Watchlist Manager

Watchlist

Price: 3.59 CNY 1.41%

Market Cap: ¥9.9B

	Zhuhai Huafa Properties Co Ltd SSE:600325	CN
	Harboes Bryggeri A/S CSE:HARB B	DK

Income Statement

Currency: CNY

	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	0	0	20	0	0	0	5	0	0	0	1	0	0	0	7	0	0	0	46	0	0	0	56	0	0	0	51	0	0	0	107	0	0	0	114	0	0	0	126	0	0	0	105	0	0	0	250	0	0	20	246	295	394	520	653	815	1 073	1 122	1 106	1 120	1 086	1 232	1 358	1 349	1 487	1 441	1 415	1 462	1 351	1 305	1 133	1 164	1 192	1 251	1 302	1 306	1 259	1 366	1 281	1 372	0	0
Revenue	525 N/A	635 +21%	714 +12%	815 +14%	817 +0%	749 -8%	847 +13%	954 +13%	1 193 +25%	1 185 -1%	2 166 +83%	2 509 +16%	2 757 +10%	2 974 +8%	3 479 +17%	3 460 -1%	3 535 +2%	3 746 +6%	4 007 +7%	3 970 -1%	4 910 +24%	5 370 +9%	5 875 +9%	7 430 +26%	6 765 -9%	6 183 -9%	5 993 -3%	4 565 -24%	4 650 +2%	4 409 -5%	4 547 +3%	5 113 +12%	4 514 -12%	6 452 +43%	7 017 +9%	6 224 -11%	7 228 +16%	7 745 +7%	7 104 -8%	7 390 +4%	7 329 -1%	5 931 -19%	8 308 +40%	8 401 +1%	11 065 +32%	12 571 +14%	13 299 +6%	16 606 +25%	15 355 -8%	18 380 +20%	19 948 +9%	17 345 -13%	22 345 +29%	20 297 -9%	23 699 +17%	28 800 +22%	28 494 -1%	30 000 +5%	33 149 +10%	35 478 +7%	41 791 +18%	42 473 +2%	51 006 +20%	48 343 -5%	48 914 +1%	50 915 +4%	51 241 +1%	52 959 +3%	55 472 +5%	55 379 0%	60 447 +9%	63 060 +4%	65 663 +4%	73 633 +12%	72 145 -2%	67 187 -7%	65 509 -2%	56 453 -14%	59 992 +6%	71 476 +19%	73 348 +3%	80 184 +9%
Gross Profit
Cost of Revenue	(326)	(418)	(508)	(596)	(589)	(533)	(587)	(658)	(844)	(823)	(1 575)	(1 778)	(1 924)	(2 082)	(2 448)	(2 429)	(2 439)	(2 576)	(2 883)	(2 836)	(3 716)	(4 248)	(4 521)	(5 946)	(5 305)	(4 686)	(4 401)	(3 046)	(3 059)	(2 870)	(3 153)	(3 774)	(3 413)	(5 074)	(5 577)	(4 924)	(5 863)	(6 369)	(5 601)	(5 913)	(5 656)	(4 412)	(6 671)	(6 914)	(9 316)	(10 328)	(10 276)	(12 990)	(11 679)	(14 879)	(16 115)	(14 249)	(18 455)	(16 150)	(18 971)	(23 174)	(22 414)	(23 354)	(26 147)	(28 624)	(34 472)	(35 499)	(41 536)	(39 680)	(39 442)	(40 936)	(40 973)	(43 116)	(45 666)	(46 125)	(51 201)	(53 260)	(55 758)	(62 724)	(62 903)	(57 629)	(56 349)	(48 500)	(54 763)	(64 736)	(66 163)	(72 316)
