Watchlist Manager

Watchlist

Price: 2.56 CNY 5.79% Market Closed

Market Cap: ¥2.8B

T	Tianjin Realty Development Group Co Ltd SSE:600322	CN
W	Workday Inc XMUN:W7D	US

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	41	0	0	0	43	0	0	0	45	0	0	0	31	0	0	0	0	0	0	0	68	0	0	0	31	0	0	0	30	0	0	0	32	0	0	0	35	0	0	0	110	0	0	0	161	0	0	0	175	0	0	0	408	0	0	31	214	135	167	136	78	0	0	0	67	93	116	136	87	61	0	0	184	356	542	725	712	681	660	615	579	453	443	426	581	545	0	0
Revenue	721 N/A	799 +11%	776 -3%	788 +2%	562 -29%	515 -8%	532 +3%	502 -6%	700 +40%	850 +21%	956 +13%	991 +4%	990 0%	1 052 +6%	1 521 +45%	1 507 -1%	1 819 +21%	2 073 +14%	2 167 +5%	2 225 +3%	1 505 -32%	1 297 -14%	792 -39%	896 +13%	1 169 +30%	1 214 +4%	1 323 +9%	1 609 +22%	1 986 +23%	2 429 +22%	2 863 +18%	2 740 -4%	3 254 +19%	3 168 -3%	3 393 +7%	3 751 +11%	3 213 -14%	2 953 -8%	2 319 -21%	2 105 -9%	1 749 -17%	1 909 +9%	2 110 +11%	2 174 +3%	3 181 +46%	3 114 -2%	2 868 -8%	3 101 +8%	3 802 +23%	3 996 +5%	4 174 +4%	3 887 -7%	3 531 -9%	3 912 +11%	4 482 +15%	4 657 +4%	6 350 +36%	6 612 +4%	6 009 -9%	5 762 -4%	3 401 -41%	4 363 +28%	4 694 +8%	4 315 -8%	9 565 +122%	8 043 -16%	7 694 -4%	8 275 +8%	2 753 -67%	2 214 -20%	2 033 -8%	1 817 -11%	4 665 +157%	4 710 +1%	6 326 +34%	6 653 +5%	3 360 -49%	4 895 +46%	4 389 -10%	4 085 -7%	3 053 -25%	5 191 +70%	4 491 -13%	4 075 -9%	2 712 -33%	2 723 +0%	2 339 -14%	2 531 +8%
Gross Profit
Cost of Revenue	(529)	(587)	(576)	(585)	(391)	(345)	(342)	(303)	(495)	(636)	(755)	(800)	(804)	(865)	(1 316)	(1 297)	(1 564)	(1 758)	(1 779)	(1 826)	(1 176)	(1 001)	(543)	(622)	(855)	(910)	(977)	(1 204)	(1 419)	(1 721)	(2 067)	(1 988)	(2 514)	(2 487)	(2 793)	(3 092)	(2 505)	(2 283)	(1 663)	(1 420)	(1 202)	(1 289)	(1 462)	(1 582)	(2 317)	(2 276)	(2 028)	(2 173)	(3 094)	(3 284)	(3 473)	(3 334)	(2 923)	(3 325)	(3 755)	(3 834)	(5 385)	(5 560)	(5 057)	(4 822)	(2 770)	(3 661)	(3 941)	(3 676)	(8 869)	(6 307)	(6 121)	(6 622)	(5 078)	(1 918)	(1 795)	(1 655)	(5 376)	(5 447)	(6 945)	(7 279)	(3 178)	(4 601)	(4 019)	(3 441)	(3 469)	(5 118)	(4 487)	(4 301)	(2 626)	(2 307)	(2 132)	(2 448)
Gross Profit	192 N/A	212 +11%	201 -6%	204 +2%	171 -16%	171 N/A	190 +11%	198 +4%	205 +3%	214 +4%	201 -6%	191 -5%	186 -3%	187 +0%	205 +9%	210 +2%	255 +22%	315 +23%	388 +23%	399 +3%	330 -17%	295 -10%	249 -16%	274 +10%	314 +15%	304 -3%	346 +14%	404 +17%	567 +40%	707 +25%	796 +13%	752 -6%	740 -2%	681 -8%	600 -12%	659 +10%	708 +7%	670 -5%	657 -2%	685 +4%	547 -20%	620 +13%	648 +5%	592 -9%	864 +46%	838 -3%	840 +0%	928 +11%	708 -24%	712 +1%	701 -2%	553 -21%	608 +10%	587 -3%	727 +24%	823 +13%	964 +17%	1 052 +9%	951 -10%	940 -1%	631 -33%	702 +11%	753 +7%	639 -15%	695 +9%	1 736 +150%	1 573 -9%	1 653 +5%	(2 325) N/A	296 N/A	237 -20%	162 -32%	(711) N/A	(737) -4%	(619) +16%	(627) -1%	182 N/A	294 +61%	370 +26%	644 +74%	(416) N/A	73 N/A	3 -95%	(226) N/A	86 N/A	416 +383%	207 -50%	82 -60%
