Watchlist Manager

Watchlist

Price: 8.77 CNY 0.23% Market Closed

Market Cap: ¥12.6B

H	Henan Huanghe Whirlwind Co Ltd SSE:600172	CN

Income Statement

Currency: CNY

	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	17	0	0	0	25	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	49	0	0	0	62	0	0	0	60	0	0	0	81	0	0	0	95	0	0	0	110	0	0	0	124	0	0	0	144	0	0	60	206	181	255	275	305	327	343	364	310	296	289	271	319	328	327	329	339	352	358	351	349	337	333	333	351	332	309	300	284	280	0	0
Revenue	538 N/A	562 +5%	588 +5%	615 +5%	623 +1%	624 +0%	657 +5%	669 +2%	700 +5%	718 +3%	726 +1%	721 -1%	697 -3%	691 -1%	656 -5%	646 -2%	653 +1%	625 -4%	641 +3%	631 -1%	599 -5%	608 +2%	656 +8%	730 +11%	822 +13%	906 +10%	950 +5%	984 +4%	1 019 +4%	1 075 +5%	1 109 +3%	1 145 +3%	1 256 +10%	1 347 +7%	1 457 +8%	1 535 +5%	1 556 +1%	1 591 +2%	1 579 -1%	1 606 +2%	1 662 +4%	1 664 +0%	1 701 +2%	1 727 +2%	1 817 +5%	1 938 +7%	2 127 +10%	2 252 +6%	2 362 +5%	2 506 +6%	2 509 +0%	2 743 +9%	2 958 +8%	2 945 0%	3 385 +15%	3 379 0%	3 166 -6%	3 258 +3%	3 092 -5%	2 929 -5%	2 914 -1%	2 564 -12%	2 460 -4%	2 552 +4%	2 451 -4%	2 677 +9%	2 568 -4%	2 437 -5%	2 652 +9%	2 627 -1%	2 606 -1%	2 563 -2%	2 410 -6%	2 370 -2%	2 141 -10%	2 047 -4%	1 575 -23%	1 338 -15%	1 218 -9%	1 069 -12%	1 301 +22%	1 293 -1%	1 350 +4%	1 370 +1%
Gross Profit
Cost of Revenue	(369)	(385)	(400)	(415)	(418)	(414)	(437)	(445)	(504)	(522)	(539)	(541)	(486)	(482)	(451)	(442)	(466)	(444)	(465)	(461)	(424)	(428)	(441)	(499)	(577)	(651)	(692)	(695)	(704)	(726)	(737)	(759)	(841)	(908)	(1 001)	(1 062)	(1 047)	(1 070)	(1 047)	(1 062)	(1 119)	(1 140)	(1 166)	(1 177)	(1 159)	(1 216)	(1 327)	(1 399)	(1 411)	(1 533)	(1 640)	(1 896)	(2 094)	(2 164)	(2 392)	(2 408)	(2 458)	(2 600)	(2 555)	(2 382)	(2 245)	(1 927)	(1 883)	(2 001)	(2 172)	(2 163)	(1 973)	(1 821)	(1 873)	(1 828)	(1 778)	(1 748)	(1 678)	(1 692)	(1 717)	(1 729)	(1 382)	(1 217)	(1 081)	(984)	(1 325)	(1 322)	(1 396)	(1 406)
Gross Profit	169 N/A	178 +5%	187 +6%	199 +6%	204 +3%	211 +3%	220 +5%	224 +1%	196 -12%	196 0%	187 -5%	180 -4%	211 +17%	209 -1%	205 -2%	203 -1%	187 -8%	181 -3%	176 -3%	171 -3%	174 +2%	179 +3%	215 +20%	231 +7%	245 +6%	255 +4%	259 +1%	289 +12%	315 +9%	349 +11%	372 +7%	386 +4%	415 +8%	438 +5%	455 +4%	473 +4%	509 +8%	521 +2%	533 +2%	544 +2%	543 0%	524 -4%	535 +2%	550 +3%	658 +20%	722 +10%	800 +11%	853 +7%	951 +11%	974 +2%	869 -11%	847 -2%	864 +2%	782 -10%	993 +27%	971 -2%	708 -27%	658 -7%	537 -18%	547 +2%	668 +22%	637 -5%	577 -9%	551 -4%	279 -49%	514 +84%	595 +16%	616 +3%	779 +26%	799 +3%	828 +4%	815 -2%	732 -10%	678 -7%	424 -37%	318 -25%	192 -40%	122 -37%	137 +12%	85 -38%	(24) N/A	(30) -24%	(45) -53%	(36) +20%
