Watchlist Manager

Watchlist

Price: 2.58 CNY 3.61% Market Closed

Market Cap: ¥2.9B

H	Henan Rebecca Hair Products Co Ltd SSE:600439	CN
	Northwest Biotherapeutics Inc OTC:NWBO	US
	Limoneira Co NASDAQ:LMNR	US
	Advantest Corp TSE:6857	JP

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	12	0	0	0	18	0	0	0	18	0	0	0	18	0	0	0	12	0	0	0	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	88	0	0	0	80	0	0	0	94	0	0	0	101	0	0	0	88	0	0	38	76	0	0	39	91	70	92	95	87	87	86	82	77	73	70	67	70	73	75	78	84	86	90	91	95	98	97	97	91	96	0	0
Revenue	517 N/A	570 +10%	653 +15%	694 +6%	777 +12%	785 +1%	803 +2%	824 +3%	840 +2%	933 +11%	1 027 +10%	1 126 +10%	1 186 +5%	1 244 +5%	1 244 0%	1 291 +4%	1 360 +5%	1 366 +0%	1 445 +6%	1 434 -1%	1 366 -5%	1 321 -3%	1 386 +5%	1 456 +5%	1 607 +10%	1 686 +5%	1 736 +3%	1 842 +6%	2 005 +9%	2 084 +4%	2 100 +1%	2 198 +5%	2 264 +3%	2 302 +2%	2 412 +5%	2 330 -3%	2 246 -4%	2 246 +0%	2 165 -4%	2 168 +0%	2 129 -2%	2 089 -2%	2 061 -1%	1 989 -3%	1 932 -3%	1 987 +3%	1 995 +0%	1 996 +0%	1 945 -3%	1 893 -3%	1 859 -2%	1 816 -2%	1 811 0%	1 820 +1%	1 827 +0%	1 908 +4%	1 947 +2%	1 955 +0%	1 963 +0%	1 944 -1%	1 881 -3%	1 874 0%	1 839 -2%	1 836 0%	1 819 -1%	1 626 -11%	1 372 -16%	1 244 -9%	1 330 +7%	1 374 +3%	1 484 +8%	1 535 +3%	1 566 +2%	1 580 +1%	1 517 -4%	1 383 -9%	1 258 -9%	1 239 -2%	1 235 0%	1 248 +1%	1 226 -2%	1 197 -2%	1 218 +2%	1 240 +2%	1 239 0%	1 270 +2%	1 263 -1%	1 266 +0%
Gross Profit
Cost of Revenue	(403)	(446)	(519)	(555)	(623)	(625)	(635)	(646)	(660)	(733)	(814)	(898)	(952)	(1 002)	(975)	(982)	(1 012)	(997)	(1 058)	(1 051)	(971)	(941)	(1 010)	(1 091)	(1 233)	(1 295)	(1 313)	(1 360)	(1 483)	(1 534)	(1 507)	(1 572)	(1 598)	(1 614)	(1 747)	(1 787)	(1 775)	(1 861)	(1 824)	(1 778)	(1 657)	(1 633)	(1 600)	(1 533)	(1 436)	(1 465)	(1 446)	(1 421)	(1 365)	(1 308)	(1 267)	(1 217)	(1 202)	(1 230)	(1 218)	(1 272)	(1 238)	(1 246)	(1 279)	(1 281)	(1 230)	(1 251)	(1 189)	(1 173)	(1 163)	(1 064)	(898)	(813)	(892)	(938)	(1 008)	(1 054)	(1 105)	(1 133)	(1 107)	(1 032)	(925)	(940)	(932)	(918)	(856)	(841)	(854)	(870)	(865)	(875)	(865)	(864)
Gross Profit	115 N/A	124 +8%	134 +8%	139 +4%	154 +11%	160 +4%	168 +5%	178 +6%	180 +1%	200 +11%	213 +7%	229 +7%	234 +2%	242 +4%	270 +11%	310 +15%	348 +12%	370 +6%	387 +5%	384 -1%	396 +3%	381 -4%	376 -1%	365 -3%	373 +2%	390 +5%	423 +8%	482 +14%	522 +8%	550 +5%	593 +8%	626 +6%	667 +6%	688 +3%	665 -3%	544 -18%	470 -13%	386 -18%	341 -12%	390 +14%	472 +21%	455 -4%	461 +1%	456 -1%	497 +9%	521 +5%	549 +5%	575 +5%	581 +1%	585 +1%	592 +1%	600 +1%	609 +2%	591 -3%	609 +3%	637 +4%	708 +11%	710 +0%	684 -4%	663 -3%	651 -2%	623 -4%	650 +4%	663 +2%	656 -1%	562 -14%	474 -16%	431 -9%	438 +2%	437 0%	476 +9%	481 +1%	460 -4%	447 -3%	410 -8%	351 -14%	333 -5%	298 -10%	303 +2%	330 +9%	369 +12%	357 -3%	364 +2%	369 +1%	374 +1%	395 +5%	398 +1%	403 +1%
