Watchlist Manager

Watchlist

Price: 15.06 CNY 0.67% Market Closed

Market Cap: ¥6.6B

D	Daheng New Epoch Technology Inc SSE:600288	CN
	Rossell India Ltd NSE:ROSSELLIND	IN
	Lincoln Pharmaceuticals Ltd NSE:LINCOLN	IN
G	Grand Foundry Ltd NSE:GFSTEELS	IN
F	Fortinet Inc LSE:0IR9	US
R	Raito Kogyo Co Ltd TSE:1926	JP
S	SkyWorld Development Bhd KLSE:SKYWLD	MY
T	Top Glove Corporation Bhd KLSE:TOPGLOV	MY

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	16	0	0	0	22	0	0	0	29	0	0	0	39	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35	0	0	0	27	0	0	0	36	0	0	0	42	0	0	0	36	0	0	0	40	0	0	0	23	0	0	0	18	0	0	2	23	0	0	14	16	13	16	16	13	11	10	9	9	8	8	8	8	6	7	9	9	10	11	11	11	10	8	6	6	5	0	0
Revenue	1 696 N/A	1 808 +7%	1 931 +7%	2 147 +11%	2 423 +13%	2 517 +4%	2 646 +5%	2 707 +2%	2 800 +3%	2 926 +4%	2 986 +2%	3 149 +5%	3 184 +1%	3 270 +3%	3 216 -2%	3 275 +2%	3 272 0%	3 203 -2%	3 309 +3%	3 277 -1%	3 434 +5%	3 409 -1%	3 429 +1%	3 253 -5%	3 155 -3%	3 076 -3%	3 078 +0%	3 067 0%	3 278 +7%	3 379 +3%	3 505 +4%	3 768 +8%	3 961 +5%	4 080 +3%	4 204 +3%	4 141 -2%	4 085 -1%	4 067 0%	4 038 -1%	4 013 -1%	3 830 -5%	3 713 -3%	3 613 -3%	3 422 -5%	3 549 +4%	3 525 -1%	3 476 -1%	3 491 +0%	3 350 -4%	3 181 -5%	2 993 -6%	2 786 -7%	2 682 -4%	2 673 0%	2 701 +1%	2 705 +0%	2 686 -1%	2 732 +2%	2 813 +3%	3 005 +7%	2 966 -1%	3 089 +4%	3 061 -1%	3 230 +6%	3 342 +3%	3 426 +3%	3 407 -1%	3 248 -5%	3 306 +2%	2 855 -14%	2 765 -3%	2 580 -7%	2 315 -10%	2 432 +5%	2 574 +6%	2 584 +0%	2 537 -2%	2 633 +4%	2 483 -6%	2 463 -1%	2 322 -6%	2 317 0%	2 297 -1%	2 196 -4%	2 332 +6%	2 130 -9%	2 069 -3%	1 921 -7%	1 763 -8%	1 830 +4%	1 817 -1%	1 913 +5%
Gross Profit
Cost of Revenue	(1 511)	(1 607)	(1 711)	(1 905)	(2 152)	(2 236)	(2 368)	(2 431)	(2 534)	(2 656)	(2 711)	(2 871)	(2 881)	(2 961)	(2 903)	(2 960)	(2 930)	(2 866)	(2 959)	(2 919)	(3 073)	(3 041)	(3 058)	(2 878)	(2 749)	(2 658)	(2 660)	(2 639)	(2 879)	(2 972)	(3 082)	(3 293)	(3 401)	(3 495)	(3 588)	(3 553)	(3 536)	(3 523)	(3 512)	(3 464)	(3 254)	(3 129)	(3 038)	(2 878)	(3 012)	(3 034)	(2 946)	(2 935)	(2 782)	(2 608)	(2 450)	(2 263)	(2 165)	(2 112)	(2 095)	(2 095)	(2 079)	(2 083)	(2 179)	(2 322)	(2 270)	(2 356)	(2 305)	(2 443)	(2 540)	(2 597)	(2 582)	(2 425)	(2 471)	(2 116)	(2 017)	(1 827)	(1 561)	(1 638)	(1 716)	(1 735)	(1 736)	(1 806)	(1 699)	(1 658)	(1 572)	(1 558)	(1 564)	(1 510)	(1 629)	(1 485)	(1 416)	(1 310)	(1 174)	(1 232)	(1 219)	(1 276)
