Watchlist Manager

Watchlist

Price: 1.54 CNY -0.65% Market Closed

Market Cap: ¥9.7B

S	Shanying International Holdings Co Ltd SSE:600567	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	20	0	0	0	26	0	0	0	45	0	0	0	78	0	0	0	180	0	0	0	143	0	0	0	151	0	0	0	168	0	0	0	262	0	0	0	466	0	0	0	564	0	0	0	515	0	0	0	441	0	0	171	554	0	0	224	846	656	860	850	715	665	643	646	994	1 018	1 066	1 023	895	914	926	1 025	1 029	1 081	1 141	1 180	1 146	1 141	1 107	1 058	1 067	981	0	0
Revenue	1 232 N/A	1 268 +3%	1 341 +6%	1 378 +3%	1 480 +7%	1 523 +3%	1 895 +24%	1 992 +5%	1 690 -15%	1 756 +4%	1 497 -15%	1 460 -2%	1 900 +30%	2 123 +12%	2 453 +16%	2 752 +12%	2 859 +4%	2 722 -5%	2 617 -4%	2 659 +2%	2 694 +1%	3 019 +12%	3 236 +7%	3 486 +8%	3 746 +7%	3 829 +2%	4 038 +5%	4 016 -1%	3 984 -1%	4 034 +1%	4 017 0%	3 940 -2%	4 168 +6%	4 153 0%	4 471 +8%	5 452 +22%	6 578 +21%	7 485 +14%	8 147 +9%	8 342 +2%	7 735 -7%	7 892 +2%	8 074 +2%	8 964 +11%	9 787 +9%	10 226 +4%	10 908 +7%	10 986 +1%	12 135 +10%	13 052 +8%	14 194 +9%	16 052 +13%	17 470 +9%	19 514 +12%	21 962 +13%	23 023 +5%	24 367 +6%	24 164 -1%	23 582 -2%	23 563 0%	23 241 -1%	21 860 -6%	21 897 +0%	23 144 +6%	24 969 +8%	27 962 +12%	30 342 +9%	31 986 +5%	33 033 +3%	34 166 +3%	34 502 +1%	34 428 0%	34 014 -1%	32 404 -5%	31 094 -4%	29 877 -4%	29 333 -2%	29 651 +1%	29 840 +1%	29 623 -1%	29 229 -1%	29 326 +0%	28 817 -2%	28 760 0%
Gross Profit
Cost of Revenue	(1 082)	(1 109)	(1 164)	(1 195)	(1 287)	(1 329)	(1 651)	(1 724)	(1 445)	(1 492)	(1 272)	(1 238)	(1 629)	(1 815)	(2 096)	(2 354)	(2 479)	(2 393)	(2 288)	(2 293)	(2 288)	(2 522)	(2 730)	(2 990)	(3 256)	(3 354)	(3 570)	(3 571)	(3 556)	(3 606)	(3 480)	(3 362)	(3 430)	(3 415)	(3 708)	(4 518)	(5 472)	(6 189)	(6 739)	(6 887)	(6 444)	(6 612)	(6 708)	(7 493)	(8 001)	(8 443)	(9 090)	(9 249)	(10 156)	(10 746)	(11 628)	(12 701)	(13 450)	(15 398)	(17 057)	(18 149)	(18 749)	(18 921)	(18 678)	(18 823)	(18 818)	(17 752)	(18 240)	(19 327)	(20 790)	(23 864)	(25 929)	(27 932)	(29 006)	(30 608)	(31 379)	(31 518)	(31 604)	(30 516)	(29 191)	(27 847)	(26 457)	(26 880)	(27 199)	(27 325)	(27 091)	(27 505)	(26 943)	(26 978)