Operating Income
Operating Expenses	(107)	(112)	(107)	(106)	(98)	(97)	(104)	(106)	(110)	(114)	(112)	(107)	(104)	(100)	(107)	(113)	(130)	(140)	(131)	(136)	(121)	(120)	(138)	(155)	(177)	(200)	(208)	(209)	(236)	(242)	(251)	(243)	(265)	(250)	(260)	(277)	(244)	(266)	(262)	(280)	(295)	(281)	(287)	(277)	(296)	(283)	(272)	(279)	(328)	(312)	(368)	(399)	(379)	(292)	(270)	(246)	(345)	(437)	(385)	(386)	(320)	(346)	(363)	(342)	(335)	(1 546)	(1 517)	(1 528)	(268)	(2 977)	(3 019)	(3 018)	(421)	(380)	(368)	(357)	(51)	(222)	(193)	(175)	1 007	942	931	982	(328)	(605)	(684)	(776)
Selling, General & Administrative	(106)	(113)	(108)	(106)	(98)	(98)	(105)	(107)	(110)	(115)	(113)	(108)	(100)	(96)	(101)	(106)	(128)	(138)	(134)	(139)	(125)	(126)	(141)	(158)	(172)	(195)	(204)	(205)	(228)	(234)	(235)	(234)	(244)	(230)	(247)	(257)	(244)	(267)	(261)	(280)	(283)	(281)	(286)	(276)	(285)	(283)	(272)	(280)	(317)	(311)	(353)	(384)	(496)	(458)	(450)	(422)	(414)	(358)	(307)	(312)	(311)	(278)	(294)	(272)	(327)	(250)	(222)	(234)	(259)	(227)	(269)	(268)	(415)	(381)	(368)	(358)	(245)	(288)	(300)	(282)	(297)	(428)	(414)	(424)	(309)	(293)	(284)	(295)
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	(10)	0	0	0	(10)	0	0	0	(11)	0	0	0	(12)	0	0	0	(9)	0	0	0	(9)	0	0	0	(9)	0	0	0	(10)	0	0	0	(6)	0	0	0	(6)	0	0	0	(3)	0	0	0	(3)	0	0	0
Other Operating Expenses	(1)	1	1	1	(0)	0	0	0	1	0	0	0	(4)	(3)	(7)	(7)	(2)	(2)	3	3	5	5	4	4	(5)	(5)	(5)	(5)	(8)	(8)	(16)	(9)	(21)	(20)	(13)	(20)	(1)	0	(0)	(0)	(2)	(1)	(1)	(1)	(2)	0	0	0	(0)	(1)	(15)	(15)	130	165	180	176	78	(79)	(78)	(73)	(0)	(68)	(68)	(70)	0	(1 295)	(1 295)	(1 295)	1	(2 749)	(2 750)	(2 750)	0	1	1	1	201	65	107	107	1 307	1 370	1 346	1 405	(16)	(311)	(400)	(481)
Operating Income	85 N/A	100 +18%	93 -7%	98 +5%	73 -26%	74 +1%	86 +16%	92 +7%	95 +3%	100 +5%	90 -10%	84 -7%	83 -2%	87 +6%	97 +11%	97 0%	125 +29%	175 +40%	257 +47%	263 +2%	209 -21%	175 -16%	111 -36%	119 +7%	137 +15%	105 -24%	138 +32%	195 +41%	331 +70%	466 +41%	545 +17%	509 -7%	475 -7%	431 -9%	340 -21%	382 +12%	464 +21%	403 -13%	395 -2%	405 +3%	252 -38%	338 +34%	361 +7%	315 -13%	568 +80%	555 -2%	568 +2%	649 +14%	380 -41%	400 +5%	333 -17%	154 -54%	229 +49%	295 +29%	457 +55%	578 +26%	619 +7%	615 -1%	566 -8%	555 -2%	311 -44%	356 +14%	390 +10%	297 -24%	360 +21%	190 -47%	56 -70%	125 +121%	(2 593) N/A	(2 681) -3%	(2 782) -4%	(2 856) -3%	(1 131) +60%	(1 117) +1%	(987) +12%	(984) +0%	132 N/A	72 -46%	177 +146%	468 +165%	591 +26%	1 015 +72%	935 -8%	756 -19%	(242) N/A	(189) +22%	(477) -153%	(694) -45%
Pre-Tax Income