Gross Profit	184 N/A	202 +9%	220 +9%	242 +10%	271 +12%	282 +4%	278 -1%	276 -1%	266 -4%	270 +1%	274 +2%	278 +1%	304 +9%	309 +2%	312 +1%	315 +1%	342 +8%	338 -1%	350 +4%	358 +2%	361 +1%	368 +2%	371 +1%	376 +1%	407 +8%	419 +3%	418 0%	428 +3%	400 -7%	407 +2%	423 +4%	475 +12%	560 +18%	585 +4%	616 +5%	588 -5%	548 -7%	544 -1%	526 -3%	549 +4%	576 +5%	585 +2%	575 -2%	544 -5%	537 -1%	490 -9%	530 +8%	556 +5%	568 +2%	574 +1%	542 -5%	524 -3%	517 -1%	561 +8%	606 +8%	610 +1%	607 0%	649 +7%	634 -2%	683 +8%	696 +2%	733 +5%	756 +3%	787 +4%	803 +2%	829 +3%	826 0%	822 0%	835 +2%	739 -12%	748 +1%	753 +1%	754 +0%	795 +5%	857 +8%	849 -1%	801 -6%	827 +3%	784 -5%	805 +3%	750 -7%	759 +1%	733 -3%	686 -6%	703 +2%	644 -8%	653 +1%	611 -6%	588 -4%	598 +2%	599 +0%	637 +6%
Operating Income
Operating Expenses	(121)	(138)	(155)	(176)	(195)	(208)	(206)	(207)	(207)	(210)	(215)	(217)	(233)	(235)	(241)	(247)	(276)	(271)	(277)	(281)	(263)	(267)	(272)	(278)	(317)	(333)	(347)	(359)	(360)	(369)	(376)	(396)	(435)	(458)	(480)	(478)	(448)	(453)	(461)	(491)	(518)	(525)	(535)	(556)	(611)	(605)	(609)	(594)	(584)	(598)	(600)	(604)	(596)	(643)	(651)	(653)	(621)	(657)	(649)	(672)	(643)	(683)	(722)	(742)	(746)	(751)	(726)	(701)	(711)	(687)	(685)	(700)	(738)	(761)	(800)	(813)	(810)	(797)	(771)	(771)	(758)	(762)	(777)	(767)	(793)	(750)	(714)	(684)	(659)	(665)	(706)	(667)
Selling, General & Administrative	(135)	(155)	(170)	(190)	(208)	(224)	(224)	(226)	(238)	(238)	(248)	(256)	(275)	(272)	(270)	(268)	(271)	(266)	(272)	(275)	(260)	(264)	(270)	(276)	(305)	(321)	(333)	(345)	(348)	(359)	(367)	(382)	(418)	(443)	(467)	(471)	(443)	(450)	(456)	(487)	(385)	(514)	(524)	(546)	(442)	(584)	(588)	(573)	(430)	(554)	(548)	(554)	(430)	(591)	(600)	(603)	(448)	(608)	(618)	(633)	(500)	(659)	(692)	(699)	(594)	(629)	(517)	(477)	(544)	(488)	(523)	(524)	(568)	(573)	(620)	(632)	(633)	(621)	(583)	(574)	(538)	(525)	(535)	(529)	(589)	(556)	(538)	(521)	(494)	(506)	(539)	(511)
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	(115)	0	0	0	(150)	0	0	0	(133)	0	0	0	(148)	0	0	0	(153)	0	0	0	(177)	0	0	(21)	(183)	(95)	(181)	(204)	(194)	(233)	(196)	(200)	(198)	(213)	(220)	(222)	(225)	(218)	(216)	(227)	(231)	(231)	(234)	(226)	(207)	(192)	(178)	(163)	(166)	(160)	(153)	(146)
