Watchlist Manager

Watchlist

Price: 7.17 CNY 0.28% Market Closed

Market Cap: ¥4.6B

S	Shanghai New World Co Ltd SSE:600628	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	34	0	0	0	26	0	0	0	38	0	0	0	92	0	0	0	91	0	0	0	102	0	0	0	85	0	0	0	122	0	0	0	150	0	0	0	155	0	0	0	121	0	0	0	113	0	0	0	83	0	0	0	52	0	0	0	25	0	0	0	21	7	16	22	32	40	43	49	47	40	37	32	31	29	28	27	25	24	21	18	17	17	16	16	15	14	0	0
Revenue	1 445 N/A	1 445 0%	1 401 -3%	1 388 -1%	1 387 0%	1 375 -1%	1 336 -3%	1 390 +4%	1 494 +8%	1 675 +12%	1 881 +12%	1 965 +4%	2 089 +6%	2 035 -3%	1 987 -2%	1 967 -1%	1 923 -2%	2 143 +11%	2 271 +6%	2 404 +6%	2 655 +10%	2 661 +0%	2 697 +1%	2 737 +1%	2 731 0%	2 756 +1%	2 829 +3%	2 930 +4%	3 030 +3%	3 199 +6%	3 235 +1%	3 188 -1%	3 223 +1%	3 128 -3%	3 156 +1%	3 273 +4%	3 548 +8%	3 601 +2%	3 638 +1%	3 638 N/A	3 450 -5%	3 470 +1%	3 432 -1%	3 422 0%	3 333 -3%	3 250 -2%	3 213 -1%	3 203 0%	3 114 -3%	3 090 -1%	3 060 -1%	3 034 -1%	3 018 -1%	2 971 -2%	2 968 0%	3 002 +1%	3 023 +1%	2 988 -1%	2 948 -1%	2 841 -4%	2 776 -2%	2 773 0%	2 431 -12%	2 043 -16%	1 653 -19%	1 133 -31%	1 100 -3%	1 129 +3%	1 046 -7%	1 114 +6%	1 168 +5%	1 171 +0%	1 166 0%	1 106 -5%	938 -15%	903 -4%	850 -6%	905 +6%	1 049 +16%	1 075 +3%	1 134 +5%	1 145 +1%	1 142 0%	1 134 -1%	1 120 -1%	1 103 -2%	1 108 +0%	1 105 0%
Gross Profit
Cost of Revenue	(1 134)	(1 138)	(1 075)	(1 056)	(1 066)	(1 055)	(1 003)	(1 020)	(1 155)	(1 269)	(1 423)	(1 475)	(1 409)	(1 356)	(1 303)	(1 296)	(1 261)	(1 437)	(1 542)	(1 657)	(1 885)	(1 914)	(1 950)	(1 988)	(1 983)	(1 990)	(2 032)	(2 102)	(2 181)	(2 340)	(2 382)	(2 353)	(2 358)	(2 265)	(2 245)	(2 369)	(2 613)	(2 682)	(2 737)	(2 704)	(2 545)	(2 576)	(2 547)	(2 539)	(2 463)	(2 374)	(2 353)	(2 334)	(2 240)	(2 227)	(2 206)	(2 192)	(2 144)	(2 131)	(2 130)	(2 145)	(2 153)	(2 128)	(2 087)	(1 992)	(1 903)	(1 966)	(1 730)	(1 449)	(1 155)	(735)	(677)	(637)	(677)	(753)	(810)	(862)	(733)	(741)	(676)	(671)	(623)	(656)	(711)	(702)	(690)	(703)	(697)	(694)	(659)	(666)	(663)	(659)