Operating Income
Operating Expenses	(68)	(70)	(67)	(69)	(71)	(74)	(79)	(78)	(71)	(73)	(71)	(74)	(85)	(83)	(82)	(83)	(73)	(72)	(74)	(76)	(95)	(98)	(104)	(113)	(104)	(95)	(104)	(113)	(124)	(146)	(155)	(155)	(156)	(161)	(169)	(184)	(200)	(198)	(197)	(195)	(195)	(175)	(194)	(211)	(242)	(271)	(300)	(309)	(368)	(389)	(378)	(379)	(455)	(549)	(617)	(640)	(541)	(700)	(625)	(614)	(351)	(386)	(407)	(408)	(575)	(770)	(814)	(776)	(372)	(393)	(381)	(384)	(347)	(350)	(350)	(398)	(552)	(712)	(686)	(667)	(515)	(775)	(748)	(778)
Selling, General & Administrative	(76)	(79)	(78)	(81)	(84)	(83)	(80)	(75)	(56)	(58)	(59)	(63)	(74)	(73)	(73)	(74)	(73)	(73)	(74)	(76)	(81)	(83)	(88)	(92)	(111)	(112)	(123)	(136)	(139)	(152)	(154)	(152)	(96)	(164)	(164)	(177)	(131)	(187)	(199)	(192)	(116)	(162)	(166)	(171)	(152)	(238)	(269)	(309)	(236)	(354)	(300)	(285)	(293)	(259)	(333)	(343)	(374)	(331)	(307)	(302)	(259)	(325)	(325)	(328)	(390)	(467)	(510)	(462)	(200)	(262)	(234)	(244)	(182)	(265)	(266)	(310)	(359)	(470)	(457)	(442)	(378)	(419)	(408)	(425)
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	(44)	0	0	0	(49)	0	0	0	(54)	0	0	0	(56)	0	0	0	(93)	0	0	(33)	(99)	(102)	(152)	(145)	(97)	(105)	(74)	(68)	(45)	(46)	(52)	(51)	(52)	(70)	(69)	(78)	(66)	(82)	(85)	(86)	(63)	(79)	(79)	(72)	(66)	(75)	(71)	(68)	(50)	(57)	(58)	(63)
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	(16)	0	0	0	(20)	0	0	0	(25)	0	0	0	(34)	0	0	0	(51)	0	0	0	(70)	0	0	0	(86)	0	0	0	(103)	0	0	0	(145)	0	0	0	(106)	0	0	0	(122)	0	0	0	(131)	0	0	0	(105)	0	0	0
Other Operating Expenses	8	9	11	12	13	9	1	(4)	(15)	(15)	(12)	(12)	(12)	(11)	(9)	(9)	0	0	0	0	(15)	(15)	(17)	(21)	7	17	19	23	15	6	(1)	(3)	(0)	3	(5)	(7)	(0)	(11)	1	(3)	(0)	(13)	(29)	(40)	(1)	(33)	(31)	1	12	(35)	(79)	(62)	6	(188)	(132)	(153)	16	(264)	(244)	(244)	56	(16)	(30)	(29)	12	(233)	(235)	(235)	0	(49)	(62)	(54)	20	(5)	(6)	(17)	3	(167)	(158)	(157)	18	(298)	(281)	(289)
Operating Income	100 N/A	107 +7%	121 +12%	130 +8%	134 +3%	137 +2%	141 +3%	145 +3%	125 -14%	123 -1%	116 -6%	106 -9%	126 +19%	125 0%	123 -2%	120 -3%	114 -5%	109 -4%	102 -6%	95 -7%	79 -17%	82 +4%	111 +35%	118 +7%	141 +19%	160 +14%	155 -3%	176 +14%	191 +8%	203 +6%	218 +7%	231 +6%	260 +13%	278 +7%	287 +3%	289 +1%	309 +7%	323 +5%	335 +4%	349 +4%	348 0%	348 +0%	341 -2%	338 -1%	415 +23%	451 +9%	501 +11%	544 +9%	583 +7%	585 +0%	490 -16%	468 -5%	409 -13%	232 -43%	376 +62%	331 -12%	167 -50%	(42) N/A	(88) -108%	(67) +24%	318 N/A	250 -21%	170 -32%	143 -16%	(296) N/A	(256) +14%	(219) +14%	(160) +27%	407 N/A	406 0%	447 +10%	432 -3%	385 -11%	328 -15%	75 -77%	(80) N/A	(360) -352%	(590) -64%	(549) +7%	(582) -6%	(539) +7%	(804) -49%	(793) +1%	(814) -3%