Gross Profit	201 N/A	217 +8%	206 -5%	218 +6%	225 +3%	214 -5%	260 +21%	295 +13%	349 +18%	362 +4%	590 +63%	732 +24%	834 +14%	894 +7%	1 031 +15%	1 031 N/A	1 095 +6%	1 168 +7%	1 124 -4%	1 132 +1%	1 193 +5%	1 121 -6%	1 354 +21%	1 484 +10%	1 460 -2%	1 497 +3%	1 591 +6%	1 518 -5%	1 589 +5%	1 538 -3%	1 394 -9%	1 339 -4%	1 102 -18%	1 378 +25%	1 440 +4%	1 301 -10%	1 366 +5%	1 377 +1%	1 503 +9%	1 477 -2%	1 673 +13%	1 519 -9%	1 637 +8%	1 487 -9%	1 750 +18%	2 243 +28%	3 023 +35%	3 616 +20%	3 675 +2%	3 501 -5%	3 832 +9%	3 097 -19%	3 891 +26%	4 148 +7%	4 728 +14%	5 627 +19%	6 081 +8%	6 646 +9%	7 002 +5%	6 854 -2%	7 319 +7%	6 974 -5%	9 470 +36%	8 662 -9%	9 472 +9%	9 979 +5%	10 268 +3%	9 843 -4%	9 806 0%	9 254 -6%	9 246 0%	9 800 +6%	9 906 +1%	10 909 +10%	9 242 -15%	9 558 +3%	9 160 -4%	7 953 -13%	5 229 -34%	6 740 +29%	7 185 +7%	7 868 +9%
Operating Income
Operating Expenses	(66)	(78)	(68)	(73)	(76)	(83)	(105)	(127)	(145)	(162)	(170)	(218)	(225)	(230)	(282)	(273)	(297)	(308)	(264)	(266)	(288)	(285)	(321)	(399)	(398)	(470)	(465)	(438)	(447)	(414)	(500)	(448)	(491)	(491)	(548)	(495)	(501)	(550)	(648)	(607)	(630)	(627)	(767)	(757)	(771)	(901)	(1 087)	(955)	(1 065)	(967)	(1 294)	(1 139)	(1 304)	(1 524)	(2 040)	(1 990)	(2 307)	(2 515)	(3 073)	(2 787)	(3 043)	(2 947)	(3 438)	(3 078)	(3 322)	(3 502)	(3 682)	(3 297)	(3 018)	(3 171)	(4 251)	(4 681)	(4 655)	(4 965)	(4 197)	(5 446)	(5 293)	(4 802)	(3 813)	(5 240)	(6 692)	(6 622)
Selling, General & Administrative	(71)	(82)	(75)	(79)	(78)	(85)	(102)	(123)	(143)	(160)	(167)	(214)	(220)	(226)	(260)	(257)	(280)	(290)	(261)	(262)	(285)	(282)	(315)	(330)	(328)	(397)	(454)	(494)	(507)	(477)	(490)	(441)	(468)	(468)	(525)	(474)	(497)	(545)	(619)	(611)	(625)	(620)	(755)	(701)	(714)	(834)	(1 064)	(968)	(1 094)	(1 046)	(1 300)	(1 180)	(1 331)	(1 511)	(1 997)	(1 985)	(2 306)	(2 518)	(2 928)	(2 712)	(2 973)	(2 879)	(3 346)	(2 986)	(3 204)	(3 384)	(3 492)	(3 236)	(2 951)	(3 071)	(4 015)	(3 847)	(3 833)	(4 164)	(4 236)	(3 828)	(3 676)	(3 146)	(3 578)	(3 354)	(3 369)	(3 340)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(84)	(1)	(2)	(2)	(37)	(37)	(60)	(61)	(79)	(81)	(91)	(127)	(109)	(115)	(97)	(91)	(89)	(90)	(92)	(77)	(79)	(84)	(83)	(85)
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	(20)	0	0	0	(22)	0	0	0	(22)	0	0	0	(18)	0	0	0	(17)	0	0	0	(39)	0	0	0	(52)	0	0	0	(64)	0	0	0	(119)	0	0	0	(162)	0	0	0	(179)	0	0	0	(156)	0	0	0