Gross Profit	312 N/A	307 -1%	326 +6%	332 +2%	321 -3%	320 0%	333 +4%	370 +11%	340 -8%	406 +19%	459 +13%	490 +7%	680 +39%	679 0%	684 +1%	671 -2%	662 -1%	705 +7%	729 +3%	747 +2%	770 +3%	747 -3%	748 +0%	750 +0%	748 0%	766 +2%	797 +4%	828 +4%	849 +3%	859 +1%	853 -1%	835 -2%	865 +4%	863 0%	912 +6%	904 -1%	935 +4%	920 -2%	902 -2%	935 +4%	905 -3%	894 -1%	885 -1%	884 0%	869 -2%	876 +1%	860 -2%	869 +1%	874 +1%	863 -1%	854 -1%	842 -1%	875 +4%	840 -4%	839 0%	857 +2%	869 +1%	860 -1%	861 +0%	849 -1%	873 +3%	807 -8%	701 -13%	594 -15%	498 -16%	398 -20%	424 +6%	492 +16%	370 -25%	362 -2%	359 -1%	308 -14%	433 +40%	365 -16%	263 -28%	232 -12%	227 -2%	249 +10%	337 +35%	373 +11%	443 +19%	442 0%	444 +1%	440 -1%	461 +5%	437 -5%	445 +2%	446 +0%
Operating Income
Operating Expenses	(165)	(156)	(175)	(183)	(181)	(174)	(176)	(200)	(141)	(187)	(226)	(241)	(438)	(432)	(417)	(398)	(371)	(373)	(393)	(413)	(442)	(428)	(406)	(411)	(420)	(432)	(451)	(466)	(474)	(472)	(469)	(471)	(482)	(469)	(495)	(472)	(498)	(487)	(500)	(540)	(526)	(514)	(515)	(509)	(516)	(506)	(496)	(496)	(521)	(499)	(493)	(500)	(538)	(508)	(517)	(513)	(595)	(548)	(534)	(539)	(542)	(508)	(511)	(499)	(509)	(500)	(484)	(491)	(336)	(261)	(252)	(207)	(361)	(313)	(294)	(282)	(313)	(307)	(325)	(339)	(357)	(372)	(368)	(366)	(378)	(356)	(360)	(363)
Selling, General & Administrative	(187)	(190)	(200)	(208)	(216)	(213)	(215)	(238)	(292)	(328)	(377)	(391)	(434)	(423)	(408)	(390)	(365)	(382)	(402)	(422)	(438)	(429)	(407)	(413)	(416)	(433)	(452)	(467)	(470)	(472)	(469)	(471)	(380)	(469)	(495)	(472)	(403)	(487)	(500)	(539)	(430)	(513)	(514)	(508)	(422)	(505)	(495)	(494)	(430)	(497)	(491)	(499)	(449)	(503)	(512)	(507)	(501)	(554)	(541)	(546)	(445)	(509)	(513)	(501)	(403)	(502)	(485)	(492)	(324)	(263)	(254)	(209)	(349)	(316)	(297)	(285)	(304)	(310)	(327)	(341)	(339)	(344)	(340)	(337)	(360)	(358)	(362)	(365)
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	(98)	0	0	0	(91)	0	0	0	(93)	0	0	0	(90)	0	0	0	(88)	0	0	0	(86)	0	0	0	(86)	0	0	0	(87)	0	0	0	(101)	0	0	0	(7)	0	0	0	(6)	0	0	0	(6)	0	0	0	(11)	0	0	0	(12)	0	0	0
Other Operating Expenses	22	34	25	25	35	39	38	38	151	142	151	150	(5)	(8)	(8)	(8)	(6)	8	8	8	(5)	0	0	0	(4)	0	0	0	(4)	0	0	0	(4)	0	0	0	(4)	0	0	0	(3)	0	0	0	(3)	(1)	(1)	0	(3)	0	(2)	(2)	(2)	(5)	(5)	(5)	(8)	7	7	7	(10)	1	1	2	(5)	1	1	1	(6)	2	2	2	(6)	3	3	3	(3)	3	2	2	(6)	(29)	(29)	(29)	(7)	2	2	2