Interest Income Expense	(38)	(46)	(42)	(45)	(41)	(42)	(46)	(51)	(51)	(42)	(37)	(34)	(29)	(32)	(35)	(33)	(43)	(43)	(48)	(65)	(60)	(62)	(57)	(44)	75	152	149	151	44	(29)	(24)	(29)	(21)	(20)	(25)	(27)	(35)	(48)	(56)	(74)	(91)	(96)	(112)	(133)	(137)	(148)	(144)	(135)	(163)	(226)	(309)	(383)	(390)	(365)	(291)	(200)	(188)	(163)	(154)	(124)	(66)	(15)	14	12	189	185	139	132	(106)	(89)	(43)	(36)	(214)	(390)	(573)	(125)	(811)	(156)	(138)	(725)	(578)	(1 046)	(986)	(952)	(584)	(263)	(306)	(352)
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	0	0	0	0	0	0	0	0	0	0	5	21	21	21	16	0	(1)	0	0	0	(1)	0	(1)	(1)	19	0	(0)	(0)	(168)	(168)	(168)	(168)	490	0	1	1	14	(0)	(0)	(0)	383	0	(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	0	0	0	0	(0)	0	0	0	6	0	0	0	0	0	0	0	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
Total Other Income	(13)	(8)	(10)	(8)	(1)	(0)	0	(1)	(1)	(12)	(9)	(1)	(1)	(1)	(1)	2	5	10	7	28	28	24	27	11	13	12	20	12	8	13	6	106	101	102	102	22	21	103	102	83	83	1	1	0	0	0	0	0	84	134	213	213	(1)	(52)	(131)	(131)	1	0	1	(32)	8	8	8	41	1	1	1	2	(11)	(11)	(11)	(16)	(37)	(37)	(63)	(64)	(60)	(45)	(20)	(17)	(16)	(20)	(19)	(11)	226	226	229	225
Pre-Tax Income	35 N/A	47 +36%	41 -13%	45 +9%	31 -31%	31 +1%	40 +27%	41 +3%	43 +6%	46 +6%	45 -3%	48 +8%	53 +10%	55 +4%	62 +14%	66 +7%	87 +32%	142 +63%	216 +52%	227 +5%	177 -22%	137 -22%	82 -41%	87 +6%	225 +159%	269 +20%	307 +14%	359 +17%	389 +8%	449 +16%	527 +17%	586 +11%	555 -5%	514 -7%	417 -19%	377 -9%	451 +19%	457 +1%	441 -4%	414 -6%	244 -41%	244 N/A	250 +3%	182 -27%	432 +137%	407 -6%	425 +4%	514 +21%	300 -42%	308 +3%	237 -23%	(17) N/A	(162) -872%	(121) +25%	41 N/A	268 +555%	453 +69%	474 +5%	430 -9%	398 -7%	253 -37%	348 +38%	412 +18%	350 -15%	549 +57%	376 -31%	195 -48%	257 +31%	(2 690) N/A	(2 780) -3%	(2 835) -2%	(2 907) -3%	(1 551) +47%	(1 712) -10%	(1 790) -5%	(1 340) +25%	(250) +81%	(129) +48%	19 N/A	(273) N/A	12 N/A	(51) N/A	(70) -36%	(207) -197%	(217) -5%	(226) -4%	(554) -145%	(821) -48%
Net Income
Tax Provision	(14)	(16)	(17)	(16)	(11)	(11)	(15)	(19)	(21)	(23)	(20)	(19)	(17)	(18)	(21)	(23)	(33)	(47)	(64)	(67)	(48)	(38)	(28)	(30)	(59)	(73)	(82)	(98)	(103)	(114)	(132)	(145)	(149)	(138)	(114)	(103)	(114)	(118)	(116)	(111)	(65)	(64)	(67)	(51)	(124)	(125)	(129)	(149)	(118)	(127)	(152)	(137)	(85)	(89)	(58)	(91)	(128)	(145)	(174)	(158)	(108)	(121)	(132)	(105)	(364)	(326)	(289)	(301)	(113)	(87)	(76)	(65)	(201)	(206)	(209)	(208)	(23)	(50)	(74)	(74)	(27)	(62)	(27)	(27)	(14)	(12)	(15)	(15)
Income from Continuing Operations	20	31	25	28	20	20	24	22	22	23	25	29	36	37	41	44	54	94	152	160	129	99	53	57	166	195	225	261	286	335	395	441	406	376	303	274	337	340	325	303	179	180	183	131	308	282	296	364	182	181	85	(153)	(248)	(210)	(17)	177	325	329	256	241	144	228	280	245	185	50	(94)	(44)	(2 804)	(2 867)	(2 911)	(2 973)	(1 752)	(1 918)	(1 998)	(1 548)	(272)	(178)	(55)	(347)	(15)	(113)	(97)	(234)	(231)	(239)	(569)	(836)