Operating Income
Operating Expenses	(31)	(32)	(39)	(35)	(39)	(39)	(37)	(43)	(53)	(56)	(58)	(58)	(56)	(51)	(52)	(55)	(63)	(68)	(64)	(74)	(98)	(101)	(134)	(146)	(174)	(179)	(192)	(214)	(248)	(260)	(273)	(288)	(298)	(313)	(311)	(308)	(348)	(308)	(318)	(317)	(354)	(330)	(319)	(308)	(332)	(303)	(307)	(324)	(341)	(319)	(318)	(309)	(312)	(286)	(275)	(272)	(310)	(276)	(283)	(282)	(309)	(289)	(315)	(324)	(329)	(289)	(260)	(261)	(261)	(245)	(264)	(269)	(289)	(270)	(276)	(267)	(277)	(238)	(241)	(237)	(282)	(262)	(261)	(257)	(397)	(413)	(410)	(420)
Selling, General & Administrative	(29)	(33)	(39)	(35)	(37)	(39)	(37)	(44)	(51)	(56)	(58)	(58)	(54)	(51)	(53)	(56)	(59)	(67)	(63)	(73)	(94)	(102)	(134)	(146)	(172)	(177)	(191)	(212)	(246)	(258)	(271)	(286)	(296)	(312)	(309)	(307)	(254)	(306)	(317)	(316)	(269)	(331)	(319)	(309)	(261)	(301)	(305)	(322)	(261)	(317)	(317)	(308)	(249)	(282)	(258)	(251)	(258)	(247)	(254)	(248)	(265)	(251)	(281)	(288)	(270)	(253)	(226)	(226)	(216)	(216)	(230)	(239)	(197)	(227)	(233)	(220)	(192)	(204)	(204)	(202)	(199)	(223)	(223)	(221)	(306)	(359)	(357)	(366)
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	(68)	0	0	0	(65)	0	0	0	(47)	0	0	0	(53)	0	0	0	(46)	0	0	(7)	(46)	0	0	(30)	(39)	(33)	(43)	(43)	(38)	(39)	(35)	(36)	(40)	(41)	(41)	(38)	(43)	(43)	(43)	(44)	(35)	(35)	(39)	(37)	(39)	(39)	(36)	(37)	(36)	(36)	(36)	(36)
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	(12)	0	0	0	(13)	0	0	0	(14)	0	0	0	(13)	0	0	0	(12)	0	0	0	(15)	0	0	0	(15)	0	0	0	(18)	0	0	0	(18)	0	0	0	(50)	0	0	0	(45)	0	0	0	(40)	0	0	0	(47)	0	0	0
Other Operating Expenses	(3)	0	0	0	(2)	0	0	0	(1)	0	(0)	0	(3)	0	1	0	(5)	0	(1)	0	(5)	0	0	0	(2)	(2)	(2)	0	(2)	0	(2)	0	(2)	0	(1)	0	(14)	0	(1)	0	(7)	0	0	0	(10)	0	(1)	0	(14)	0	(2)	0	(6)	(3)	(17)	(14)	8	(30)	(29)	(4)	11	(5)	9	7	(3)	2	1	1	13	12	7	8	1	0	0	(2)	(6)	1	2	2	(5)	(0)	(1)	(0)	(8)	(17)	(17)	(18)
Operating Income	84 N/A	91 +9%	95 +4%	104 +10%	116 +11%	121 +5%	131 +8%	134 +3%	127 -5%	144 +13%	155 +8%	170 +10%	178 +5%	192 +8%	217 +13%	255 +17%	285 +12%	302 +6%	322 +7%	310 -4%	297 -4%	279 -6%	242 -13%	219 -9%	199 -9%	211 +6%	231 +9%	268 +16%	274 +2%	290 +6%	320 +11%	338 +6%	369 +9%	375 +2%	355 -5%	235 -34%	123 -48%	78 -37%	23 -71%	73 +222%	118 +61%	126 +6%	142 +13%	148 +4%	165 +11%	219 +33%	243 +11%	251 +4%	240 -5%	266 +11%	274 +3%	290 +6%	296 +2%	305 +3%	334 +10%	365 +9%	399 +9%	433 +9%	401 -8%	381 -5%	342 -10%	334 -2%	335 +0%	339 +1%	327 -4%	274 -16%	213 -22%	170 -20%	177 +4%	192 +9%	212 +10%	212 +0%	171 -19%	177 +3%	134 -24%	84 -37%	56 -34%	61 +8%	62 +3%	94 +51%	88 -7%	95 +8%	104 +9%	112 +8%	(22) N/A	(18) +20%	(12) +31%	(18) -44%
