169 +98%	193 +14%	199 +3%	58 -71%	45 -24%	104 +133%	90 -13%	(121) N/A	(107) +12%	(89) +17%	(102) -15%	(309) -203%	(338) -9%	(382) -13%	(370) +3%	(64) +83%	(24) +63%	(257) -990%	(276) -7%
Net Income
Tax Provision	(31)	(31)	(23)	(18)	(21)	(16)	(13)	(15)	(19)	(22)	(26)	(22)	(16)	(14)	(14)	(15)	(10)	(11)	(4)	(5)	(9)	(9)	(12)	(13)	(19)	(22)	(28)	(33)	(34)	(45)	(44)	(43)	(31)	(16)	(5)	1	(2)	(2)	(5)	(5)	(10)	(11)	(12)	(15)	(24)	(25)	(20)	(18)	(16)	(16)	(21)	(24)	(37)	(35)	(40)	(41)	(28)	(30)	(39)	(30)	(13)	(12)	9	6	(2)	6	11	24	39	38	34	20	(6)	(1)	(15)	(23)	(14)	(26)	(18)	(15)	(184)	(188)	(193)	(193)	(25)	(21)	(24)	(24)
Income from Continuing Operations	186	186	188	153	166	129	95	115	114	140	180	165	127	117	114	96	57	44	51	42	35	(5)	(7)	9	94	157	149	166	134	138	73	75	(109)	(294)	(574)	(876)	(1 241)	(1 042)	(611)	(302)	188	181	34	(15)	63	(70)	9	13	180	275	248	250	213	40	(86)	(128)	(348)	(358)	(309)	(339)	32	57	102	152	(758)	(742)	(779)	(751)	125	207	226	219	53	44	89	67	(135)	(133)	(107)	(117)	(493)	(525)	(575)	(563)	(88)	(45)	(281)	(300)
Income to Minority Interest	(83)	(84)	(88)	(71)	(61)	(46)	(35)	(46)	(49)	(59)	(64)	(50)	(31)	(27)	(15)	(10)	(3)	0	(6)	(8)	(7)	6	(8)	(17)	(16)	(44)	(18)	1	5	47	71	91	124	139	212	283	352	312	194	84	(43)	(43)	(26)	(5)	(26)	(22)	(19)	(25)	(8)	(6)	(2)	(7)	(11)	(10)	(7)	(7)	39	40	24	32	7	13	14	9	6	5	22	26	47	37	37	31	7	14	2	(2)	31	23	22	34	67	75	78	85	17	10	28	22
Net Income (Common)	103 N/A	103 0%	101 -2%	82 -19%	105 +27%	84 -20%	60 -28%	69 +15%	65 -7%	81 +26%	116 +43%	116 -1%	96 -17%	91 -6%	100 +10%	87 -13%	54 -38%	45 -18%	44 -1%	34 -22%	28 -19%	1 -95%	(15) N/A	(9) +42%	78 N/A	113 +46%	131 +16%	167 +28%	139 -17%	185 +33%	144 -22%	166 +15%	15 -91%	(155) N/A	(362) -133%	(593) -64%	(889) -50%	(730) +18%	(417) +43%	(219) +48%	144 N/A	138 -5%	8 -94%	(20) N/A	36 N/A	(92) N/A	(10) +89%	(12) -24%	173 N/A	268 +55%	246 -8%	243 -1%	202 -17%	30 -85%	(93) N/A	(135) -46%	(309) -128%	(318) -3%	(285) +10%	(307) -8%	39 N/A	70 +82%	116 +65%	161 +40%	(752) N/A	(737) +2%	(757) -3%	(725) +4%	172 N/A	244 +42%	263 +8%	250 -5%	60 -76%	57 -4%	90 +57%	65 -28%	(104) N/A	(110) -6%	(85) +22%	(83) +2%	(426) -412%	(450) -6%	(497) -10%	(478) +4%	(71) +85%	(35) +51%	(254) -633%	(278) -10%
EPS (Diluted)	0.13 N/A	0.12 -8%	0.12 N/A	0.1 -17%	0.13 +30%	0.1 -23%	0.07 -30%	0.08 +14%	0.08 N/A	0.1 +25%	0.15 +50%	0.15 N/A	0.12 -20%	0.12 N/A	0.13 +8%	0.11 -15%	0.07 -36%	0.06 -14%	0.06 N/A	0.05 -17%	0.03 -40%	0 N/A	-0.02 N/A	-0.01 +50%	0.1 N/A	0.15 +50%	0.17 +13%	0.18 +6%	0.16 -11%	0.21 +31%	0.15 -29%	0.17 +13%	0.02 -88%	-0.16 N/A	-0.37 -131%	-0.61 -65%	-0.84 -38%	-0.58 +31%	-0.35 +40%	-0.16 +54%	0.12 N/A	0.11 -8%	0 N/A	-0.02 N/A	0.03 N/A	-0.08 N/A	-0.01 +88%	-0.01 N/A	0.14 N/A	0.22 +57%	0.2 -9%	0.16 -20%	0.15 -6%	0.03 -80%	-0.06 N/A	-0.09 -50%	-0.22 -144%	-0.22 N/A	-0.2 +9%	-0.22 -10%	0.03 N/A	0.05 +67%	0.08 +60%	0.11 +38%	-0.52 N/A	-0.52 N/A	-0.53 -2%	-0.5 +6%	0.12 N/A	0.17 +42%	0.18 +6%	0.17 -6%	0.04 -76%	0.04 N/A	0.06 +50%	0.05 -17%	-0.07 N/A	-0.08 -14%	-0.06 +25%	-0.06 N/A	-0.3 -400%	-0.31 -3%	-0.35 -13%	-0.33 +6%	-0.05 +85%	-0.02 +60%	-0.18 -800%	-0.19 -6%

Income Statement Balance Sheet Cash Flow Statement

Shanghai Aerospace Automobile Electromechanical Co Ltd
SSE:600151

Income Statement

Earnings Waterfall
Shanghai Aerospace Automobile Electromechanical Co Ltd

Income Statement
Shanghai Aerospace Automobile Electromechanical Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Aerospace Automobile Electromechanical Co Ltd SSE:600151

Income Statement

Earnings Waterfall Shanghai Aerospace Automobile Electromechanical Co Ltd

Income Statement Shanghai Aerospace Automobile Electromechanical Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Aerospace Automobile Electromechanical Co Ltd
SSE:600151

Earnings Waterfall
Shanghai Aerospace Automobile Electromechanical Co Ltd

Income Statement
Shanghai Aerospace Automobile Electromechanical Co Ltd