Other Operating Expenses	3	4	7	6	0	0	(2)	(4)	(1)	(1)	(3)	(5)	(6)	(4)	(22)	(16)	(17)	(18)	(4)	(2)	(2)	(2)	(6)	(69)	(69)	(71)	(10)	57	61	63	(10)	(5)	(22)	(21)	(4)	(20)	(3)	(5)	(6)	3	(7)	(7)	11	(56)	(59)	(68)	(5)	12	28	78	24	42	27	(13)	(4)	(7)	(2)	3	(10)	(74)	(68)	(66)	11	(55)	(58)	(58)	7	20	23	27	35	(719)	(725)	(710)	307	(1 527)	(1 524)	(1 579)	(0)	(1 802)	(3 240)	(3 197)
Operating Income	133 N/A	139 +5%	138 -1%	146 +6%	152 +4%	133 -13%	155 +17%	170 +10%	205 +21%	201 -2%	421 +109%	514 +22%	609 +18%	663 +9%	749 +13%	756 +1%	797 +5%	861 +8%	859 0%	868 +1%	905 +4%	835 -8%	1 033 +24%	1 084 +5%	1 062 -2%	1 028 -3%	1 126 +10%	1 081 -4%	1 144 +6%	1 125 -2%	894 -21%	892 0%	611 -32%	887 +45%	892 +1%	805 -10%	864 +7%	826 -4%	856 +4%	870 +2%	1 043 +20%	891 -15%	870 -2%	728 -16%	977 +34%	1 342 +37%	1 935 +44%	2 663 +38%	2 612 -2%	2 534 -3%	2 539 +0%	1 957 -23%	2 586 +32%	2 624 +1%	2 688 +2%	3 636 +35%	3 773 +4%	4 131 +9%	3 928 -5%	4 067 +4%	4 276 +5%	4 027 -6%	6 033 +50%	5 584 -7%	6 150 +10%	6 476 +5%	6 586 +2%	6 545 -1%	6 788 +4%	6 084 -10%	4 995 -18%	5 119 +3%	5 251 +3%	5 944 +13%	5 045 -15%	4 112 -18%	3 867 -6%	3 151 -19%	1 416 -55%	1 500 +6%	493 -67%	1 246 +152%
Pre-Tax Income
Interest Income Expense	23	18	16	0	5	12	21	15	17	17	13	13	20	23	18	15	2	(3)	1	3	(7)	(13)	(17)	(30)	(19)	(20)	(20)	(20)	(36)	(36)	(52)	(76)	(69)	(70)	(71)	(46)	(48)	5	(46)	43	38	36	(15)	33	58	(10)	8	49	58	92	(27)	499	517	469	396	(144)	(187)	(181)	429	563	697	694	415	502	585	544	35	362	64	572	1 472	1 298	1 462	1 067	760	1 170	966	855	768	297	155	(78)
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	29	0	0	0	35	0	0	0	84	0	0	0	18	0	0	0	24	0	0	0	13	0	0	0	(1)	0	0	0	(90)	0	2	2	341	1	(0)	0	29	1	2	1	1	(1)	(5)	(4)	(204)	3	3	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	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	0	0	0	0	0	0	(1)	0	(2)	0	0	0	(1)	0	0	0	(3)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	3	4	33	4	0	0	0	0	0	(1)	1	(5)	(5)	2	2	9	9	5	4	(5)	(5)	(4)	(1)	7	7	13	19	24	24	1	(8)	(15)	(15)	7	0	5	4	(3)	6	5	6	(4)	(6)	(5)	(1)	9	6	4	(5)	(33)	(37)	(38)	(38)	(11)	3	32	44	39	(13)	(64)	(76)	(104)	(69)	(48)	(146)	(130)	(130)	(106)	(2)	34	38	47	39	67	56	56	57	(18)	(20)	(7)	(13)