Gross Profit	150 N/A	159 +6%	178 +12%	182 +3%	193 +6%	194 +1%	244 +26%	267 +9%	245 -8%	263 +7%	225 -15%	222 -1%	271 +22%	307 +13%	356 +16%	397 +11%	380 -4%	329 -14%	329 +0%	366 +11%	406 +11%	497 +22%	507 +2%	496 -2%	490 -1%	474 -3%	468 -1%	445 -5%	427 -4%	428 +0%	537 +25%	577 +8%	738 +28%	738 +0%	763 +3%	934 +23%	1 106 +18%	1 296 +17%	1 409 +9%	1 456 +3%	1 291 -11%	1 280 -1%	1 366 +7%	1 471 +8%	1 786 +21%	1 783 0%	1 818 +2%	1 737 -4%	1 978 +14%	2 306 +17%	2 566 +11%	3 351 +31%	4 019 +20%	4 116 +2%	4 905 +19%	4 874 -1%	5 617 +15%	5 243 -7%	4 904 -6%	4 740 -3%	4 423 -7%	4 109 -7%	3 658 -11%	3 816 +4%	4 179 +10%	4 098 -2%	4 413 +8%	4 054 -8%	4 027 -1%	3 558 -12%	3 122 -12%	2 910 -7%	2 410 -17%	1 889 -22%	1 903 +1%	2 030 +7%	2 877 +42%	2 771 -4%	2 642 -5%	2 298 -13%	2 138 -7%	1 821 -15%	1 874 +3%	1 782 -5%
Operating Income
Operating Expenses	(95)	(99)	(106)	(107)	(118)	(117)	(147)	(158)	(120)	(132)	(103)	(102)	(146)	(155)	(170)	(183)	(193)	(208)	(228)	(243)	(237)	(256)	(258)	(269)	(292)	(288)	(306)	(300)	(309)	(309)	(310)	(313)	(377)	(365)	(421)	(506)	(607)	(653)	(713)	(741)	(807)	(798)	(846)	(893)	(1 054)	(1 036)	(1 058)	(1 084)	(1 247)	(1 121)	(1 052)	(1 067)	(1 107)	(835)	(689)	(559)	(1 586)	(1 456)	(1 898)	(2 338)	(2 366)	(2 204)	(1 915)	(1 685)	(1 633)	(1 279)	(1 380)	(1 344)	(1 946)	(1 660)	(1 897)	(2 049)	(2 533)	(3 743)	(3 673)	(3 503)	(2 119)	(1 577)	(1 284)	(1 364)	(1 798)	(1 368)	(1 549)	(1 576)
Selling, General & Administrative	(94)	(101)	(110)	(113)	(118)	(116)	(142)	(146)	(118)	(123)	(99)	(100)	(137)	(151)	(163)	(180)	(187)	(189)	(204)	(215)	(229)	(238)	(246)	(258)	(285)	(281)	(295)	(296)	(296)	(299)	(316)	(311)	(341)	(359)	(398)	(485)	(554)	(644)	(701)	(732)	(746)	(761)	(807)	(849)	(981)	(1 010)	(1 029)	(1 057)	(1 161)	(1 123)	(1 147)	(1 200)	(1 452)	(1 473)	(1 573)	(1 714)	(1 848)	(1 864)	(1 960)	(2 107)	(2 269)	(2 205)	(1 993)	(1 802)	(1 524)	(1 448)	(1 602)	(1 606)	(1 803)	(1 722)	(1 865)	(1 921)	(1 957)	(2 084)	(1 987)	(1 915)	(1 773)	(1 732)	(1 636)	(1 672)	(1 700)	(1 684)	(1 686)	(1 650)
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	(530)	(741)	(895)	(1 024)	(490)	(470)	(454)	(456)	(461)	(610)	(677)	(767)	(751)	(937)	(932)	(902)	(723)	(803)	(835)	(832)	(739)	(824)	(804)	(831)	(740)	(860)	(860)	(849)
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	(24)	0	0	0	(40)	0	0	0	(42)	0	0	0	(56)	0	0	0	(67)	0	0	0	(76)	0	0	0	(199)	0	0	0	(200)	0	0	0	(241)	0	0	0	(351)	0	0	0	(362)	0	0	0	(409)	0	0	0	(408)	0	0	0
