Watchlist Manager

Watchlist

Price: 3.72 CNY -5.34% Market Closed

Market Cap: ¥6.7B

	Saurer Intelligent Technology Co Ltd SSE:600545	CN

Income Statement

Currency: CNY

	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	16	0	0	0	23	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35	0	0	0	41	0	0	0	62	0	0	0	62	0	0	0	74	0	0	0	95	0	0	0	152	0	0	0	147	0	0	0	111	0	0	29	109	82	98	95	93	110	119	134	153	152	183	195	198	187	166	149	149	148	148	150	127	118	96	90	106	98	0	0
Revenue	399 N/A	417 +4%	426 +2%	437 +2%	473 +8%	479 +1%	544 +14%	567 +4%	584 +3%	628 +8%	681 +8%	735 +8%	1 027 +40%	1 013 -1%	1 085 +7%	1 134 +5%	975 -14%	1 011 +4%	1 201 +19%	1 311 +9%	1 611 +23%	1 608 0%	1 644 +2%	1 837 +12%	2 018 +10%	1 995 -1%	2 068 +4%	2 193 +6%	2 177 -1%	2 167 0%	2 177 +0%	2 206 +1%	2 588 +17%	2 616 +1%	2 734 +5%	3 031 +11%	4 441 +47%	4 405 -1%	5 168 +17%	5 576 +8%	5 665 +2%	5 838 +3%	5 260 -10%	4 581 -13%	4 380 -4%	4 355 -1%	4 338 0%	4 678 +8%	6 353 +36%	7 937 +25%	9 349 +18%	10 292 +10%	8 713 -15%	9 224 +6%	9 281 +1%	9 329 +1%	9 221 -1%	8 632 -6%	8 409 -3%	8 342 -1%	8 575 +3%	8 041 -6%	7 007 -13%	6 422 -8%	4 850 -24%	4 929 +2%	5 099 +3%	5 268 +3%	5 470 +4%	5 359 -2%	5 288 -1%	4 939 -7%	5 109 +3%	5 178 +1%	5 449 +5%	5 846 +7%	6 024 +3%	5 665 -6%	5 141 -9%	4 561 -11%	4 026 -12%	3 826 -5%	3 920 +2%	3 891 -1%
Gross Profit
Cost of Revenue	(328)	(341)	(348)	(349)	(377)	(386)	(440)	(450)	(471)	(505)	(549)	(604)	(831)	(813)	(878)	(922)	(809)	(817)	(983)	(1 074)	(1 305)	(1 323)	(1 343)	(1 504)	(1 699)	(1 679)	(1 748)	(1 869)	(1 817)	(1 820)	(1 829)	(1 864)	(2 319)	(2 327)	(2 434)	(2 663)	(4 121)	(4 069)	(4 761)	(5 233)	(5 142)	(5 334)	(4 813)	(4 221)	(4 011)	(3 934)	(3 986)	(4 201)	(4 765)	(5 844)	(6 678)	(7 199)	(6 445)	(6 826)	(6 873)	(6 906)	(6 617)	(6 104)	(5 859)	(5 839)	(6 045)	(5 675)	(5 143)	(4 834)	(3 957)	(4 083)	(4 153)	(4 442)	(4 884)	(4 776)	(4 838)	(4 440)	(4 354)	(4 353)	(4 490)	(4 676)	(4 834)	(4 503)	(4 071)	(3 687)	(3 349)	(3 189)	(3 235)	(3 241)
Gross Profit	71 N/A	76 +7%	79 +3%	87 +11%	97 +11%	93 -4%	104 +12%	117 +13%	113 -3%	123 +9%	132 +7%	131 -1%	196 +50%	201 +2%	207 +3%	212 +2%	167 -21%	194 +16%	218 +12%	237 +9%	306 +29%	286 -7%	300 +5%	333 +11%	319 -4%	316 -1%	320 +1%	324 +1%	360 +11%	347 -4%	348 +0%	342 -2%	269 -21%	288 +7%	300 +4%	368 +23%	320 -13%	336 +5%	407 +21%	343 -16%	523 +52%	505 -4%	447 -12%	360 -19%	369 +2%	421 +14%	351 -17%	477 +36%	1 588 +233%	2 092 +32%	2 671 +28%	3 094 +16%	2 268 -27%	2 398 +6%	2 407 +0%	2 423 +1%	2 604 +7%	2 528 -3%	2 550 +1%	2 503 -2%	2 531 +1%	2 366 -7%	1 864 -21%	1 587 -15%	892 -44%	846 -5%	946 +12%	825 -13%	586 -29%	584 0%	451 -23%	499 +11%	755 +51%	825 +9%	959 +16%	1 171 +22%	1 190 +2%	1 162 -2%	1 070 -8%	874 -18%	677 -22%	637 -6%	684 +7%	650 -5%