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	(16)	0	0	0	(19)	0	0	0	(20)	0	0	0	(17)	0	0	0	(17)	0	0	0	(15)	0	0	0	(18)	0	0	0	(15)	0	0	0	(14)	0	0	0	(14)	0	0	0	(16)	0	0	0	(23)	0	0	0	(15)	0	0	0
Other Operating Expenses	14	17	15	14	13	16	18	19	31	29	33	39	42	37	29	21	(5)	(5)	(6)	(6)	(3)	(3)	(3)	(3)	(12)	(12)	(15)	(15)	(12)	(11)	(9)	(15)	(17)	(15)	(13)	(8)	(5)	(4)	(4)	(4)	(1)	(10)	(11)	(10)	(0)	(21)	(21)	(21)	(1)	(45)	(52)	(50)	(1)	(53)	(50)	(50)	(3)	(50)	(31)	(39)	49	(24)	(31)	(21)	48	(28)	(28)	(20)	42	34	33	24	42	25	40	42	61	42	28	30	27	(6)	(8)	(12)	25	(1)	1	1	17	0	(14)	(11)
Operating Income	64 N/A	64 N/A	65 +3%	66 +1%	77 +16%	74 -3%	72 -3%	69 -4%	59 -15%	60 +3%	59 -2%	61 +3%	71 +17%	74 +4%	71 -4%	68 -4%	66 -3%	66 N/A	72 +10%	77 +7%	98 +26%	101 +3%	98 -3%	97 -1%	90 -8%	86 -5%	70 -18%	69 -2%	40 -42%	37 -6%	47 +26%	78 +66%	126 +60%	127 +1%	136 +7%	110 -20%	100 -9%	91 -9%	65 -29%	58 -11%	58 +0%	60 +3%	40 -33%	(12) N/A	(74) -520%	(115) -55%	(79) +31%	(38) +52%	(16) +57%	(25) -51%	(57) -131%	(80) -40%	(78) +2%	(82) -4%	(45) +45%	(43) +4%	(14) +68%	(8) +41%	(15) -85%	10 N/A	53 +411%	50 -6%	33 -33%	45 +36%	56 +25%	78 +39%	100 +28%	122 +22%	125 +2%	52 -58%	64 +22%	53 -17%	16 -69%	34 +108%	58 +70%	36 -37%	(9) N/A	30 N/A	13 -58%	34 +168%	(8) N/A	(3) +59%	(44) -1 272%	(81) -82%	(90) -12%	(105) -17%	(62) +42%	(73) -18%	(71) +3%	(67) +5%	(107) -60%	(31) +71%
Pre-Tax Income
Interest Income Expense	(3)	(5)	(6)	(7)	(14)	(15)	(17)	(16)	(16)	(16)	(17)	(18)	(14)	(24)	(22)	(19)	(6)	(6)	(4)	(3)	(5)	(8)	(11)	(12)	(19)	21	27	24	(5)	(3)	(4)	(2)	(3)	(6)	(8)	(7)	(11)	0	9	17	24	17	21	22	11	8	(2)	(0)	17	28	61	63	58	50	24	33	39	42	42	35	42	57	67	67	52	25	12	16	10	15	30	40	54	69	74	50	67	74	120	95	63	81	(2)	21	32	3	86	115	54	34	(25)	(12)
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	(2)	0	0	0	0	0	0	0	(8)	0	0	0	0	0	0	0	(1)	(1)	0	0	(15)	7	6	6	8	6	6	6	0	0	0	1	1	1	2	1	15	1	0	0	15	16	16	118	94	94	94	(9)	(34)	0	0	3
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	(1)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(1)	0	0	0	(0)	0	0	0	2	0	0	0	(0)	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	(0)	0	0	0	(1)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0