Pre-Tax Income
Interest Income Expense	(11)	(14)	(15)	(17)	(19)	(22)	(21)	(21)	(21)	(31)	(34)	(40)	(32)	(32)	(29)	(25)	(24)	(34)	(39)	(39)	(48)	(50)	(63)	(67)	(66)	(69)	(70)	(77)	(74)	(79)	(81)	(90)	(96)	(97)	(104)	(103)	(98)	(119)	(111)	(113)	(109)	(111)	(115)	(117)	(127)	(147)	(159)	(132)	(118)	(137)	(130)	(150)	(102)	(104)	(109)	(123)	(154)	(177)	(129)	(105)	(82)	(76)	(85)	(88)	(99)	(78)	(94)	(123)	(153)	(159)	(177)	(152)	(101)	(114)	(65)	(18)	(11)	(23)	(27)	(74)	(66)	(72)	(90)	(98)	(71)	(89)	(96)	(90)
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	4	0	0	0	(0)	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	4	0	0	0	0	0	0	0	6	0	6	6	(0)	0	0	0	1	0	0	0	0	0	0	0	(16)	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	1	0	0	0	(0)	0	0	0	(0)	0	0	0	(1)	0	0	(0)	(1)	0	0	(1)	(1)	0	0	(0)	(1)	0	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0
Total Other Income	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(0)	3	1	1	1	1	(0)	(0)	2	3	1	1	(1)	(1)	2	4	5	5	4	6	7	10	11	9	10	6	10	94	159	213	252	215	187	177	163	154	140	113	99	63	39	27	13	14	13	15	11	6	3	(1)	0	(0)	1	6	7	7	9	5	7	7	6	0	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(2)	(2)	(2)	1	1	0	0
Pre-Tax Income	72 N/A	77 +7%	79 +4%	87 +9%	96 +11%	100 +4%	110 +10%	113 +2%	106 -6%	116 +9%	123 +6%	133 +8%	147 +10%	160 +9%	188 +18%	230 +22%	263 +15%	271 +3%	285 +5%	272 -5%	247 -9%	228 -8%	181 -21%	155 -14%	139 -10%	148 +6%	166 +12%	198 +19%	206 +4%	220 +7%	251 +14%	258 +3%	283 +10%	284 +0%	260 -8%	226 -13%	183 -19%	172 -6%	164 -5%	175 +7%	195 +11%	191 -2%	190 -1%	185 -3%	180 -3%	184 +2%	181 -2%	182 +0%	159 -12%	156 -2%	156 0%	154 -1%	207 +35%	215 +4%	236 +10%	248 +5%	247 0%	255 +3%	271 +6%	276 +2%	265 -4%	264 0%	256 -3%	258 +1%	237 -8%	201 -15%	126 -37%	53 -58%	34 -36%	34 -1%	39 +16%	64 +64%	69 +8%	63 -9%	69 +10%	65 -5%	45 -30%	37 -19%	34 -7%	19 -44%	21 +9%	22 +4%	12 -43%	13 +2%	(109) N/A	(106) +3%	(108) -1%	(107) +1%
Net Income
Tax Provision	(25)	(26)	(27)	(26)	(28)	(30)	(32)	(33)	(32)	(35)	(38)	(40)	(45)	(48)	(58)	(72)	(72)	(69)	(63)	(49)	(27)	(21)	(8)	(3)	(18)	(18)	(21)	(25)	(28)	(30)	(34)	(36)	(36)	(36)	(32)	(28)	(24)	(21)	(18)	(15)	(23)	(22)	(24)	(26)	(24)	(25)	(25)	(25)	(18)	(18)	(22)	(25)	(35)	(37)	(34)	(37)	(32)	(33)	(36)	(33)	(31)	(31)	(27)	(26)	(25)	(25)	(19)	(17)	3	7	6	9	(8)	(7)	(8)	(11)	(11)	(11)	(11)	(7)	(8)	(8)	(6)	(6)	(9)	(11)	(9)	(9)
Income from Continuing Operations	47	51	53	60	68	70	78	80	75	81	86	93	103	111	130	158	191	202	222	223	221	207	173	152	121	129	145	172	178	190	217	222	247	247	228	198	159	151	146	160	173	169	166	159	156	160	156	157	141	138	134	129	172	178	202	211	216	222	235	242	234	234	230	233	212	176	107	36	37	40	46	73	60	55	61	54	35	26	23	12	13	14	6	7	(118)	(117)	(117)	(116)