Pre-Tax Income	156 N/A	161 +3%	158 -2%	179 +13%	159 -11%	143 -10%	176 +23%	185 +5%	222 +20%	218 -2%	433 +99%	528 +22%	624 +18%	681 +9%	769 +13%	774 +1%	809 +5%	868 +7%	865 0%	875 +1%	893 +2%	817 -9%	1 012 +24%	1 053 +4%	1 050 0%	1 015 -3%	1 119 +10%	1 080 -3%	1 132 +5%	1 113 -2%	843 -24%	807 -4%	526 -35%	801 +52%	856 +7%	759 -11%	821 +8%	834 +2%	841 +1%	919 +9%	1 085 +18%	933 -14%	934 +0%	755 -19%	1 031 +37%	1 331 +29%	1 970 +48%	2 717 +38%	2 673 -2%	2 621 -2%	2 503 -5%	2 419 -3%	3 065 +27%	3 055 0%	3 085 +1%	3 495 +13%	3 617 +3%	3 993 +10%	4 394 +10%	4 617 +5%	4 910 +6%	4 646 -5%	6 253 +35%	6 017 -4%	6 688 +11%	6 875 +3%	6 829 -1%	6 779 -1%	6 746 0%	6 654 -1%	6 529 -2%	6 457 -1%	6 761 +5%	7 050 +4%	5 873 -17%	5 337 -9%	4 884 -8%	4 059 -17%	1 962 -52%	1 780 -9%	645 -64%	1 158 +80%
Net Income
Tax Provision	(26)	(28)	(29)	(33)	(28)	(25)	(29)	(29)	(35)	(36)	(78)	(105)	(144)	(133)	(124)	(121)	(115)	(164)	(177)	(184)	(195)	(172)	(246)	(281)	(293)	(308)	(341)	(346)	(369)	(355)	(256)	(227)	(151)	(190)	(309)	(295)	(289)	(297)	(212)	(206)	(272)	(262)	(276)	(235)	(271)	(359)	(542)	(720)	(775)	(729)	(729)	(598)	(762)	(771)	(683)	(911)	(887)	(998)	(1 079)	(1 149)	(1 111)	(987)	(1 693)	(1 627)	(1 902)	(2 014)	(2 152)	(2 102)	(2 162)	(2 106)	(1 651)	(1 669)	(1 775)	(1 905)	(2 408)	(2 236)	(2 216)	(1 937)	(557)	(574)	(216)	(426)
Income from Continuing Operations	129	132	129	146	130	117	148	154	187	182	355	424	480	548	645	653	693	703	688	690	698	645	766	772	757	707	778	733	762	757	587	580	375	611	548	463	531	537	629	715	815	672	658	520	760	972	1 428	1 997	1 897	1 891	1 774	1 820	2 303	2 283	2 402	2 582	2 727	2 994	3 314	3 468	3 800	3 658	4 560	4 389	4 785	4 861	4 677	4 677	4 583	4 548	4 878	4 788	4 986	5 145	3 465	3 101	2 668	2 122	1 405	1 205	428	732
Income to Minority Interest	3	2	0	0	0	0	0	0	1	2	4	6	5	6	6	6	10	9	(9)	(7)	(31)	(25)	(14)	(14)	11	10	(8)	(6)	(39)	(39)	(42)	(48)	(18)	(23)	(9)	(6)	(4)	8	18	19	20	0	22	25	29	(210)	(409)	(518)	(651)	(381)	(164)	(46)	79	74	(117)	(326)	(406)	(601)	(532)	(642)	(934)	(850)	(1 658)	(1 534)	(1 663)	(1 661)	(1 482)	(1 325)	(1 229)	(1 294)	(2 268)	(2 382)	(2 327)	(2 477)	(1 627)	(1 454)	(1 492)	(1 155)	(453)	(413)	(570)	(1 009)