Pre-Tax Income
Interest Income Expense	(11)	(14)	(17)	(20)	(24)	(26)	(27)	(30)	(39)	(42)	(46)	(50)	(41)	(44)	(45)	(46)	(59)	(58)	(56)	(54)	(48)	(50)	(71)	(70)	(63)	(63)	(42)	(43)	(45)	(45)	(49)	(54)	(67)	(71)	(75)	(76)	(70)	(76)	(80)	(87)	(95)	(100)	(98)	(86)	(88)	(91)	(102)	(122)	(142)	(141)	(156)	(180)	(204)	(230)	(250)	(263)	(228)	(317)	(339)	(333)	(381)	(280)	(265)	(278)	(305)	(317)	(311)	(311)	(314)	(329)	(347)	(338)	(337)	(329)	(324)	(338)	(345)	(337)	(314)	(310)	(281)	(297)	(304)	(322)
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	0	0	0	0	(18)	0	0	0	(6)	0	0	(6)	(118)	1	1	1	(177)	(2)	(2)	(2)	(2)	(1)	(1)	(2)	(322)	(290)	(292)	(292)	(39)	(7)	(6)	(7)	(9)	(1)	(1)	0	(129)	(1)	(1)	(1)	(225)	(2)	(2)	1
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	2	0	0	0	(1)	0	0	0	(1)	(1)	(1)	(1)	0	0	0	(0)	(1)	(2)	(2)	0	0	(1)	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(2)	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	(7)	0	0	0
Total Other Income	(2)	(2)	(2)	(3)	(1)	(1)	(1)	(1)	1	1	1	2	0	2	4	5	3	4	2	1	(0)	(0)	0	0	2	6	7	7	5	2	3	3	4	4	2	3	2	2	3	3	5	5	5	5	10	11	14	13	2	4	(3)	(5)	5	(1)	7	10	0	87	80	77	106	22	23	21	(72)	(74)	(74)	(75)	(74)	(74)	(75)	(71)	(1)	(3)	0	2	(3)	(5)	(7)	(9)	(3)	(10)	(11)	(18)
Pre-Tax Income	87 N/A	91 +5%	102 +11%	107 +6%	109 +2%	111 +1%	113 +2%	114 +1%	87 -23%	82 -6%	71 -14%	58 -19%	85 +48%	84 -2%	82 -2%	78 -5%	59 -24%	55 -7%	48 -13%	42 -13%	31 -26%	32 +3%	40 +28%	48 +19%	80 +67%	103 +29%	120 +16%	141 +18%	153 +8%	160 +5%	172 +7%	180 +4%	196 +9%	210 +7%	215 +2%	216 +1%	239 +11%	249 +4%	257 +3%	264 +2%	258 -2%	253 -2%	248 -2%	257 +4%	318 +24%	370 +16%	411 +11%	436 +6%	438 +0%	446 +2%	331 -26%	276 -17%	92 -67%	3 -97%	133 +4 330%	78 -42%	(238) N/A	(274) -15%	(348) -27%	(324) +7%	41 N/A	(8) N/A	(74) -823%	(116) -58%	(998) -757%	(937) +6%	(896) +4%	(838) +6%	(20) +98%	(4) +77%	19 N/A	17 -9%	37 +119%	(5) N/A	(250) -4 714%	(415) -66%	(838) -102%	(933) -11%	(871) +7%	(902) -4%	(1 056) -17%	(1 114) -6%	(1 111) +0%	(1 153) -4%
Net Income
Tax Provision	(27)	(29)	(31)	(34)	(38)	(38)	(39)	(40)	(30)	(28)	(24)	(20)	(29)	(28)	(26)	(24)	(17)	(16)	(14)	(12)	(1)	(0)	(2)	(2)	(12)	(16)	(15)	(19)	(22)	(23)	(22)	(23)	(25)	(27)	(27)	(27)	(30)	(28)	(33)	(34)	(34)	(33)	(32)	(36)	(43)	(52)	(60)	(63)	(68)	(67)	(57)	(51)	(42)	(34)	(48)	(38)	(11)	9	28	36	1	(13)	(11)	(19)	18	17	15	13	63	66	71	66	(6)	(9)	(9)	(1)	40	44	43	44	72	69	77	73