Operating Income
Operating Expenses	(34)	(36)	(38)	(44)	(50)	(51)	(54)	(63)	(64)	(78)	(82)	(85)	(120)	(107)	(105)	(100)	(101)	(100)	(108)	(104)	(95)	(98)	(87)	(92)	(109)	(118)	(125)	(134)	(152)	(149)	(151)	(156)	(180)	(183)	(187)	(185)	(256)	(248)	(252)	(256)	(250)	(246)	(251)	(242)	(183)	(208)	(213)	(490)	(1 167)	(1 364)	(1 622)	(1 637)	(1 350)	(1 390)	(1 444)	(1 456)	(1 504)	(1 450)	(1 443)	(1 437)	(1 404)	(1 361)	(1 267)	(1 159)	(1 316)	(1 228)	(1 236)	(1 322)	(1 339)	(1 517)	(1 417)	(1 314)	(1 585)	(1 628)	(1 660)	(1 672)	(942)	(913)	(936)	(926)	(806)	(849)	(833)	(831)
Selling, General & Administrative	(34)	(36)	(39)	(44)	(52)	(55)	(56)	(62)	(60)	(74)	(77)	(79)	(99)	(90)	(91)	(87)	(73)	(71)	(76)	(76)	(89)	(94)	(93)	(94)	(94)	(103)	(109)	(121)	(125)	(124)	(127)	(123)	(163)	(136)	(139)	(145)	(224)	(146)	(146)	(143)	(227)	(137)	(135)	(138)	(165)	(137)	(144)	(150)	(984)	(1 311)	(1 565)	(1 583)	(1 210)	(1 087)	(1 125)	(1 284)	(944)	(1 029)	(893)	(887)	(883)	(871)	(810)	(752)	(850)	(816)	(832)	(839)	(893)	(911)	(883)	(854)	(1 205)	(1 230)	(1 260)	(1 263)	(641)	(666)	(658)	(671)	(529)	(556)	(547)	(529)
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	(103)	(394)	(369)	(499)	(512)	(386)	(468)	(437)	(405)	(333)	(388)	(371)	(415)	(269)	(331)	(311)	(252)	(279)	(362)	(346)	(349)	(202)	(232)	(250)	(240)	(216)	(249)	(249)	(253)
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	(15)	0	0	0	(16)	0	0	0	(11)	0	0	0	(10)	0	0	0	(83)	0	0	0	(98)	0	0	0	(116)	0	0	0	(120)	0	0	0	(112)	0	0	0	(133)	0	0	0	(101)	0	0	0	(89)	0	0	0	(78)	0	0	0
Other Operating Expenses	0	0	1	0	2	4	0	0	(5)	(4)	(5)	(6)	(21)	(17)	(15)	(13)	(28)	(29)	(32)	(28)	(6)	(3)	7	2	(15)	(14)	(15)	(13)	(27)	(25)	(24)	(33)	(3)	(48)	(48)	(40)	(16)	(103)	(106)	(113)	(12)	(110)	(116)	(105)	(9)	(71)	(70)	(340)	(100)	(54)	(58)	(54)	(42)	(302)	(319)	(69)	(50)	(53)	(51)	(38)	(14)	(21)	(20)	(2)	(22)	(23)	(33)	(67)	(45)	(274)	(223)	(208)	1	(36)	(54)	(60)	(11)	(15)	(28)	(15)	16	(43)	(37)	(49)
Operating Income	38 N/A	40 +7%	41 +1%	43 +6%	47 +9%	42 -11%	50 +20%	53 +7%	49 -8%	45 -7%	50 +11%	46 -8%	77 +67%	94 +22%	102 +9%	112 +10%	66 -41%	94 +43%	110 +17%	133 +21%	211 +58%	188 -11%	214 +14%	241 +13%	210 -13%	199 -5%	196 -1%	190 -3%	207 +9%	198 -5%	198 N/A	187 -6%	88 -53%	105 +19%	113 +8%	183 +61%	64 -65%	87 +36%	155 +78%	87 -44%	274 +214%	258 -6%	196 -24%	118 -40%	186 +57%	213 +15%	138 -35%	(13) N/A	421 N/A	728 +73%	1 049 +44%	1 457 +39%	919 -37%	1 008 +10%	964 -4%	967 +0%	1 100 +14%	1 078 -2%	1 107 +3%	1 065 -4%	1 127 +6%	1 005 -11%	597 -41%	429 -28%	(424) N/A	(382) +10%	(290) +24%	(497) -71%	(753) -52%	(933) -24%	(966) -4%	(815) +16%	(829) -2%	(803) +3%	(701) +13%	(501) +28%	248 N/A	249 +1%	134 -46%	(52) N/A	(129) -148%	(212) -64%	(149) +30%	(181) -22%