Total Other Income	1	4	5	7	14	16	17	18	24	24	26	25	23	31	30	32	24	21	20	20	26	26	25	24	70	31	33	30	85	84	86	87	76	74	76	73	81	80	83	83	34	36	42	49	89	98	88	85	29	33	41	51	80	71	64	56	51	53	34	34	2	(11)	(1)	(7)	3	0	1	4	8	8	0	(1)	(1)	(2)	10	10	10	10	5	4	8	7	8	8	4	5	(79)	(78)	7	5	87	88
Pre-Tax Income	62 N/A	63 +1%	65 +3%	66 +3%	77 +16%	75 -3%	72 -4%	71 -1%	66 -7%	68 +3%	68 -1%	67 -1%	80 +18%	81 +2%	80 -1%	81 +1%	83 +3%	82 -2%	88 +8%	95 +7%	118 +25%	119 +1%	112 -6%	109 -3%	141 +29%	138 -2%	130 -6%	122 -6%	120 -2%	119 -1%	129 +9%	163 +26%	198 +21%	195 -2%	204 +5%	176 -14%	170 -3%	171 +1%	157 -8%	158 +1%	114 -28%	112 -2%	104 -8%	58 -44%	28 -52%	(9) N/A	6 N/A	46 +635%	21 -56%	36 +78%	45 +24%	34 -25%	55 +63%	39 -29%	43 +11%	45 +5%	75 +65%	86 +15%	61 -29%	79 +30%	81 +3%	102 +26%	105 +3%	111 +6%	116 +5%	110 -5%	119 +8%	148 +24%	143 -3%	75 -47%	94 +25%	93 -1%	70 -25%	102 +46%	145 +42%	98 -32%	82 -16%	115 +40%	137 +19%	133 -3%	78 -41%	100 +28%	(23) N/A	65 N/A	39 -39%	(3) N/A	40 N/A	(44) N/A	(45) -3%	(28) +37%	(46) -60%	49 N/A
Net Income
Tax Provision	(8)	(8)	(7)	(9)	(10)	(11)	(10)	(11)	(9)	(10)	(9)	(9)	(12)	(12)	(12)	(12)	(13)	(14)	(15)	(15)	(15)	(15)	(16)	(17)	(8)	(8)	(7)	(6)	(15)	(15)	(15)	(18)	(21)	(21)	(23)	(20)	(24)	(23)	(19)	(19)	(18)	(19)	(23)	(24)	5	6	7	6	(11)	(10)	(9)	(7)	(10)	(10)	(15)	(13)	(20)	(20)	(15)	(24)	(19)	(21)	(27)	(24)	(45)	(50)	(47)	(45)	(24)	(19)	(16)	(11)	14	13	7	7	(10)	(10)	(6)	(7)	(13)	(10)	(9)	(20)	(21)	(20)	(19)	(7)	0	(1)	(0)	(2)
Income from Continuing Operations	54	55	57	57	67	64	62	60	57	59	59	58	68	69	68	69	70	68	74	79	103	104	97	92	132	130	123	117	106	103	114	146	177	174	181	156	146	148	138	140	96	93	81	34	33	(3)	13	52	9	26	36	27	45	30	29	32	55	66	46	55	62	82	79	86	72	60	72	103	119	57	78	82	84	115	151	105	72	105	132	126	65	90	(32)	45	18	(24)	20	(51)	(45)	(29)	(46)	47
Income to Minority Interest	(8)	(8)	(9)	(10)	(18)	(18)	(19)	(19)	(21)	(22)	(22)	(22)	(25)	(26)	(25)	(25)	(18)	(17)	(19)	(21)	(36)	(37)	(32)	(31)	(35)	(35)	(33)	(30)	(22)	(20)	(24)	(37)	(54)	(52)	(56)	(45)	(39)	(38)	(30)	(29)	(23)	(22)	(15)	4	4	20	16	2	17	10	(2)	(1)	(18)	(18)	(18)	(18)	(25)	(27)	(13)	(16)	(27)	(26)	(23)	(25)	(21)	(26)	(38)	(52)	(46)	(26)	(28)	(26)	(26)	(32)	(32)	(16)	20	2	5	2	4	5	19	28	31	36	16	9	13	10	21	(4)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	1	1	1	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	