Income to Minority Interest	1	(1)	(1)	(5)	(4)	(4)	(4)	0	(0)	1	1	1	2	2	3	1	(2)	(5)	(13)	(20)	(16)	(13)	(1)	6	(10)	(7)	(10)	(7)	(60)	(94)	(138)	(150)	(138)	(109)	(66)	(88)	(77)	(73)	(86)	(76)	(35)	(38)	(57)	(33)	(139)	(142)	(158)	(222)	(178)	(209)	(201)	(151)	(129)	(116)	(97)	(103)	(107)	(90)	(72)	(56)	(9)	(7)	(45)	(40)	(44)	(40)	0	(3)	286	286	291	291	(92)	(101)	(116)	(115)	(24)	(49)	(19)	(9)	53	85	67	57	21	36	42	52
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	21 N/A	30 +43%	24 -20%	24 N/A	16 -34%	16 +3%	20 +27%	22 +7%	22 -1%	24 +10%	25 +6%	31 +22%	37 +21%	39 +4%	44 +13%	45 +3%	52 +15%	89 +72%	139 +56%	140 +1%	112 -20%	86 -23%	52 -39%	64 +22%	156 +146%	189 +21%	216 +14%	255 +18%	226 -11%	241 +7%	257 +7%	292 +13%	268 -8%	267 0%	238 -11%	187 -22%	260 +39%	267 +2%	239 -10%	227 -5%	144 -37%	142 -1%	127 -11%	98 -23%	168 +72%	140 -17%	138 -1%	142 +3%	5 -97%	(28) N/A	(116) -313%	(305) -162%	(377) -24%	(326) +14%	(114) +65%	74 N/A	218 +194%	238 +9%	183 -23%	185 +1%	135 -27%	220 +64%	234 +6%	205 -13%	142 -31%	11 -93%	(94) N/A	(47) +50%	(2 517) -5 302%	(2 581) -3%	(2 620) -2%	(2 681) -2%	(1 844) +31%	(2 019) -10%	(2 114) -5%	(1 663) +21%	(296) +82%	(227) +23%	(74) +68%	(356) -383%	38 N/A	(28) N/A	(30) -6%	(177) -495%	(210) -19%	(203) +4%	(527) -160%	(784) -49%
EPS (Diluted)	0.02 N/A	0.03 +50%	0.02 -33%	0.02 N/A	0.02 N/A	0.01 -50%	0.02 +100%	0.02 N/A	0.03 +50%	0.03 N/A	0.03 N/A	0.04 +33%	0.04 N/A	0.05 +25%	0.05 N/A	0.05 N/A	0.06 +20%	0.09 +50%	0.14 +56%	0.14 N/A	0.1 -29%	0.08 -20%	0.04 -50%	0.05 +25%	0.14 +180%	0.16 +14%	0.19 +19%	0.22 +16%	0.2 -9%	0.21 +5%	0.22 +5%	0.26 +18%	0.24 -8%	0.24 N/A	0.22 -8%	0.17 -23%	0.24 +41%	0.24 N/A	0.21 -13%	0.2 -5%	0.13 -35%	0.13 N/A	0.12 -8%	0.09 -25%	0.15 +67%	0.12 -20%	0.12 N/A	0.13 +8%	0 N/A	-0.02 N/A	-0.1 -400%	-0.27 -170%	-0.34 -26%	-0.29 +15%	-0.1 +66%	0.07 N/A	0.2 +186%	0.22 +10%	0.17 -23%	0.17 N/A	0.12 -29%	0.21 +75%	0.22 +5%	0.19 -14%	0.13 -32%	0.01 -92%	-0.08 N/A	-0.04 +50%	-2.28 -5 600%	-2.33 -2%	-2.37 -2%	-2.42 -2%	-1.67 +31%	-1.83 -10%	-1.91 -4%	-1.5 +21%	-0.27 +82%	-0.21 +22%	-0.07 +67%	-0.32 -357%	0.03 N/A	-0.03 N/A	-0.03 N/A	-0.16 -433%	-0.19 -19%	-0.18 +5%	-0.48 -167%	-0.71 -48%

Income Statement Balance Sheet Cash Flow Statement

Tianjin Realty Development Group Co Ltd
SSE:600322

Income Statement

Earnings Waterfall
Tianjin Realty Development Group Co Ltd

Income Statement
Tianjin Realty Development Group Co Ltd

See Also

Company

Help

Tools

Stocks

Tianjin Realty Development Group Co Ltd SSE:600322

Income Statement

Earnings Waterfall Tianjin Realty Development Group Co Ltd

Income Statement Tianjin Realty Development Group Co Ltd

See Also

Company

Help

Tools

Stocks

Tianjin Realty Development Group Co Ltd
SSE:600322

Earnings Waterfall
Tianjin Realty Development Group Co Ltd

Income Statement
Tianjin Realty Development Group Co Ltd