Other Operating Expenses	(1)	2	3	6	1	(1)	(5)	(12)	(1)	(9)	(4)	(2)	(10)	(4)	(7)	(3)	(7)	(19)	(24)	(28)	(8)	(18)	(11)	(11)	(7)	(7)	(11)	(4)	(12)	(10)	5	(2)	(11)	(6)	(23)	(22)	(14)	(9)	(12)	(9)	(19)	(37)	(39)	(44)	(16)	(26)	(29)	(27)	(20)	2	95	134	421	638	884	1 155	991	1 148	956	793	593	471	532	573	594	779	899	1 029	959	999	901	774	510	(856)	(851)	(756)	803	980	1 156	1 140	1 050	1 175	997	923
Operating Income	55 N/A	59 +7%	71 +20%	76 +6%	76 +1%	77 +2%	97 +25%	109 +13%	125 +15%	131 +5%	121 -8%	120 -1%	125 +4%	152 +22%	187 +23%	214 +15%	187 -13%	121 -35%	102 -16%	123 +21%	169 +37%	242 +43%	249 +3%	227 -9%	198 -13%	187 -6%	162 -13%	144 -11%	119 -18%	119 +0%	227 +90%	265 +17%	361 +36%	373 +3%	342 -8%	428 +25%	499 +16%	643 +29%	695 +8%	715 +3%	484 -32%	482 0%	520 +8%	578 +11%	732 +27%	747 +2%	760 +2%	653 -14%	731 +12%	1 185 +62%	1 513 +28%	2 285 +51%	2 912 +27%	3 281 +13%	4 216 +28%	4 315 +2%	4 031 -7%	3 787 -6%	3 006 -21%	2 402 -20%	2 057 -14%	1 905 -7%	1 743 -9%	2 131 +22%	2 546 +19%	2 819 +11%	3 032 +8%	2 711 -11%	2 082 -23%	1 898 -9%	1 225 -35%	860 -30%	(122) N/A	(1 854) -1 416%	(1 770) +5%	(1 473) +17%	758 N/A	1 194 +58%	1 357 +14%	935 -31%	340 -64%	453 +33%	325 -28%	207 -36%
Pre-Tax Income
Interest Income Expense	(17)	(23)	(26)	(27)	(25)	(29)	(41)	(45)	(33)	(40)	(39)	(49)	(68)	(102)	(128)	(156)	(164)	(170)	(161)	(147)	(130)	(135)	(140)	(141)	(72)	(82)	(82)	(79)	(143)	(154)	(189)	(216)	(242)	(266)	(255)	(296)	(353)	(432)	(480)	(486)	(467)	(454)	(468)	(602)	(608)	(668)	(721)	(581)	(528)	(530)	(508)	(600)	(615)	(732)	(760)	(825)	(692)	(624)	(623)	(316)	(470)	(540)	(563)	(839)	(1 077)	(805)	(863)	(780)	(645)	(759)	(628)	(637)	(683)	(886)	(935)	(979)	(782)	(821)	(881)	(765)	(839)	(885)	(815)	(901)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(5)	0	0	0	(5)	0	0	0	(23)	0	0	0	0	0	0	0	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	2	2	2	(6)	(6)	(5)	(5)	0	0	0	0	(18)	0	(1)	20	317	29	188	176	202	129	(29)	(34)	(1 462)	(1)	99	96	209	210	110	112	4	(60)	(60)	(65)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(8)	0	0	0	0	(0)	(0)	0	0	(1)	(1)	0	(2)	(0)	0	(0)	(1)	(1)	1	1	(1)	0	(1)	0	(42)	0	0	0	(6)	0	0	0	(10)	0	0	0	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	17	18	15	25	19	23	30	32	37	35	31	20	30	21	18	20	19	19	20	21	52	49	62	75	96	103	111	104	83	80	(63)	(69)	(70)	(78)	121	166	159	162	109	78	100	105	101	141	171	211	241	232	245	191	165	118	(19)	(68)	(87)	(94)	583	575	563	564	7	(67)	(77)	(78)	(79)	(35)	(10)	(12)	11	(5)	(35)	(26)	(6)	(91)	(70)	(70)	9	5	7	46	73	69	63	18
