Watchlist Manager

Watchlist

Price: 5.89 CNY 0.68% Market Closed

Market Cap: ¥11.6B

F	Fushun Special Steel Co Ltd SSE:600399	CN
Z	Zhejiang Taifu Pump Co Ltd SZSE:300992	CN
	Grupo Financiero Inbursa SAB de CV BMV:GFINBURO	MX
	Synsam AB (publ) STO:SYNSAM	SE
	Dermapharm Holding SE XETRA:DMP	DE
J	Jtekt Corp XBER:6JK	JP
S	Samchem Holdings Bhd KLSE:SAMCHEM	MY
A	Advanced SolTech Sweden AB (publ) STO:GIGA	SE
	Peyto Exploration & Development Corp LSE:0VCO	CA

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	114	0	0	0	128	0	0	0	126	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	140	0	0	0	174	0	0	0	380	0	0	0	350	0	0	0	404	0	0	0	504	0	0	0	430	0	0	0	363	0	0	0	413	69	200	0	314	145	34	0	70	38	40	0	89	40	43	65	87	87	72	75	74	75	87	82	85	86	86	91	83	85	0	0
Revenue	2 622 N/A	3 172 +21%	3 436 +8%	3 683 +7%	4 070 +11%	4 159 +2%	4 548 +9%	4 791 +5%	4 603 -4%	4 519 -2%	4 386 -3%	4 212 -4%	4 286 +2%	4 319 +1%	4 380 +1%	4 638 +6%	4 838 +4%	5 238 +8%	5 556 +6%	5 792 +4%	5 360 -7%	4 763 -11%	4 248 -11%	3 916 -8%	4 177 +7%	4 526 +8%	4 846 +7%	4 963 +2%	5 282 +6%	5 523 +5%	5 666 +3%	5 653 0%	5 418 -4%	5 248 -3%	5 167 -2%	4 930 -5%	4 912 0%	5 076 +3%	5 023 -1%	5 311 +6%	5 460 +3%	5 522 +1%	5 500 0%	5 526 +0%	5 453 -1%	5 214 -4%	5 160 -1%	4 847 -6%	4 558 -6%	4 424 -3%	4 371 -1%	4 395 +1%	4 678 +6%	4 912 +5%	5 057 +3%	5 324 +5%	4 984 -6%	5 153 +3%	5 177 +0%	5 215 +1%	5 848 +12%	5 871 +0%	5 965 +2%	5 874 -2%	5 741 -2%	5 602 -2%	5 766 +3%	6 078 +5%	6 273 +3%	6 634 +6%	6 934 +5%	7 127 +3%	7 414 +4%	7 433 +0%	7 461 +0%	7 583 +2%	7 815 +3%	8 001 +2%	8 220 +3%	8 352 +2%	8 575 +3%	8 637 +1%	8 631 0%	8 734 +1%	8 484 -3%	8 168 -4%	8 030 -2%	7 804 -3%
Gross Profit
Cost of Revenue	(2 380)	(2 878)	(3 130)	(3 377)	(3 732)	(3 849)	(4 239)	(4 460)	(4 268)	(4 170)	(4 046)	(3 875)	(3 982)	(4 037)	(4 088)	(4 344)	(4 518)	(4 895)	(5 212)	(5 437)	(4 981)	(4 398)	(3 891)	(3 569)	(3 844)	(4 171)	(4 491)	(4 595)	(4 887)	(5 101)	(5 188)	(5 137)	(4 786)	(4 549)	(4 431)	(4 168)	(4 301)	(4 493)	(4 437)	(4 717)	(4 762)	(4 822)	(4 808)	(4 834)	(4 504)	(4 205)	(4 081)	(3 779)	(3 552)	(3 477)	(3 432)	(3 416)	(3 862)	(4 150)	(4 329)	(4 609)	(5 246)	(4 595)	(4 694)	(4 819)	(5 048)	(5 085)	(5 123)	(4 984)	(4 847)	(4 610)	(4 693)	(4 772)	(4 893)	(5 276)	(5 384)	(5 537)	(5 924)	(6 021)	(6 239)	(6 542)	(6 749)	(7 062)	(7 283)	(7 355)	(7 522)	(7 507)	(7 453)	(7 587)	(7 601)	(7 387)	(7 554)	(7 739)