Pre-Tax Income
Interest Income Expense	(13)	(16)	(18)	(19)	(20)	(23)	(24)	(26)	(26)	(26)	(27)	(28)	(29)	(28)	(31)	(32)	(13)	(17)	(13)	(14)	(25)	(26)	(28)	(29)	(37)	(47)	(41)	(54)	(28)	(29)	(29)	(20)	(42)	(58)	(70)	(78)	(67)	(85)	(96)	(89)	(94)	(86)	(100)	(127)	(146)	(169)	(174)	(163)	158	93	104	170	94	60	122	24	0	(30)	(128)	(96)	(130)	(236)	(207)	(225)	(218)	(178)	(187)	(190)	533	1 333	1 209	1 224	572	(355)	(241)	(191)	(137)	(104)	(61)	(124)	(34)	(85)	(175)	(134)
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	18	0	0	0	0	0	0	0	1	1	0	0	11	(1)	(1)	(1)	0	0	0	0	0	0	1	1	(3)	(3)	(4)	(3)	(166)	(1)	0	(0)	(6)	2	2	2	1	1	0	0	1	1	4	6
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	6	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)	(2)	0	0	0	5	0	(2)	(2)	0	0	0	0	0	0	0	0	0	0	0	0	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	3	3	4	4	(0)	(1)	(1)	(1)	6	7	6	11	(2)	17	17	12	12	(2)	(1)	(1)	(6)	(6)	(6)	(6)	6	5	9	8	5	3	2	2	138	139	138	140	202	203	203	200	3	1	6	9	15	21	30	32	90	93	44	40	(27)	(27)	20	20	46	68	(18)	(22)	(87)	(112)	(38)	(37)	(118)	(117)	(116)	(239)	(109)	(110)	(102)	13	11	4	(7)	2	3	4	2	11	(6)	25	(7)	(13)
Pre-Tax Income	27 N/A	27 -3%	27 +0%	28 +6%	26 -7%	19 -27%	26 +37%	27 +5%	29 +5%	26 -11%	29 +13%	29 +2%	52 +77%	83 +60%	88 +5%	92 +5%	65 -29%	76 +17%	97 +28%	118 +22%	180 +52%	157 -13%	180 +15%	207 +15%	179 -14%	156 -12%	164 +5%	144 -12%	183 +27%	172 -6%	170 -1%	170 -1%	184 +9%	185 +1%	181 -2%	245 +35%	200 -18%	205 +3%	262 +28%	199 -24%	199 +0%	173 -13%	102 -41%	0 N/A	60 N/A	65 +8%	(8) N/A	(147) -1 758%	671 N/A	912 +36%	1 197 +31%	1 666 +39%	996 -40%	1 040 +4%	1 105 +6%	1 009 -9%	1 146 +14%	1 117 -3%	962 -14%	947 -2%	911 -4%	657 -28%	354 -46%	168 -53%	(763) N/A	(680) +11%	(597) +12%	(929) -56%	(495) +47%	289 N/A	141 -51%	421 +199%	(252) N/A	(1 152) -357%	(947) +18%	(689) +27%	114 N/A	150 +31%	75 -50%	(165) N/A	(168) -2%	(270) -61%	(326) -21%	(322) +1%
Net Income
Tax Provision	(4)	(4)	(3)	(2)	(4)	(4)	(4)	(5)	(1)	(1)	(2)	(2)	(12)	(14)	(16)	(17)	(19)	(22)	(26)	(29)	(28)	(25)	(28)	(32)	(12)	(12)	(8)	(5)	(28)	(28)	(31)	(35)	(30)	(30)	(33)	(40)	(24)	(24)	(33)	(21)	(46)	(46)	(28)	(21)	0	(0)	(5)	60	(168)	(226)	(298)	(438)	(247)	(255)	(263)	(192)	(289)	(247)	(163)	(194)	(121)	(94)	(38)	1	92	88	(3)	82	(53)	(297)	(233)	(263)	(120)	157	119	10	(41)	(59)	(33)	26	31	50	29	32
Income from Continuing Operations	24	23	24	26	23	16	23	23	28	25	27	27	40	69	72	75	46	54	71	89	152	132	152	175	166	144	155	139	155	144	140	134	154	155	148	205	176	182	229	177	153	127	74	(21)	60	64	(13)	(87)	503	687	898	1 229	750	785	842	816	857	870	800	753	790	564	316	168	(672)	(592)	(600)	(846)	(548)	(7)	(92)	158	(372)	(995)	(828)	(679)	73	91	42	(139)	(138)	(221)	(297)	(290)
