Watchlist Manager

Watchlist

Price: 3.08 CNY 1.99% Market Closed

Market Cap: ¥2.1B

	Liaoning SG Automotive Group Co Ltd SSE:600303	CN
	Element Nutritional Sciences Inc OTC:MUSLF	CA

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	24	0	0	0	31	0	0	0	23	0	0	0	22	0	0	0	45	0	0	0	48	0	0	0	62	0	0	0	93	0	0	0	126	0	0	0	145	0	0	0	163	0	0	0	141	0	0	0	93	0	0	24	92	51	63	52	54	49	50	49	49	48	46	38	37	31	23	24	21	21	23	24	23	22	23	0	29	35	35	46	42	43	0	0
Revenue	2 689 N/A	2 704 +1%	2 591 -4%	2 572 -1%	2 645 +3%	2 773 +5%	3 143 +13%	3 255 +4%	3 605 +11%	3 622 +0%	3 669 +1%	4 267 +16%	4 112 -4%	4 644 +13%	4 896 +5%	4 749 -3%	4 323 -9%	3 709 -14%	3 355 -10%	3 515 +5%	4 051 +15%	4 533 +12%	5 199 +15%	5 122 -1%	6 109 +19%	6 495 +6%	6 631 +2%	7 146 +8%	6 248 -13%	6 075 -3%	5 751 -5%	5 292 -8%	5 584 +6%	5 334 -4%	5 122 -4%	4 972 -3%	4 836 -3%	4 657 -4%	4 621 -1%	4 347 -6%	4 057 -7%	3 850 -5%	3 483 -10%	3 430 -2%	4 432 +29%	4 438 +0%	4 422 0%	4 385 -1%	3 737 -15%	3 811 +2%	4 080 +7%	4 104 +1%	3 809 -7%	3 778 -1%	3 603 -5%	3 351 -7%	2 915 -13%	2 691 -8%	2 357 -12%	2 698 +14%	2 447 -9%	2 178 -11%	2 138 -2%	1 733 -19%	2 623 +51%	2 834 +8%	3 198 +13%	3 238 +1%	2 480 -23%	2 467 -1%	1 928 -22%	1 887 -2%	1 672 -11%	1 412 -16%	1 472 +4%	1 302 -12%	1 364 +5%	1 421 +4%	1 360 -4%	1 346 -1%	1 475 +10%	1 481 +0%	1 688 +14%	1 703 +1%
Gross Profit
Cost of Revenue	(2 305)	(2 302)	(2 230)	(2 208)	(2 261)	(2 369)	(2 662)	(2 697)	(3 031)	(3 074)	(3 092)	(3 667)	(3 544)	(4 045)	(4 305)	(4 206)	(3 805)	(3 234)	(2 903)	(2 998)	(3 421)	(3 813)	(4 411)	(4 261)	(5 189)	(5 563)	(5 642)	(6 218)	(5 411)	(5 263)	(5 024)	(4 604)	(4 854)	(4 663)	(4 476)	(4 409)	(4 358)	(4 144)	(4 099)	(3 821)	(3 467)	(3 292)	(2 990)	(2 920)	(3 697)	(3 704)	(3 668)	(3 617)	(3 130)	(3 200)	(3 464)	(3 489)	(3 172)	(3 170)	(3 005)	(2 803)	(2 508)	(2 402)	(2 136)	(2 418)	(2 206)	(2 028)	(1 990)	(1 678)	(2 614)	(2 873)	(3 247)	(3 324)	(2 496)	(2 413)	(1 875)	(1 809)	(1 540)	(1 376)	(1 490)	(1 315)	(1 399)	(1 440)	(1 362)	(1 384)	(1 476)	(1 511)	(1 709)	(1 718)
Gross Profit	384 N/A	402 +5%	360 -10%	364 +1%	384 +5%	404 +5%	481 +19%	558 +16%	575 +3%	548 -5%	576 +5%	600 +4%	567 -5%	599 +6%	592 -1%	543 -8%	517 -5%	475 -8%	452 -5%	518 +14%	630 +22%	721 +14%	788 +9%	861 +9%	920 +7%	932 +1%	990 +6%	928 -6%	837 -10%	812 -3%	727 -10%	688 -5%	730 +6%	671 -8%	647 -4%	563 -13%	478 -15%	513 +7%	521 +2%	526 +1%	590 +12%	558 -5%	494 -12%	510 +3%	735 +44%	734 0%	755 +3%	768 +2%	607 -21%	612 +1%	617 +1%	615 0%	637 +4%	609 -4%	599 -2%	549 -8%	407 -26%	289 -29%	222 -23%	281 +27%	241 -14%	150 -38%	149 -1%	55 -63%	9 -84%	(39) N/A	(49) -26%	(86) -77%	(16) +81%	54 N/A	54 -1%	78 +45%	131 +69%	36 -73%	(18) N/A	(13) +28%	(36) -174%	(19) +46%	(2) +89%	(38) -1 755%	(1) +99%	(30) -5 502%	(20) +34%	(15) +27%