Gross Profit	242 N/A	294 +22%	306 +4%	305 0%	338 +11%	310 -8%	309 -1%	331 +7%	335 +1%	349 +4%	340 -3%	338 -1%	305 -10%	282 -8%	293 +4%	294 +1%	321 +9%	343 +7%	344 +0%	355 +3%	379 +7%	365 -4%	358 -2%	347 -3%	333 -4%	355 +7%	355 0%	368 +4%	394 +7%	422 +7%	478 +13%	516 +8%	632 +22%	699 +11%	736 +5%	762 +4%	611 -20%	583 -5%	586 +1%	594 +1%	697 +17%	700 +0%	692 -1%	691 0%	949 +37%	1 009 +6%	1 079 +7%	1 068 -1%	1 005 -6%	946 -6%	939 -1%	979 +4%	816 -17%	762 -7%	728 -4%	715 -2%	(262) N/A	558 N/A	483 -13%	396 -18%	800 +102%	786 -2%	842 +7%	890 +6%	894 +0%	993 +11%	1 073 +8%	1 306 +22%	1 379 +6%	1 358 -2%	1 550 +14%	1 589 +3%	1 490 -6%	1 412 -5%	1 222 -13%	1 041 -15%	1 066 +2%	939 -12%	937 0%	998 +6%	1 052 +6%	1 131 +7%	1 178 +4%	1 147 -3%	883 -23%	781 -12%	476 -39%	65 -86%
Operating Income
Operating Expenses	(118)	(148)	(151)	(143)	(154)	(148)	(157)	(181)	(193)	(204)	(200)	(199)	(187)	(167)	(174)	(167)	(180)	(198)	(199)	(206)	(217)	(199)	(189)	(180)	(181)	(182)	(188)	(190)	(203)	(200)	(207)	(208)	(229)	(236)	(262)	(285)	(273)	(247)	(243)	(240)	(325)	(299)	(287)	(286)	(467)	(457)	(487)	(493)	(559)	(524)	(520)	(526)	(548)	(473)	(454)	(439)	(571)	(1 462)	(1 450)	(1 445)	(666)	(751)	(778)	(814)	(563)	(650)	(709)	(762)	(749)	(627)	(658)	(643)	(566)	(603)	(586)	(564)	(656)	(561)	(565)	(619)	(646)	(665)	(674)	(681)	(647)	(846)	(821)	(773)
Selling, General & Administrative	(130)	(156)	(160)	(152)	(160)	(152)	(161)	(185)	(194)	(207)	(201)	(199)	(180)	(160)	(165)	(158)	(174)	(193)	(196)	(203)	(204)	(187)	(177)	(168)	(175)	(184)	(190)	(191)	(186)	(188)	(189)	(191)	(192)	(208)	(229)	(253)	(229)	(232)	(226)	(222)	(274)	(267)	(265)	(264)	(416)	(454)	(464)	(470)	(502)	(464)	(473)	(479)	(309)	(445)	(432)	(417)	(368)	(434)	(412)	(407)	(358)	(301)	(331)	(339)	(239)	(216)	(215)	(214)	(354)	(309)	(304)	(298)	(301)	(224)	(223)	(207)	(289)	(227)	(246)	(266)	(333)	(323)	(311)	(323)	(319)	(290)	(291)	(281)
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	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(178)	0	0	0	(183)	0	0	0	(288)	(288)	(298)	(326)	(302)	(388)	(451)	(507)	(407)	(350)	(386)	(417)	(309)	(377)	(369)	(341)	(383)	(385)	(369)	(396)	(357)	(324)	(358)	(367)	(347)	(347)	(307)	(251)
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	(21)	0	0	0	(31)	0	0	0	(30)	0	0	0	(29)	0	0	0	(29)	0	0	0	(29)	0	0	0	(29)	0	0	0	(33)	0	0	0	(24)	0	0	0	(33)	0	0	0	(34)	0	0	0	(37)	0	0	0	(51)	0	0	0
Other Operating Expenses	12	8	10	8	6	5	5	4	1	3	1	0	(8)	(8)	(9)	(9)	(5)	(6)	(3)	(3)	(12)	(12)	(12)	(13)	(6)	0	0	0	(17)	(12)	(18)	(18)	(37)	(28)	(32)	(32)	(23)	(15)	(18)	(18)	(21)	(32)	(22)	(22)	(21)	(3)	(23)	(23)	(28)	(60)	(47)	(47)	(32)	(29)	(21)	(22)	9	(1 028)	(1 038)	(1 038)	8	(163)	(150)	(150)	11	(46)	(43)	(40)	36	32	32	73	76	(3)	6	(16)	51	52	49	42	81	(18)	(5)	9	70	(209)	(224)	(241)
