Watchlist Manager

Watchlist

Price: 5.28 CNY -4.17% Market Closed

Market Cap: ¥7B

	ChangYuan Technology Group Ltd SSE:600525	CN
	Indiana Resources Ltd ASX:IDA	AU
S	Sundaram Brake Linings Ltd NSE:SUNDRMBRAK	IN
N	Ningbo Henghe Precision Industry Co Ltd SZSE:300539	CN

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	3	0	0	0	3	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	42	0	0	0	30	0	0	0	34	0	0	0	56	0	0	0	65	0	0	0	75	0	0	0	93	0	0	0	127	0	0	0	150	0	0	88	306	309	414	447	505	507	500	453	368	305	269	254	246	248	248	255	255	254	251	234	218	213	206	211	203	217	227	231	226	203	0	0
Revenue	257 N/A	275 +7%	289 +5%	304 +5%	318 +5%	325 +2%	335 +3%	347 +4%	363 +4%	379 +5%	410 +8%	445 +8%	486 +9%	544 +12%	616 +13%	703 +14%	839 +19%	888 +6%	935 +5%	947 +1%	857 -9%	805 -6%	788 -2%	829 +5%	970 +17%	1 065 +10%	1 164 +9%	1 354 +16%	1 574 +16%	1 680 +7%	1 796 +7%	1 830 +2%	1 941 +6%	2 025 +4%	2 095 +3%	2 350 +12%	2 413 +3%	2 466 +2%	2 638 +7%	2 650 +0%	2 822 +6%	2 914 +3%	3 044 +4%	3 215 +6%	3 349 +4%	3 495 +4%	3 538 +1%	3 842 +9%	4 162 +8%	4 554 +9%	5 012 +10%	5 299 +6%	5 849 +10%	5 900 +1%	6 515 +10%	7 213 +11%	7 131 -1%	7 539 +6%	7 576 +0%	7 218 -5%	7 137 -1%	6 977 -2%	6 497 -7%	5 950 -8%	6 415 +8%	5 762 -10%	5 880 +2%	6 496 +10%	6 188 -5%	6 651 +7%	6 502 -2%	6 141 -6%	6 063 -1%	6 365 +5%	6 787 +7%	7 119 +5%	7 613 +7%	7 878 +3%	8 084 +3%	8 172 +1%	8 486 +4%	8 343 -2%	8 117 -3%	8 134 +0%	7 874 -3%	7 622 -3%	7 843 +3%	7 800 -1%
Gross Profit
Cost of Revenue	(129)	(139)	(148)	(161)	(167)	(178)	(189)	(202)	(222)	(229)	(247)	(266)	(295)	(341)	(395)	(448)	(515)	(545)	(575)	(592)	(546)	(514)	(491)	(493)	(569)	(620)	(675)	(787)	(916)	(988)	(1 037)	(1 051)	(1 103)	(1 142)	(1 199)	(1 349)	(1 380)	(1 417)	(1 504)	(1 506)	(1 580)	(1 665)	(1 747)	(1 840)	(1 903)	(2 011)	(2 039)	(2 218)	(2 343)	(2 644)	(2 898)	(3 025)	(3 258)	(3 262)	(3 609)	(4 052)	(3 878)	(4 154)	(4 212)	(4 083)	(4 342)	(4 270)	(3 994)	(3 630)	(3 951)	(3 510)	(3 528)	(3 897)	(3 683)	(3 946)	(3 926)	(3 819)	(3 839)	(4 157)	(4 482)	(4 714)	(4 951)	(5 180)	(5 373)	(5 325)	(5 634)	(5 350)	(5 210)	(5 251)	(5 602)	(5 422)	(5 591)	(5 684)