Operating Income
Operating Expenses	(239)	(254)	(223)	(229)	(238)	(257)	(317)	(383)	(408)	(391)	(396)	(420)	(422)	(445)	(455)	(423)	(387)	(365)	(350)	(381)	(450)	(515)	(550)	(602)	(583)	(575)	(616)	(586)	(596)	(644)	(596)	(568)	(648)	(628)	(622)	(659)	(704)	(778)	(782)	(774)	(652)	(609)	(622)	(619)	(647)	(688)	(678)	(662)	(722)	(664)	(619)	(580)	(657)	(541)	(547)	(547)	(454)	(385)	(389)	(400)	(436)	(320)	(322)	(310)	(313)	(354)	(347)	(332)	(343)	(500)	(513)	(535)	(446)	(396)	(358)	(357)	(406)	(435)	(432)	(393)	(313)	(287)	(295)	(281)
Selling, General & Administrative	(256)	(273)	(245)	(244)	(251)	(262)	(307)	(370)	(389)	(373)	(385)	(386)	(403)	(418)	(432)	(421)	(380)	(371)	(350)	(378)	(441)	(499)	(528)	(581)	(568)	(564)	(605)	(564)	(594)	(630)	(591)	(577)	(525)	(594)	(527)	(563)	(566)	(606)	(713)	(709)	(523)	(604)	(575)	(570)	(503)	(646)	(641)	(621)	(540)	(558)	(535)	(488)	(531)	(447)	(432)	(445)	(333)	(316)	(299)	(294)	(313)	(248)	(251)	(232)	(209)	(238)	(232)	(224)	(238)	(273)	(284)	(306)	(353)	(319)	(286)	(285)	(319)	(297)	(289)	(250)	(217)	(226)	(239)	(227)
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	(38)	0	0	0	(48)	0	0	0	(43)	0	0	0	(55)	0	0	0	(47)	0	0	(17)	(39)	0	0	(46)	(55)	(56)	(72)	(73)	(63)	(73)	(74)	(79)	(66)	(73)	(73)	(67)	(68)	(88)	(89)	(89)	(75)	(76)	(80)	(81)	(66)	(77)	(76)	(80)	(68)	(74)	(70)	(67)
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	(87)	0	0	0	(84)	0	0	0	(77)	0	0	0	(73)	0	0	0	(64)	0	0	0	(61)	0	0	0	(59)	0	0	0	(55)	0	0	0	(42)	0	0	0	(42)	0	0	0	(39)	0	0	0	(35)	0	0	0	(41)	0	0	0
Other Operating Expenses	16	19	22	15	13	5	(10)	(13)	(20)	(19)	(11)	(34)	(19)	(26)	(23)	(2)	(7)	6	0	(3)	(9)	(15)	(22)	(21)	(15)	(10)	(11)	(21)	(1)	(14)	(4)	10	2	(34)	(95)	(96)	(6)	(172)	(69)	(65)	(10)	(5)	(47)	(49)	(17)	(43)	(38)	(42)	(71)	(106)	(84)	(75)	(26)	(94)	(115)	(56)	(8)	(13)	(18)	(34)	(5)	2	3	1	4	(43)	(43)	(41)	4	(140)	(140)	(140)	20	(2)	8	9	14	(61)	(66)	(64)	12	13	13	13
Operating Income	145 N/A	148 +3%	137 -8%	135 -1%	146 +8%	147 +1%	165 +12%	176 +7%	166 -5%	156 -6%	181 +16%	180 0%	145 -20%	155 +6%	137 -12%	120 -12%	130 +8%	110 -16%	102 -7%	137 +34%	180 +32%	206 +15%	238 +15%	259 +9%	338 +30%	358 +6%	374 +4%	342 -8%	241 -30%	169 -30%	132 -22%	120 -9%	83 -31%	43 -48%	24 -43%	(96) N/A	(226) -135%	(264) -17%	(261) +1%	(248) +5%	(63) +75%	(51) +19%	(128) -153%	(110) +14%	88 N/A	45 -49%	76 +69%	106 +38%	(115) N/A	(52) +55%	(2) +96%	35 N/A	(20) N/A	68 N/A	52 -24%	1 -98%	(47) N/A	(96) -104%	(167) -74%	(119) +29%	(195) -64%	(170) +13%	(174) -2%	(255) -47%	(304) -19%	(393) -29%	(396) -1%	(418) -6%	(359) +14%	(446) -24%	(459) -3%	(457) +0%	(315) +31%	(360) -14%	(376) -4%	(370) +2%	(441) -19%	(455) -3%	(434) +5%	(431) +1%	(314) +27%	(317) -1%	(316) +1%	(296) +6%