Pre-Tax Income	54 N/A	54 -1%	61 +13%	73 +20%	70 -4%	72 +3%	87 +21%	97 +11%	124 +28%	126 +1%	113 -10%	90 -21%	70 -22%	71 +1%	77 +8%	78 +2%	19 -76%	(30) N/A	(40) -34%	(3) +93%	90 N/A	156 +73%	171 +10%	161 -6%	222 +38%	208 -6%	191 -8%	169 -12%	51 -70%	45 -12%	(25) N/A	(20) +20%	49 N/A	28 -42%	208 +634%	298 +43%	305 +2%	373 +22%	324 -13%	306 -5%	115 -62%	132 +15%	152 +15%	117 -23%	294 +152%	290 -2%	281 -3%	305 +9%	450 +47%	849 +89%	1 172 +38%	1 804 +54%	2 230 +24%	2 476 +11%	3 364 +36%	3 391 +1%	3 916 +15%	3 739 -5%	2 947 -21%	2 651 -10%	1 566 -41%	1 298 -17%	1 103 -15%	1 234 +12%	1 690 +37%	2 008 +19%	2 348 +17%	2 095 -11%	1 650 -21%	1 263 -23%	534 -58%	164 -69%	(2 272) N/A	(2 832) -25%	(2 675) +6%	(2 426) +9%	195 N/A	589 +203%	594 +1%	327 -45%	(423) N/A	(424) 0%	(487) -15%	(742) -52%
Net Income
Tax Provision	(6)	(5)	(7)	(8)	(7)	(6)	(10)	(10)	(9)	(8)	(5)	(3)	(11)	(13)	(16)	(20)	(6)	(1)	2	(3)	(23)	(39)	(38)	(38)	(36)	(27)	(23)	(20)	(13)	(11)	21	24	11	14	(55)	(76)	(96)	(114)	(102)	(98)	(5)	(11)	(6)	26	(86)	(75)	(55)	(92)	(91)	(117)	(135)	(219)	(210)	(285)	(467)	(493)	(480)	(458)	(304)	(230)	(214)	(167)	(161)	(200)	(301)	(361)	(418)	(338)	(97)	(8)	62	70	(81)	(87)	(97)	(123)	(93)	(84)	(70)	(42)	(71)	(73)	(71)	(92)
Income from Continuing Operations	48	48	54	66	63	66	77	86	115	118	109	87	59	58	60	58	13	(30)	(38)	(6)	67	117	133	123	186	181	168	149	38	34	(4)	3	60	42	154	223	208	259	222	209	111	122	145	143	208	215	226	213	359	732	1 037	1 585	2 020	2 191	2 897	2 898	3 437	3 281	2 643	2 422	1 352	1 131	942	1 035	1 389	1 647	1 930	1 756	1 554	1 255	595	234	(2 353)	(2 918)	(2 772)	(2 549)	102	505	524	284	(494)	(497)	(558)	(833)
Income to Minority Interest	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	1	0	1	3	(9)	(9)	(13)	(17)	(8)	(8)	(6)	(3)	(1)	(1)	(1)	(0)	(2)	(3)	(1)	(1)	0	1	(0)	(1)	0	(1)	(1)	(0)	(1)	0	0	1	2	0	(1)	(3)	(6)	(7)	(8)	(8)	(6)	(4)	(3)	3	(233)	(225)	(220)	(210)	10	4	(4)	(14)	(8)	(23)	(45)	(52)	(38)	(13)	44	30	97	120	117	121	55	32	17	57	44	40	35	25