Operating Income	123 N/A	146 +19%	156 +6%	162 +4%	184 +14%	163 -12%	152 -7%	150 -1%	142 -6%	146 +3%	141 -4%	139 -1%	118 -15%	114 -3%	119 +4%	127 +7%	141 +11%	145 +3%	145 0%	149 +3%	162 +9%	166 +2%	169 +2%	167 -1%	152 -9%	173 +14%	166 -4%	179 +7%	191 +7%	222 +16%	271 +22%	308 +14%	403 +31%	463 +15%	475 +3%	478 +1%	338 -29%	336 -1%	343 +2%	354 +3%	372 +5%	401 +8%	405 +1%	406 +0%	482 +19%	553 +15%	592 +7%	575 -3%	446 -22%	422 -5%	419 -1%	453 +8%	268 -41%	289 +8%	275 -5%	276 +1%	(833) N/A	(904) -9%	(967) -7%	(1 049) -8%	134 N/A	35 -74%	64 +85%	77 +20%	330 +332%	343 +4%	364 +6%	544 +50%	631 +16%	731 +16%	892 +22%	946 +6%	924 -2%	808 -13%	637 -21%	477 -25%	410 -14%	379 -8%	372 -2%	378 +2%	406 +7%	466 +15%	504 +8%	466 -7%	236 -49%	(66) N/A	(345) -423%	(708) -106%
Pre-Tax Income
Interest Income Expense	(106)	(116)	(129)	(136)	(143)	(101)	(86)	(109)	(137)	(113)	(114)	(114)	(97)	(93)	(95)	(100)	(98)	(102)	(101)	(99)	(121)	(127)	(132)	(137)	(116)	(136)	(129)	(143)	(159)	(187)	(237)	(269)	(366)	(426)	(438)	(448)	(309)	(308)	(315)	(326)	(347)	(374)	(367)	(366)	(431)	(438)	(464)	(439)	(354)	(348)	(317)	(336)	(330)	(371)	(381)	(408)	(402)	(403)	(421)	(402)	(293)	(230)	(135)	(43)	(29)	(22)	(12)	(18)	(39)	(37)	(45)	(42)	(38)	(37)	(20)	(8)	(1)	3	1	(8)	(1)	(8)	(17)	(19)	(21)	(22)	(23)	(28)
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	0	0	0	0	0	0	0	0	(15)	0	0	0	2 764	0	0	0	(5)	2	2	1	(19)	0	0	0	(23)	0	0	0	3	(1)	(1)	(1)	(6)	(0)	(0)	(1)	(89)	(17)	(17)	(16)
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	1	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(33)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(21)	0	0	0	(31)	0	0	0	(39)	0	0	0	(43)	0	0	0
Total Other Income	4	(4)	(2)	(3)	(10)	(34)	(34)	(3)	24	(3)	(3)	(1)	5	5	4	(0)	(1)	(2)	1	(0)	1	2	2	2	1	3	3	4	8	7	9	5	3	0	(1)	2	2	2	4	4	2	5	8	10	19	19	63	107	121	124	83	39	26	24	17	20	(22)	(57)	(56)	(60)	3	2 875	2 873	2 874	7	11	8	7	(22)	(48)	(47)	(71)	(57)	(74)	(79)	(73)	(113)	(140)	(135)	(122)	(3)	(49)	(62)	(58)	20	(32)	(18)	(10)
Pre-Tax Income	21 N/A	27 +29%	25 -8%	23 -7%	31 +36%	28 -11%	31 +13%	38 +22%	30 -23%	30 +1%	24 -21%	24 +2%	26 +6%	27 +4%	27 +3%	27 -2%	43 +60%	42 -2%	45 +6%	50 +12%	43 -13%	41 -6%	38 -6%	31 -19%	38 +23%	39 +3%	40 +2%	40 +0%	40 +0%	41 +2%	42 +3%	44 +4%	37 -16%	37 +1%	35 -5%	32 -10%	31 -3%	31 0%	31 +0%	32 +1%	31 -2%	32 +3%	46 +43%	49 +7%	70 +42%	134 +93%	190 +41%	243 +28%	213 -12%	198 -7%	186 -6%	156 -16%	(36) N/A	(57) -57%	(89) -57%	(112) -25%	(1 305) -1 070%	(1 363) -5%	(1 444) -6%	(1 511) -5%	2 607 N/A	2 680 +3%	2 802 +5%	2 907 +4%	304 -90%	333 +9%	362 +9%	535 +48%	551 +3%	646 +17%	801 +24%	833 +4%	784 -6%	698 -11%	537 -23%	396 -26%	268 -32%	241 -10%	237 -1%	248 +5%	357 +44%	409 +15%	425 +4%	387 -9%	103 -73%	(137) N/A	(403) -193%	(763) -89%
Net Income