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)	(1)	(0)	(0)	0	0	0	0	0	0	0	0	1	1	1	0	0	(0)	0	(0)	(0)	(1)	(1)	(1)	(0)	(0)	0	0	1	1	1	1	0	1	1	1	1	1	0	(0)	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(0)	(0)	0	0	0	0	0	0
Net Income (Common)	47 N/A	51 +7%	53 +4%	60 +15%	68 +13%	70 +4%	78 +11%	80 +2%	75 -7%	81 +9%	86 +6%	93 +9%	103 +10%	111 +9%	130 +17%	158 +22%	191 +21%	202 +5%	222 +10%	223 +0%	221 -1%	207 -6%	173 -16%	152 -12%	121 -20%	129 +7%	145 +12%	172 +19%	178 +3%	191 +7%	217 +14%	222 +2%	246 +11%	247 +0%	228 -8%	198 -13%	159 -20%	151 -5%	146 -3%	160 +10%	173 +8%	169 -2%	166 -2%	160 -4%	156 -2%	161 +3%	157 -2%	157 +0%	141 -10%	138 -2%	134 -3%	129 -4%	172 +33%	178 +4%	201 +13%	210 +5%	215 +2%	222 +3%	236 +6%	243 +3%	234 -4%	234 N/A	230 -2%	233 +1%	212 -9%	176 -17%	108 -39%	37 -65%	38 +2%	41 +8%	46 +11%	73 +60%	60 -18%	55 -8%	61 +10%	54 -12%	34 -37%	25 -26%	22 -12%	11 -48%	12 +8%	14 +11%	7 -52%	7 +6%	(118) N/A	(117) +1%	(116) +0%	(116) +0%
EPS (Diluted)	0.05 N/A	0.06 +20%	0.06 N/A	0.07 +17%	0.08 +14%	0.08 N/A	0.09 +12%	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.1 +11%	0.1 N/A	0.11 +10%	0.12 +9%	0.14 +17%	0.18 +29%	0.19 +6%	0.21 +11%	0.21 N/A	0.21 N/A	0.18 -14%	0.15 -17%	0.13 -13%	0.11 -15%	0.11 N/A	0.13 +18%	0.16 +23%	0.17 +6%	0.18 +6%	0.2 +11%	0.2 N/A	0.22 +10%	0.22 N/A	0.2 -9%	0.17 -15%	0.14 -18%	0.14 N/A	0.13 -7%	0.15 +15%	0.15 N/A	0.15 N/A	0.15 N/A	0.14 -7%	0.14 N/A	0.14 N/A	0.14 N/A	0.14 N/A	0.12 -14%	0.12 N/A	0.11 -8%	0.11 N/A	0.15 +36%	0.16 +7%	0.18 +12%	0.19 +6%	0.19 N/A	0.19 N/A	0.21 +11%	0.21 N/A	0.21 N/A	0.2 -5%	0.19 -5%	0.2 +5%	0.19 -5%	0.15 -21%	0.09 -40%	0.02 -78%	0.03 +50%	0.04 +33%	0.05 +25%	0.07 +40%	0.05 -29%	0.05 N/A	0.05 N/A	0.05 N/A	0.03 -40%	0.02 -33%	0.02 N/A	0.01 -50%	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	-0.1 N/A	-0.1 N/A	-0.1 N/A	-0.1 N/A

Income Statement Balance Sheet Cash Flow Statement

Henan Rebecca Hair Products Co Ltd
SSE:600439

Income Statement

Earnings Waterfall
Henan Rebecca Hair Products Co Ltd

Income Statement
Henan Rebecca Hair Products Co Ltd

See Also

Company

Help

Tools

Stocks

Henan Rebecca Hair Products Co Ltd SSE:600439

Income Statement

Earnings Waterfall Henan Rebecca Hair Products Co Ltd

Income Statement Henan Rebecca Hair Products Co Ltd

See Also

Company

Help

Tools

Stocks

Henan Rebecca Hair Products Co Ltd
SSE:600439

Earnings Waterfall
Henan Rebecca Hair Products Co Ltd

Income Statement
Henan Rebecca Hair Products Co Ltd