Pre-Tax Income
Interest Income Expense	(1)	(5)	(13)	(16)	(22)	(20)	(26)	(23)	(9)	(7)	2	12	2	(5)	(17)	(30)	(27)	2	(2)	4	7	(18)	(13)	(14)	(26)	(26)	(31)	(43)	(58)	(78)	(88)	(102)	(109)	(101)	(107)	(102)	(138)	(152)	(160)	(178)	(177)	(127)	(122)	(101)	(121)	99	103	91	(54)	429	366	383	(97)	(184)	(103)	(99)	(48)	(52)	(58)	(61)	(36)	(50)	(39)	0	(23)	29	14	(14)	3	(20)	(3)	(4)	(18)	(19)	(17)	(17)	(19)	(22)	(27)	(30)	(30)	(39)	(41)	(47)
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	(21)	0	0	0	(49)	0	0	0	52	0	0	0	(8)	0	0	0	190	(31)	(30)	(31)	467	3	3	3	(1)	0	(0)	0	258	258	351	352	404	405	311	311	(89)	34	34	34	(8)	1	1	0	(27)	0	1	1	(1)	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	(1)	0	0	0	1	0	0	0	(2)	0	0	0	1	0	0	0	(1)	0	0	0	6	0	0	0	17	0	0	2	101	0	0	(2)	(2)	0	0	0	(2)	0	0	0	(12)	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
Total Other Income	6	6	6	5	1	1	1	6	6	6	4	3	6	8	9	12	13	13	18	11	19	24	18	18	21	17	23	26	50	49	48	48	273	273	325	366	112	124	124	248	244	293	325	164	92	122	44	42	43	77	74	66	12	8	4	12	17	7	12	12	35	39	40	37	28	29	42	44	21	13	(3)	(3)	6	6	(1)	(10)	5	2	3	4	(3)	(5)	(5)	(7)
Pre-Tax Income	149 N/A	149 +0%	130 -13%	124 -4%	124 +0%	127 +3%	140 +10%	159 +13%	164 +3%	155 -5%	187 +21%	195 +4%	153 -22%	157 +3%	129 -18%	103 -20%	115 +12%	125 +8%	118 -5%	151 +28%	207 +37%	212 +3%	243 +15%	263 +8%	331 +26%	349 +5%	366 +5%	326 -11%	235 -28%	140 -40%	91 -35%	67 -27%	225 +237%	216 -4%	243 +13%	169 -30%	(295) N/A	(292) +1%	(297) -2%	(178) +40%	74 N/A	115 +56%	74 -35%	(45) N/A	151 N/A	268 +77%	223 -17%	236 +6%	63 -74%	422 +575%	407 -3%	453 +11%	360 -21%	(106) N/A	(45) +58%	(83) -85%	(90) -9%	(142) -57%	(214) -51%	(168) +21%	63 N/A	78 +25%	179 +128%	135 -25%	104 -23%	70 -33%	(29) N/A	(77) -165%	(425) -452%	(418) +2%	(432) -3%	(430) +1%	(335) +22%	(373) -11%	(394) -5%	(397) -1%	(482) -21%	(474) +2%	(457) +4%	(457) +0%	(348) +24%	(361) -4%	(361) 0%	(350) +3%
Net Income
Tax Provision	(21)	(19)	(18)	(14)	(16)	(16)	(15)	(24)	(35)	(36)	(57)	(65)	(41)	(42)	(28)	(17)	(38)	(42)	(42)	(40)	(42)	(51)	(51)	(59)	(84)	(89)	(96)	(92)	(60)	(42)	(27)	(20)	(70)	(63)	(72)	(70)	(12)	(15)	(8)	(5)	(50)	(61)	(67)	(71)	(43)	(58)	(29)	(27)	6	(7)	(32)	(41)	(43)	(12)	(17)	(18)	(42)	(35)	(27)	(20)	(11)	(19)	(18)	(23)	(43)	(34)	(28)	(25)	(45)	(36)	(42)	(36)	(4)	(7)	(5)	(7)	2	2	3	3	0	3	4	2
Income from Continuing Operations	128	130	112	110	108	111	125	135	129	119	130	130	111	116	101	86	77	83	76	111	165	161	192	205	248	259	270	234	175	99	64	47	155	153	172	99	(307)	(306)	(305)	(183)	24	54	8	(116)	108	210	194	210	69	415	375	411	317	(118)	(62)	(100)	(132)	(176)	(241)	(189)	52	60	160	111	61	35	(57)	(102)	(470)	(454)	(473)	(466)	(339)	(380)	(399)	(404)	(480)	(471)	(454)	(454)	(348)	(357)	(357)	(347)