Gross Profit	127 N/A	136 +7%	141 +3%	142 +1%	150 +6%	147 -2%	146 0%	146 0%	141 -4%	150 +7%	164 +9%	179 +9%	192 +7%	203 +6%	221 +9%	255 +16%	323 +27%	343 +6%	360 +5%	355 -1%	311 -12%	291 -6%	297 +2%	337 +13%	400 +19%	445 +11%	489 +10%	566 +16%	659 +16%	692 +5%	759 +10%	779 +3%	838 +8%	884 +5%	897 +1%	1 001 +12%	1 033 +3%	1 048 +1%	1 134 +8%	1 144 +1%	1 242 +9%	1 249 +1%	1 297 +4%	1 376 +6%	1 445 +5%	1 484 +3%	1 499 +1%	1 624 +8%	1 819 +12%	1 910 +5%	2 113 +11%	2 273 +8%	2 591 +14%	2 639 +2%	2 906 +10%	3 161 +9%	3 252 +3%	3 385 +4%	3 364 -1%	3 135 -7%	2 795 -11%	2 707 -3%	2 502 -8%	2 320 -7%	2 464 +6%	2 253 -9%	2 352 +4%	2 599 +11%	2 505 -4%	2 705 +8%	2 576 -5%	2 322 -10%	2 225 -4%	2 208 -1%	2 305 +4%	2 405 +4%	2 663 +11%	2 697 +1%	2 711 +1%	2 847 +5%	2 853 +0%	2 993 +5%	2 907 -3%	2 883 -1%	2 272 -21%	2 199 -3%	2 252 +2%	2 116 -6%
Operating Income
Operating Expenses	(73)	(79)	(81)	(80)	(86)	(82)	(77)	(76)	(75)	(80)	(91)	(99)	(100)	(109)	(126)	(146)	(170)	(183)	(189)	(181)	(178)	(169)	(174)	(193)	(238)	(248)	(266)	(327)	(385)	(419)	(479)	(497)	(577)	(614)	(634)	(747)	(735)	(802)	(852)	(834)	(928)	(922)	(968)	(1 025)	(1 078)	(1 101)	(1 124)	(1 141)	(1 295)	(1 338)	(1 456)	(1 662)	(1 918)	(1 972)	(2 072)	(2 121)	(2 087)	(3 548)	(3 666)	(3 734)	(2 257)	(3 476)	(3 342)	(3 229)	(2 086)	(2 450)	(2 423)	(2 483)	(2 052)	(2 152)	(2 201)	(2 214)	(2 390)	(3 067)	(3 119)	(3 148)	(2 399)	(2 422)	(2 458)	(2 528)	(2 502)	(2 643)	(2 667)	(2 672)	(2 411)	(2 730)	(2 728)	(2 619)
Selling, General & Administrative	(76)	(83)	(85)	(85)	(91)	(88)	(83)	(83)	(81)	(85)	(93)	(99)	(99)	(108)	(125)	(145)	(169)	(182)	(188)	(181)	(172)	(165)	(170)	(188)	(222)	(232)	(251)	(312)	(363)	(406)	(466)	(482)	(551)	(591)	(608)	(704)	(625)	(737)	(789)	(790)	(775)	(899)	(943)	(994)	(878)	(1 077)	(1 099)	(1 117)	(1 035)	(1 295)	(1 408)	(1 618)	(1 507)	(1 940)	(2 073)	(2 095)	(1 836)	(2 084)	(2 224)	(2 216)	(2 128)	(1 925)	(1 631)	(1 506)	(1 668)	(1 620)	(1 625)	(1 661)	(1 583)	(1 669)	(1 676)	(1 696)	(1 689)	(1 684)	(1 701)	(1 679)	(1 655)	(1 718)	(1 756)	(1 813)	(1 706)	(1 936)	(1 944)	(1 950)	(1 562)	(1 550)	(1 521)	(1 408)
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	(80)	0	0	0	(124)	0	0	0	(154)	0	0	0	(200)	0	0	0	(333)	0	0	(103)	(516)	0	0	(348)	(599)	(528)	(684)	(734)	(541)	(535)	(500)	(506)	(528)	(582)	(616)	(630)	(759)	(798)	(829)	(872)	(784)	(832)	(833)	(849)	(809)	(819)	(846)	(850)	(852)	(885)	(879)	(886)