Tax Provision	(5)	(7)	(7)	(6)	(20)	(18)	(19)	(26)	(17)	(17)	(16)	(14)	(10)	(10)	(9)	(5)	(19)	(18)	(18)	(19)	(9)	(8)	(9)	(9)	(11)	(12)	(11)	(10)	(9)	(10)	(10)	(11)	(11)	(12)	(12)	(11)	(11)	(10)	(10)	(10)	(8)	(8)	(19)	(19)	(23)	(32)	(26)	(34)	(17)	(13)	(16)	(11)	(8)	(5)	1	3	(33)	(28)	(23)	(20)	0	0	0	0	(2)	(1)	(2)	(2)	1	(1)	(1)	(1)	(1)	(2)	(2)	1	(72)	(69)	(67)	(68)	6	8	8	8	9	9	9	9
Income from Continuing Operations	16	20	18	17	11	9	13	12	12	13	8	10	16	17	18	22	24	24	26	31	35	32	29	23	27	28	29	30	31	32	32	33	26	25	24	21	21	21	21	22	23	24	26	30	47	102	163	209	197	185	170	145	(44)	(62)	(89)	(109)	(1 338)	(1 391)	(1 467)	(1 531)	2 607	2 680	2 802	2 907	302	332	360	533	552	644	799	832	783	696	535	397	196	171	170	180	362	417	433	396	112	(128)	(394)	(754)
Income to Minority Interest	0	0	0	0	0	0	(0)	(0)	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	16 N/A	20 +24%	18 -9%	17 -7%	11 -31%	9 -18%	13 +34%	12 -2%	12 N/A	13 +3%	8 -38%	10 +24%	16 +58%	17 +7%	18 +9%	22 +20%	24 +9%	24 +1%	26 +10%	31 +17%	35 +13%	32 -7%	29 -11%	23 -22%	27 +18%	28 +3%	29 +6%	30 +3%	31 +3%	32 +2%	32 +2%	33 +2%	26 -22%	25 -3%	24 -5%	21 -11%	21 -2%	21 +2%	21 N/A	22 +3%	23 +7%	24 +3%	26 +10%	30 +13%	47 +57%	102 +116%	163 +61%	209 +28%	197 -6%	185 -6%	170 -8%	145 -15%	(44) N/A	(62) -40%	(89) -44%	(109) -23%	(1 338) -1 132%	(1 391) -4%	(1 467) -5%	(1 531) -4%	2 607 N/A	2 680 +3%	2 802 +5%	2 907 +4%	302 -90%	332 +10%	360 +8%	533 +48%	552 +4%	644 +17%	799 +24%	832 +4%	783 -6%	696 -11%	535 -23%	397 -26%	196 -51%	171 -13%	170 -1%	180 +6%	362 +101%	417 +15%	433 +4%	396 -9%	112 -72%	(128) N/A	(394) -208%	(754) -91%
EPS (Diluted)	0.01 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.02 N/A	0.04 +100%	0.17 +325%	0.1 -41%	0.1 N/A	0.09 -10%	0.09 N/A	0.07 -22%	-0.02 N/A	-0.03 -50%	-0.05 -67%	-0.06 -20%	-0.68 -1 033%	-0.71 -4%	-0.74 -4%	-0.77 -4%	1.32 N/A	1.37 +4%	1.43 +4%	1.48 +3%	0.15 -90%	0.16 +7%	0.17 +6%	0.26 +53%	0.28 +8%	0.32 +14%	0.4 +25%	0.42 +5%	0.4 -5%	0.35 -13%	0.27 -23%	0.2 -26%	0.1 -50%	0.09 -10%	0.09 N/A	0.09 N/A	0.18 +100%	0.21 +17%	0.22 +5%	0.2 -9%	0.06 -70%	-0.07 N/A	-0.2 -186%	-0.38 -90%

Income Statement Balance Sheet Cash Flow Statement

Fushun Special Steel Co Ltd
SSE:600399

Income Statement

Earnings Waterfall
Fushun Special Steel Co Ltd

Income Statement
Fushun Special Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Fushun Special Steel Co Ltd SSE:600399

Income Statement

Earnings Waterfall Fushun Special Steel Co Ltd

Income Statement Fushun Special Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Fushun Special Steel Co Ltd
SSE:600399

Earnings Waterfall
Fushun Special Steel Co Ltd

Income Statement
Fushun Special Steel Co Ltd