0	0	0	0	0	0	0	0	0	0	0	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)	46 N/A	47 +2%	48 +3%	47 -2%	49 +4%	46 -6%	43 -6%	41 -4%	37 -10%	38 +2%	38 N/A	37 -1%	43 +15%	44 +3%	44 -1%	44 +2%	51 +16%	52 +1%	55 +6%	58 +7%	68 +16%	68 +0%	64 -5%	61 -6%	98 +61%	96 -2%	90 -6%	87 -4%	84 -4%	84 0%	91 +9%	108 +19%	123 +13%	123 0%	125 +2%	111 -11%	107 -3%	109 +2%	108 -1%	111 +3%	73 -34%	71 -3%	66 -8%	38 -42%	37 -2%	18 -52%	29 +63%	54 +88%	27 -51%	37 +38%	34 -7%	26 -24%	28 +7%	11 -59%	11 -3%	14 +30%	29 +107%	39 +33%	32 -17%	39 +21%	35 -11%	55 +59%	55 0%	61 +11%	51 -17%	34 -33%	34 +1%	51 +48%	73 +44%	31 -58%	50 +63%	56 +12%	57 +2%	83 +44%	119 +45%	88 -26%	92 +4%	107 +16%	137 +28%	128 -6%	70 -46%	95 +36%	(13) N/A	72 N/A	50 -31%	12 -76%	37 +203%	(42) N/A	(32) +24%	(19) +42%	(25) -34%	43 N/A
EPS (Diluted)	0.11 N/A	0.11 N/A	0.11 N/A	0.11 N/A	0.11 N/A	0.11 N/A	0.1 -9%	0.09 -10%	0.08 -11%	0.08 N/A	0.08 N/A	0.08 N/A	0.1 +25%	0.09 -10%	0.09 N/A	0.09 N/A	0.12 +33%	0.12 N/A	0.13 +8%	0.14 +8%	0.15 +7%	0.16 +7%	0.15 -6%	0.14 -7%	0.22 +57%	0.21 -5%	0.2 -5%	0.2 N/A	0.19 -5%	0.2 +5%	0.21 +5%	0.25 +19%	0.28 +12%	0.28 N/A	0.29 +4%	0.25 -14%	0.25 N/A	0.25 N/A	0.25 N/A	0.26 +4%	0.17 -35%	0.16 -6%	0.14 -12%	0.08 -43%	0.08 N/A	0.04 -50%	0.07 +75%	0.13 +86%	0.06 -54%	0.09 +50%	0.08 -11%	0.06 -25%	0.06 N/A	0.02 -67%	0.02 N/A	0.02 N/A	0.07 +250%	0.08 +14%	0.07 -12%	0.09 +29%	0.08 -11%	0.13 +63%	0.13 N/A	0.14 +8%	0.12 -14%	0.07 -42%	0.07 N/A	0.11 +57%	0.17 +55%	0.07 -59%	0.11 +57%	0.12 +9%	0.13 +8%	0.18 +38%	0.27 +50%	0.2 -26%	0.21 +5%	0.24 +14%	0.31 +29%	0.29 -6%	0.16 -45%	0.22 +38%	-0.03 N/A	0.17 N/A	0.11 -35%	0.03 -73%	0.08 +167%	-0.1 N/A	-0.07 +30%	-0.04 +43%	-0.06 -50%	0.1 N/A

Income Statement Balance Sheet Cash Flow Statement

Daheng New Epoch Technology Inc
SSE:600288

Income Statement

Earnings Waterfall
Daheng New Epoch Technology Inc

Income Statement
Daheng New Epoch Technology Inc

See Also

Company

Help

Tools

Stocks

Daheng New Epoch Technology Inc SSE:600288

Income Statement

Earnings Waterfall Daheng New Epoch Technology Inc

Income Statement Daheng New Epoch Technology Inc

See Also

Company

Help

Tools

Stocks

Daheng New Epoch Technology Inc
SSE:600288

Earnings Waterfall
Daheng New Epoch Technology Inc

Income Statement
Daheng New Epoch Technology Inc