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	(27)	0	0	0	(27)	0	0	0	(42)	0	0	0	(57)	0	0	0	(78)	0	0	0	(115)	0	0	0	(144)	0	0	0	(104)	0	0	0	(94)	0	0	0	(97)	0	0	0	(102)	0	0	0	(120)	0	0	0	(140)	0	0	0
Other Operating Expenses	3	4	5	6	5	6	6	8	6	5	2	0	(1)	0	(1)	(2)	(1)	(1)	(1)	(0)	(5)	(4)	(4)	(5)	(15)	(16)	(15)	(15)	(23)	(13)	(13)	(14)	(26)	(23)	(27)	(43)	(3)	(66)	(62)	(44)	(2)	(22)	(25)	(31)	(5)	(25)	(24)	(24)	(3)	(43)	(48)	(43)	(0)	(32)	1	77	380	(1 465)	(1 442)	(1 170)	614	(1 023)	(1 027)	(989)	227	(295)	(298)	(317)	152	99	90	112	156	(585)	(589)	(596)	142	127	131	134	133	112	123	128	144	(295)	(327)	(325)
Operating Income	54 N/A	57 +4%	60 +5%	62 +4%	64 +3%	65 +1%	69 +7%	70 +1%	66 -6%	70 +6%	73 +4%	80 +10%	92 +16%	93 +1%	95 +1%	110 +16%	154 +40%	161 +4%	172 +7%	174 +1%	133 -23%	123 -8%	123 +0%	143 +17%	163 +13%	198 +22%	223 +13%	239 +7%	273 +14%	274 +0%	280 +2%	283 +1%	261 -8%	269 +3%	262 -3%	254 -3%	298 +17%	246 -18%	282 +15%	310 +10%	314 +1%	328 +4%	329 +0%	351 +7%	367 +5%	383 +4%	376 -2%	483 +29%	524 +9%	572 +9%	658 +15%	612 -7%	673 +10%	667 -1%	834 +25%	1 040 +25%	1 165 +12%	(164) N/A	(302) -84%	(599) -98%	538 N/A	(769) N/A	(840) -9%	(909) -8%	378 N/A	(197) N/A	(72) +64%	116 N/A	453 +291%	553 +22%	375 -32%	109 -71%	(165) N/A	(859) -420%	(814) +5%	(743) +9%	264 N/A	275 +4%	253 -8%	319 +26%	350 +10%	350 0%	240 -32%	212 -12%	(139) N/A	(531) -281%	(476) +10%	(503) -6%
Pre-Tax Income
Interest Income Expense	4	3	5	1	5	3	2	3	7	(0)	(1)	8	32	31	43	43	18	18	10	4	(15)	(22)	(18)	(15)	10	12	2	(18)	(13)	(16)	63	489	487	466	374	(53)	(61)	(63)	(65)	(50)	(37)	(45)	(37)	(30)	(20)	(28)	1	(24)	(22)	(22)	(52)	(63)	(43)	(75)	(118)	(56)	(53)	32	1 211	1 178	(164)	989	(221)	(814)	(286)	(778)	(736)	(232)	(325)	(330)	(339)	(280)	(181)	31	119	477	588	923	863	487	(115)	(149)	(181)	(182)	(123)	(62)	(305)	(284)
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	(42)	0	0	0	(7)	0	0	0	(3)	0	0	0	(9)	0	0	0	(0)	(2)	(2)	(2)	(1 279)	0	0	(1)	(105)	(3)	(2)	(2)	(945)	(1)	(2)	(8)	(22)	(11)	(11)	(6)	(674)	(2)	(1)	1	400	0	0	(1)	(66)	1	5	5	(671)	4	1	33
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	2	0	0	0	(2)	0	0	0	(1)	0	0	0	0	0	0	0	(3)	0	0	0	(1)	0	(0)	0	(1)	(1)	(2)	(2)	(1)	(2)	(1)	(2)	0	0	0	0	0	0	0	0	(0)	0	0	0	(2)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(0)	0	0	0