Net Income (Common)	131 N/A	133 +2%	129 -3%	146 +13%	129 -12%	117 -9%	148 +26%	154 +4%	188 +22%	184 -2%	359 +95%	429 +19%	485 +13%	554 +14%	651 +18%	660 +1%	703 +7%	713 +1%	680 -5%	683 +0%	668 -2%	620 -7%	752 +21%	760 +1%	768 +1%	717 -7%	770 +7%	728 -5%	725 0%	720 -1%	546 -24%	533 -2%	358 -33%	589 +65%	538 -9%	457 -15%	527 +15%	545 +3%	647 +19%	734 +13%	836 +14%	674 -19%	680 +1%	547 -20%	790 +44%	763 -3%	1 018 +33%	1 481 +45%	1 248 -16%	1 511 +21%	1 610 +7%	1 775 +10%	2 383 +34%	2 358 -1%	2 284 -3%	2 257 -1%	2 322 +3%	2 394 +3%	2 783 +16%	2 838 +2%	2 752 -3%	2 575 -6%	2 456 -5%	2 371 -3%	2 791 +18%	2 918 +5%	2 833 -3%	3 125 +10%	3 026 -3%	2 941 -3%	2 414 -18%	2 203 -9%	2 498 +13%	2 562 +3%	1 838 -28%	1 688 -8%	1 239 -27%	1 030 -17%	951 -8%	784 -18%	(141) N/A	(277) -96%
EPS (Diluted)	0.13 N/A	0.13 N/A	0.13 N/A	0.15 +15%	0.13 -13%	0.11 -15%	0.15 +36%	0.14 -7%	0.17 +21%	0.17 N/A	0.34 +100%	0.35 +3%	0.4 +14%	0.37 -8%	0.49 +32%	0.44 -10%	0.49 +11%	0.49 N/A	0.46 -6%	0.46 N/A	0.44 -4%	0.41 -7%	0.51 +24%	0.51 N/A	0.52 +2%	0.49 -6%	0.52 +6%	0.5 -4%	0.5 N/A	0.49 -2%	0.37 -24%	0.36 -3%	0.24 -33%	0.4 +67%	0.37 -8%	0.31 -16%	0.36 +16%	0.37 +3%	0.44 +19%	0.5 +14%	0.57 +14%	0.46 -19%	0.44 -4%	0.25 -43%	0.37 +48%	0.36 -3%	0.48 +33%	0.7 +46%	0.59 -16%	0.71 +20%	0.76 +7%	0.84 +11%	1.13 +35%	1.12 -1%	1.08 -4%	1.06 -2%	1.1 +4%	1.1 N/A	1.22 +11%	1.34 +10%	1.3 -3%	1.21 -7%	1.16 -4%	1.12 -3%	1.11 -1%	1.38 +24%	1.34 -3%	1.47 +10%	1.43 -3%	1.39 -3%	1.14 -18%	1.04 -9%	1.18 +13%	1.21 +3%	0.79 -35%	0.61 -23%	0.45 -26%	0.38 -16%	0.35 -8%	0.29 -17%	-0.05 N/A	-0.1 -100%

Income Statement Balance Sheet Cash Flow Statement

Zhuhai Huafa Properties Co Ltd
SSE:600325

Income Statement

Earnings Waterfall
Zhuhai Huafa Properties Co Ltd

Income Statement
Zhuhai Huafa Properties Co Ltd

See Also

Company

Help

Tools

Stocks

Zhuhai Huafa Properties Co Ltd SSE:600325

Income Statement

Earnings Waterfall Zhuhai Huafa Properties Co Ltd

Income Statement Zhuhai Huafa Properties Co Ltd

See Also

Company

Help

Tools

Stocks

Zhuhai Huafa Properties Co Ltd
SSE:600325

Earnings Waterfall
Zhuhai Huafa Properties Co Ltd

Income Statement
Zhuhai Huafa Properties Co Ltd