Income to Minority Interest	(1)	(0)	(0)	0	1	1	1	1	3	5	4	4	5	(3)	(1)	(0)	(3)	3	2	2	4	3	4	4	14	15	14	15	5	6	7	8	2	2	3	3	(0)	(2)	(43)	(62)	(57)	(55)	(15)	2	(29)	(29)	(39)	(47)	(28)	(50)	(61)	(76)	(91)	(93)	(99)	0	(47)	(63)	(74)	(112)	(181)	(141)	(96)	(60)	110	96	96	146	83	(20)	(1)	(50)	49	168	133	104	(37)	(40)	(27)	7	11	32	42	43
Equity Earnings Affiliates	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	0	0	0	0	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)	23 N/A	23 -3%	24 +4%	26 +12%	25 -6%	18 -28%	25 +39%	25 +1%	31 +26%	30 -2%	31 +3%	31 -1%	45 +44%	66 +47%	71 +8%	75 +5%	43 -42%	57 +32%	73 +28%	91 +26%	155 +70%	135 -13%	156 +15%	179 +15%	180 +1%	159 -12%	170 +7%	154 -9%	161 +4%	150 -7%	147 -2%	142 -3%	156 +9%	157 +1%	151 -4%	207 +37%	176 -15%	179 +2%	186 +4%	116 -38%	97 -16%	72 -26%	59 -18%	(19) N/A	31 N/A	36 +14%	(51) N/A	(134) -161%	475 N/A	637 +34%	838 +32%	1 153 +38%	658 -43%	691 +5%	743 +7%	740 0%	810 +10%	807 0%	725 -10%	641 -12%	609 -5%	423 -31%	220 -48%	108 -51%	(562) N/A	(496) +12%	(503) -1%	(700) -39%	(465) +34%	(27) +94%	(94) -242%	108 N/A	(323) N/A	(827) -156%	(695) +16%	(575) +17%	36 N/A	51 +42%	15 -71%	(132) N/A	(127) +4%	(189) -49%	(255) -35%	(247) +3%
EPS (Diluted)	0.05 N/A	0.05 N/A	0.05 N/A	0.05 N/A	0.06 +20%	0.03 -50%	0.05 +67%	0.06 +20%	0.07 +17%	0.08 +14%	0.08 N/A	0.07 -12%	0.09 +29%	0.12 +33%	0.12 N/A	0.13 +8%	0.08 -38%	0.11 +38%	0.1 -9%	0.15 +50%	0.25 +67%	0.21 -16%	0.24 +14%	0.27 +13%	0.27 N/A	0.23 -15%	0.25 +9%	0.23 -8%	0.24 +4%	0.22 -8%	0.21 -5%	0.2 -5%	0.23 +15%	0.23 N/A	0.22 -4%	0.31 +41%	0.26 -16%	0.27 +4%	0.28 +4%	0.17 -39%	0.14 -18%	0.1 -29%	0.08 -20%	-0.03 N/A	0.05 N/A	0.05 N/A	-0.08 N/A	-0.2 -150%	0.39 N/A	0.94 +141%	1.22 +30%	0.45 -63%	0.46 +2%	0.37 -20%	0.39 +5%	0.39 N/A	0.43 +10%	0.42 -2%	0.37 -12%	0.33 -11%	0.32 -3%	0.22 -31%	0.12 -45%	0.06 -50%	-0.3 N/A	-0.26 +13%	-0.27 -4%	-0.38 -41%	-0.26 +32%	-0.01 +96%	-0.05 -400%	0.06 N/A	-0.18 N/A	-0.46 -156%	-0.34 +26%	-0.36 -6%	0.02 N/A	0.04 +100%	0.02 -50%	-0.07 N/A	-0.07 N/A	-0.11 -57%	-0.14 -27%	-0.14 N/A

Income Statement Balance Sheet Cash Flow Statement

Saurer Intelligent Technology Co Ltd
SSE:600545

Income Statement

Earnings Waterfall
Saurer Intelligent Technology Co Ltd

Income Statement
Saurer Intelligent Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Saurer Intelligent Technology Co Ltd SSE:600545

Income Statement

Earnings Waterfall Saurer Intelligent Technology Co Ltd

Income Statement Saurer Intelligent Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Saurer Intelligent Technology Co Ltd
SSE:600545

Earnings Waterfall
Saurer Intelligent Technology Co Ltd

Income Statement
Saurer Intelligent Technology Co Ltd