Total Other Income	1	2	2	2	1	1	1	1	2	7	6	5	4	10	12	12	17	15	14	17	22	23	26	25	18	19	19	22	25	27	28	22	72	71	117	115	92	95	64	96	99	98	110	103	110	121	116	117	144	162	174	193	178	143	103	58	18	18	20	23	(7)	(13)	(16)	(17)	(6)	(6)	(4)	(12)	(2)	(6)	(6)	8	(100)	(105)	(132)	(148)	(85)	(79)	(59)	(49)	3	(41)	(37)	(41)	(12)	(465)	(463)	(458)
Pre-Tax Income	59 N/A	62 +5%	66 +7%	65 -2%	70 +7%	69 -1%	72 +4%	74 +4%	75 +1%	76 +2%	78 +2%	92 +19%	129 +39%	134 +4%	150 +12%	164 +10%	189 +15%	193 +2%	195 +1%	195 +0%	142 -27%	124 -13%	130 +6%	154 +18%	189 +23%	229 +21%	244 +7%	244 N/A	285 +17%	285 0%	370 +30%	793 +114%	820 +3%	807 -2%	753 -7%	317 -58%	285 -10%	277 -3%	281 +1%	356 +27%	369 +4%	381 +3%	402 +6%	423 +5%	454 +7%	474 +4%	491 +4%	575 +17%	636 +11%	711 +12%	778 +9%	741 -5%	809 +9%	733 -9%	817 +11%	1 040 +27%	(148) N/A	(114) +23%	930 N/A	602 -35%	262 -56%	205 -22%	(1 080) N/A	(1 742) -61%	(861) +51%	(983) -14%	(813) +17%	(136) +83%	104 N/A	206 +99%	18 -91%	(170) N/A	(1 122) -560%	(934) +17%	(828) +11%	(413) +50%	1 165 N/A	1 120 -4%	1 058 -6%	756 -29%	171 -77%	162 -5%	27 -83%	(6) N/A	(945) -15 788%	(1 054) -11%	(1 244) -18%	(1 212) +3%
Net Income
Tax Provision	(8)	(8)	(9)	(8)	(10)	(11)	(10)	(12)	(6)	(6)	(7)	(8)	(13)	(14)	(15)	(17)	(19)	(22)	(23)	(23)	(21)	(19)	(21)	(25)	(31)	(38)	(43)	(48)	(54)	(57)	(65)	(132)	(129)	(123)	(119)	(57)	(62)	(63)	(66)	(68)	(57)	(58)	(60)	(59)	(67)	(73)	(72)	(99)	(123)	(137)	(150)	(110)	(103)	(91)	(97)	(128)	(1)	7	(224)	(171)	(276)	(240)	(9)	(52)	(96)	(125)	(122)	(112)	20	5	44	93	(31)	(29)	(54)	(99)	(44)	(42)	(35)	(45)	(75)	(78)	(75)	(69)	(100)	(95)	(103)	(99)
Income from Continuing Operations	51	54	57	57	60	58	61	63	69	70	71	85	115	120	135	147	169	172	172	173	121	105	110	129	158	191	201	196	231	228	305	661	691	684	635	260	223	214	215	288	312	323	342	364	387	401	419	475	513	574	629	631	706	641	719	912	(149)	(107)	705	431	(14)	(36)	(1 089)	(1 794)	(957)	(1 108)	(935)	(247)	124	211	62	(77)	(1 152)	(964)	(882)	(512)	1 121	1 079	1 023	711	96	84	(48)	(75)	(1 046)	(1 149)	(1 346)	(1 311)
Income to Minority Interest	(11)	(12)	(12)	(11)	(12)	(11)	(13)	(13)	(13)	(13)	(11)	(12)	(14)	(15)	(17)	(19)	(32)	(30)	(30)	(34)	(22)	(21)	(21)	(18)	(17)	(22)	(22)	(31)	(40)	(40)	(47)	(38)	(26)	(22)	(11)	(8)	(9)	(8)	(8)	(7)	(8)	(8)	(10)	(15)	(21)	(25)	(30)	(32)	(30)	(31)	(26)	(26)	(66)	(60)	(85)	(98)	75	70	96	145	126	132	138	115	81	86	79	72	7	3	6	5	6	(8)	(22)	(141)	(448)	(436)	(413)	(284)	(8)	1	4	0	67	64	71	64