Net Income (Common)	48 N/A	48 +0%	53 +11%	66 +23%	63 -4%	66 +5%	77 +16%	87 +13%	115 +33%	118 +2%	109 -8%	87 -20%	60 -31%	58 -3%	62 +6%	61 -2%	4 -93%	(39) N/A	(50) -29%	(23) +54%	59 N/A	110 +86%	127 +16%	120 -6%	185 +54%	180 -3%	168 -7%	149 -11%	36 -76%	31 -13%	(5) N/A	2 N/A	60 +2 900%	42 -29%	154 +262%	222 +45%	208 -6%	259 +24%	221 -14%	208 -6%	110 -47%	122 +11%	146 +20%	143 -2%	209 +46%	215 +3%	225 +5%	210 -7%	353 +68%	725 +105%	1 029 +42%	1 577 +53%	2 015 +28%	2 187 +9%	2 894 +32%	2 901 +0%	3 204 +10%	3 057 -5%	2 423 -21%	2 211 -9%	1 362 -38%	1 135 -17%	938 -17%	1 021 +9%	1 381 +35%	1 624 +18%	1 884 +16%	1 705 -10%	1 516 -11%	1 242 -18%	639 -49%	264 -59%	(2 256) N/A	(2 798) -24%	(2 656) +5%	(2 428) +9%	156 N/A	537 +243%	541 +1%	341 -37%	(451) N/A	(457) -1%	(522) -14%	(809) -55%
EPS (Diluted)	0.07 N/A	0.06 -14%	0.09 +50%	0.09 N/A	0.09 N/A	0.1 +11%	0.1 N/A	0.11 +10%	0.13 +18%	0.12 -8%	0.11 -8%	0.08 -27%	0.06 -25%	0.05 -17%	0.06 +20%	0.06 N/A	0 N/A	-0.04 N/A	-0.06 -50%	-0.03 +50%	0.06 N/A	0.11 +83%	0.13 +18%	0.12 -8%	0.16 +33%	0.15 -6%	0.1 -33%	0.11 +10%	0.03 -73%	0.02 -33%	0 N/A	0 N/A	0.06 N/A	0.02 -67%	0.09 +350%	0.11 +22%	0.09 -18%	0.06 -33%	0.05 -17%	0.06 +20%	0.03 -50%	0.02 -33%	0.03 +50%	0.03 N/A	0.06 +100%	0.06 N/A	0.06 N/A	0.05 -17%	0.09 +80%	0.16 +78%	0.23 +44%	0.35 +52%	0.44 +26%	0.48 +9%	0.63 +31%	0.63 N/A	0.7 +11%	0.66 -6%	0.37 -44%	0.48 +30%	0.3 -38%	0.25 -17%	0.17 -32%	0.2 +18%	0.23 +15%	0.3 +30%	0.35 +17%	0.4 +14%	0.34 -15%	0.26 -24%	0.15 -42%	0.06 -60%	-0.52 N/A	-0.64 -23%	-0.56 +12%	-0.62 -11%	0.04 N/A	0.12 +200%	0.17 +42%	0.07 -59%	-0.1 N/A	-0.08 +20%	-0.18 -125%	-0.15 +17%

Income Statement Balance Sheet Cash Flow Statement

Shanying International Holdings Co Ltd
SSE:600567

Income Statement

Earnings Waterfall
Shanying International Holdings Co Ltd

Income Statement
Shanying International Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Shanying International Holdings Co Ltd SSE:600567

Income Statement

Earnings Waterfall Shanying International Holdings Co Ltd

Income Statement Shanying International Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Shanying International Holdings Co Ltd
SSE:600567

Earnings Waterfall
Shanying International Holdings Co Ltd

Income Statement
Shanying International Holdings Co Ltd