Income from Continuing Operations	60	63	71	74	71	72	74	75	57	55	47	37	56	56	56	54	42	40	34	29	30	32	38	46	68	88	105	122	131	137	150	156	171	183	188	190	210	221	225	230	224	220	215	222	275	318	351	372	370	379	274	225	50	(32)	85	40	(250)	(265)	(320)	(289)	42	(21)	(84)	(135)	(980)	(920)	(881)	(824)	43	61	89	83	31	(14)	(259)	(416)	(798)	(889)	(828)	(858)	(983)	(1 046)	(1 034)	(1 080)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(3)	(5)	(7)	(8)	(8)	(8)	(8)	(6)	(4)	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	2	3	2	12	14	8	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(0)	(1)
Net Income (Common)	60 N/A	63 +4%	71 +13%	74 +4%	71 -3%	72 +1%	74 +2%	75 +1%	57 -23%	55 -5%	47 -14%	37 -20%	56 +50%	56 0%	56 0%	53 -6%	39 -27%	34 -11%	26 -24%	21 -20%	22 +5%	24 +8%	30 +27%	40 +33%	63 +58%	85 +34%	105 +23%	122 +17%	131 +7%	137 +5%	150 +9%	156 +4%	171 +9%	183 +7%	188 +3%	190 +1%	210 +11%	221 +5%	225 +2%	230 +2%	224 -3%	220 -1%	215 -2%	222 +3%	275 +24%	318 +16%	351 +11%	373 +6%	370 -1%	379 +2%	274 -28%	225 -18%	51 -77%	(30) N/A	88 N/A	42 -52%	(238) N/A	(251) -6%	(312) -24%	(281) +10%	39 N/A	(26) N/A	(84) -223%	(135) -60%	(980) -627%	(920) +6%	(881) +4%	(824) +6%	43 N/A	61 +43%	89 +45%	83 -7%	31 -63%	(14) N/A	(259) -1 783%	(416) -61%	(798) -92%	(889) -11%	(828) +7%	(858) -4%	(983) -15%	(1 045) -6%	(1 034) +1%	(1 081) -5%
EPS (Diluted)	0.07 N/A	0.07 N/A	0.08 +14%	0.09 +12%	0.09 N/A	0.09 N/A	0.1 +11%	0.1 N/A	0.07 -30%	0.08 +14%	0.07 -12%	0.06 -14%	0.07 +17%	0.08 +14%	0.08 N/A	0.07 -12%	0.05 -29%	0.04 -20%	0.03 -25%	0.03 N/A	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.08 +100%	0.1 +25%	0.12 +20%	0.13 +8%	0.14 +8%	0.14 N/A	0.16 +14%	0.17 +6%	0.18 +6%	0.19 +6%	0.19 N/A	0.19 N/A	0.22 +16%	0.22 N/A	0.22 N/A	0.23 +5%	0.23 N/A	0.17 -26%	0.17 N/A	0.2 +18%	0.19 -5%	0.23 +21%	0.25 +9%	0.26 +4%	0.26 N/A	0.27 +4%	0.19 -30%	0.16 -16%	0.03 -81%	-0.02 N/A	0.06 N/A	0.03 -50%	-0.16 N/A	-0.17 -6%	-0.21 -24%	-0.19 +10%	0.03 N/A	-0.01 N/A	-0.05 -400%	-0.09 -80%	-0.7 -678%	-0.63 +10%	-0.63 N/A	-0.59 +6%	0.03 N/A	0.04 +33%	0.06 +50%	0.06 N/A	0.02 -67%	-0.01 N/A	-0.19 -1 800%	-0.3 -58%	-0.57 -90%	-0.64 -12%	-0.59 +8%	-0.62 -5%	-0.71 -15%	-0.75 -6%	-0.74 +1%	-0.78 -5%

Income Statement Balance Sheet Cash Flow Statement

Henan Huanghe Whirlwind Co Ltd
SSE:600172

Income Statement

Earnings Waterfall
Henan Huanghe Whirlwind Co Ltd

Income Statement
Henan Huanghe Whirlwind Co Ltd

See Also

Company

Help

Tools

Stocks

Henan Huanghe Whirlwind Co Ltd SSE:600172

Income Statement

Earnings Waterfall Henan Huanghe Whirlwind Co Ltd

Income Statement Henan Huanghe Whirlwind Co Ltd

See Also

Company

Help

Tools

Stocks

Henan Huanghe Whirlwind Co Ltd
SSE:600172

Earnings Waterfall
Henan Huanghe Whirlwind Co Ltd

Income Statement
Henan Huanghe Whirlwind Co Ltd