Net Income (Common)	41 N/A	43 +4%	46 +8%	46 0%	48 +5%	47 -1%	48 +3%	50 +4%	56 +12%	57 +2%	60 +4%	73 +23%	101 +38%	105 +4%	118 +13%	128 +8%	138 +7%	142 +3%	142 +0%	139 -2%	99 -29%	84 -16%	88 +5%	111 +25%	141 +27%	168 +19%	179 +6%	165 -8%	192 +16%	188 -2%	258 +37%	623 +142%	665 +7%	662 0%	624 -6%	252 -60%	214 -15%	206 -3%	207 +0%	281 +36%	304 +8%	315 +4%	332 +5%	349 +5%	366 +5%	376 +3%	389 +3%	444 +14%	483 +9%	543 +12%	603 +11%	605 +0%	640 +6%	581 -9%	635 +9%	815 +28%	(74) N/A	(38) +49%	801 N/A	576 -28%	112 -81%	97 -14%	(952) N/A	(1 680) -77%	(877) +48%	(1 021) -17%	(856) +16%	(176) +80%	131 N/A	213 +63%	68 -68%	(72) N/A	(1 147) -1 502%	(972) +15%	(904) +7%	(654) +28%	674 N/A	643 -5%	609 -5%	427 -30%	88 -79%	85 -3%	(44) N/A	(75) -72%	(978) -1 202%	(1 085) -11%	(1 275) -18%	(1 247) +2%
EPS (Diluted)	0.05 N/A	0.04 -20%	0.05 +25%	0.05 N/A	0.06 +20%	0.05 -17%	0.05 N/A	0.06 +20%	0.07 +17%	0.08 +14%	0.08 N/A	0.09 +12%	0.12 +33%	0.12 N/A	0.13 +8%	0.14 +8%	0.15 +7%	0.16 +7%	0.16 N/A	0.16 N/A	0.12 -25%	0.09 -25%	0.1 +11%	0.12 +20%	0.16 +33%	0.16 N/A	0.19 +19%	0.17 -11%	0.22 +29%	0.18 -18%	0.25 +39%	0.6 +140%	0.64 +7%	0.64 N/A	0.6 -6%	0.24 -60%	0.21 -13%	0.19 -10%	0.2 +5%	0.28 +40%	0.29 +4%	0.31 +7%	0.32 +3%	0.33 +3%	0.35 +6%	0.36 +3%	0.37 +3%	0.34 -8%	0.38 +12%	0.44 +16%	0.47 +7%	0.47 N/A	0.5 +6%	0.45 -10%	0.48 +7%	0.61 +27%	-0.06 N/A	-0.02 +67%	0.59 N/A	0.43 -27%	0.09 -79%	0.07 -22%	-0.71 N/A	-1.26 -77%	-0.67 +47%	-0.78 -16%	-0.65 +17%	-0.13 +80%	0.1 N/A	0.17 +70%	0.05 -71%	-0.05 N/A	-0.88 -1 660%	-0.74 +16%	-0.69 +7%	-0.5 +28%	0.52 N/A	0.49 -6%	0.47 -4%	0.33 -30%	0.07 -79%	0.07 N/A	-0.03 N/A	-0.06 -100%	-0.74 -1 133%	-0.81 -9%	-0.95 -17%	-0.93 +2%

Income Statement Balance Sheet Cash Flow Statement

ChangYuan Technology Group Ltd
SSE:600525

Income Statement

Earnings Waterfall
ChangYuan Technology Group Ltd

Income Statement
ChangYuan Technology Group Ltd

See Also

Company

Help

Tools

Stocks

ChangYuan Technology Group Ltd SSE:600525

Income Statement

Earnings Waterfall ChangYuan Technology Group Ltd

Income Statement ChangYuan Technology Group Ltd

See Also

Company

Help

Tools

Stocks

ChangYuan Technology Group Ltd
SSE:600525

Earnings Waterfall
ChangYuan Technology Group Ltd

Income Statement
ChangYuan Technology Group Ltd