Income to Minority Interest	(17)	(17)	(18)	(19)	(21)	(22)	(26)	(27)	(24)	(18)	(15)	(13)	(5)	(6)	(7)	(5)	(6)	(5)	(3)	(4)	(4)	(4)	(3)	(1)	(5)	(5)	(5)	(4)	3	7	9	13	10	11	13	14	38	36	14	9	(14)	(16)	3	2	(5)	(11)	(12)	(12)	(8)	(3)	(2)	(2)	(1)	1	1	2	4	4	6	4	(5)	(6)	(7)	(6)	(6)	(5)	(5)	(5)	11	10	11	11	5	7	8	8	10	9	9	9	7	7	8	8
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	112 N/A	112 +1%	94 -16%	91 -3%	87 -5%	89 +2%	100 +12%	108 +9%	105 -3%	100 -4%	116 +15%	117 +2%	106 -10%	110 +4%	94 -15%	80 -14%	67 -16%	74 +10%	70 -6%	103 +48%	161 +56%	157 -2%	190 +20%	204 +7%	243 +19%	254 +5%	265 +4%	231 -13%	178 -23%	106 -40%	73 -31%	60 -18%	165 +175%	164 0%	184 +12%	113 -39%	(269) N/A	(270) -1%	(291) -8%	(174) +40%	10 N/A	38 +275%	11 -73%	(114) N/A	103 N/A	198 +92%	182 -8%	198 +8%	61 -69%	412 +578%	374 -9%	410 +10%	316 -23%	(117) N/A	(62) +47%	(99) -60%	(128) -30%	(172) -34%	(236) -37%	(185) +22%	47 N/A	54 +15%	154 +185%	106 -31%	55 -48%	30 -45%	(62) N/A	(107) -71%	(459) -330%	(444) +3%	(463) -4%	(454) +2%	(334) +26%	(373) -12%	(391) -5%	(396) -1%	(470) -19%	(462) +2%	(445) +4%	(445) 0%	(341) +23%	(350) -3%	(349) +0%	(339) +3%
EPS (Diluted)	0.29 N/A	0.29 N/A	0.25 -14%	0.25 N/A	0.23 -8%	0.24 +4%	0.27 +13%	0.29 +7%	0.28 -3%	0.19 -32%	0.22 +16%	0.24 +9%	0.2 -17%	0.21 +5%	0.18 -14%	0.16 -11%	0.13 -19%	0.14 +8%	0.13 -7%	0.19 +46%	0.31 +63%	0.3 -3%	0.36 +20%	0.39 +8%	0.42 +8%	0.46 +10%	0.47 +2%	0.4 -15%	0.31 -23%	0.19 -39%	0.13 -32%	0.11 -15%	0.29 +164%	0.29 N/A	0.33 +14%	0.2 -39%	-0.47 N/A	-0.47 N/A	-0.51 -9%	-0.27 +47%	0.02 N/A	0.06 +200%	0.01 -83%	-0.19 N/A	0.17 N/A	0.31 +82%	0.29 -6%	0.29 N/A	0.09 -69%	0.61 +578%	0.55 -10%	0.6 +9%	0.47 -22%	-0.18 N/A	-0.1 +44%	-0.15 -50%	-0.19 -27%	-0.25 -32%	-0.34 -36%	-0.27 +21%	0.07 N/A	0.08 +14%	0.23 +188%	0.16 -30%	0.08 -50%	0.04 -50%	-0.1 N/A	-0.16 -60%	-0.68 -325%	-0.66 +3%	-0.68 -3%	-0.67 +1%	-0.49 +27%	-0.55 -12%	-0.58 -5%	-0.59 -2%	-0.7 -19%	-0.68 +3%	-0.66 +3%	-0.66 N/A	-0.5 +24%	-0.51 -2%	-0.51 N/A	-0.49 +4%

Income Statement Balance Sheet Cash Flow Statement

Liaoning SG Automotive Group Co Ltd
SSE:600303

Income Statement

Earnings Waterfall
Liaoning SG Automotive Group Co Ltd

Income Statement
Liaoning SG Automotive Group Co Ltd

See Also

Company

Help

Tools

Stocks

Liaoning SG Automotive Group Co Ltd SSE:600303

Income Statement

Earnings Waterfall Liaoning SG Automotive Group Co Ltd

Income Statement Liaoning SG Automotive Group Co Ltd

See Also

Company

Help

Tools

Stocks

Liaoning SG Automotive Group Co Ltd
SSE:600303

Earnings Waterfall
Liaoning SG Automotive Group Co Ltd

Income Statement
Liaoning SG Automotive Group Co Ltd