Operating Income	147 N/A	152 +3%	151 0%	150 -1%	140 -6%	146 +4%	156 +7%	170 +9%	199 +17%	219 +10%	233 +6%	248 +7%	241 -3%	247 +2%	267 +8%	273 +2%	291 +7%	332 +14%	336 +1%	334 -1%	327 -2%	319 -3%	342 +7%	338 -1%	328 -3%	335 +2%	346 +3%	362 +5%	376 +4%	386 +3%	384 -1%	364 -5%	383 +5%	394 +3%	417 +6%	431 +3%	437 +1%	432 -1%	402 -7%	395 -2%	379 -4%	380 +0%	370 -2%	375 +1%	354 -6%	370 +5%	364 -2%	373 +3%	354 -5%	364 +3%	361 -1%	342 -5%	337 -2%	332 -1%	322 -3%	344 +7%	274 -20%	313 +14%	327 +5%	310 -5%	332 +7%	299 -10%	190 -36%	95 -50%	(11) N/A	(102) -825%	(60) +41%	1 N/A	33 +2 286%	101 +201%	107 +7%	102 -5%	72 -30%	52 -28%	(32) N/A	(50) -58%	(86) -72%	(58) +33%	12 N/A	34 +181%	86 +157%	69 -20%	76 +10%	74 -3%	83 +12%	81 -2%	85 +5%	83 -2%
Pre-Tax Income
Interest Income Expense	(32)	(31)	(31)	(30)	(25)	(27)	(25)	(26)	(38)	(56)	(79)	(93)	(91)	(98)	(93)	(97)	(87)	(101)	(95)	(93)	(98)	(94)	(100)	(97)	(78)	(83)	(88)	(93)	(102)	(105)	(98)	(100)	(99)	(116)	(124)	(125)	(124)	(116)	(107)	(103)	(102)	(101)	(98)	(97)	(83)	(104)	(164)	(221)	(271)	(308)	(312)	(289)	(254)	204	291	350	204	12	9	5	0	(20)	(10)	(6)	12	(1)	(11)	(18)	4	4	5	13	14	7	10	7	12	7	6	5	17	10	9	11	16	7	4	4
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	8	0	0	0	1	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	199	0	0	0	18	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(30)	0	0	0	0	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	(1)	0	0	0	(0)	0	0	0	(0)	0	0	0	11	0	0	0	0	0	0	0	5	0	0	0	(0)	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	(9)	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	(15)	0	0	0	(12)	0	0	0
Total Other Income	(1)	(1)	(1)	9	10	10	10	(0)	(1)	(1)	27	27	26	27	(1)	(0)	3	2	2	2	(1)	(2)	(1)	(1)	(1)	(2)	2	2	3	4	1	11	4	15	15	4	11	11	40	41	60	65	65	65	61	61	33	57	62	62	98	98	61	60	58	34	34	65	34	37	39	31	30	29	58	37	35	33	54	35	57	58	28	40	18	17	15	7	7	(1)	7	(13)	(13)	(4)	17	4	14	15
Pre-Tax Income	114 N/A	119 +5%	120 +1%	129 +8%	126 -3%	130 +4%	142 +9%	144 +2%	160 +11%	162 +1%	180 +11%	182 +1%	168 -7%	176 +4%	173 -1%	175 +1%	215 +22%	234 +9%	243 +4%	242 0%	228 -6%	223 -2%	241 +8%	240 0%	251 +5%	250 0%	259 +4%	271 +5%	276 +2%	285 +3%	286 +0%	276 -4%	300 +9%	293 -2%	308 +5%	310 +1%	324 +5%	328 +1%	335 +2%	333 0%	342 +3%	344 +1%	337 -2%	343 +2%	332 -3%	327 -2%	233 -29%	209 -10%	145 -31%	119 -18%	147 +23%	150 +3%	343 +128%	597 +74%	671 +12%	728 +9%	530 -27%	390 -26%	370 -5%	352 -5%	365 +4%	310 -15%	210 -32%	118 -44%	49 -58%	(66) N/A	(36) +45%	17 N/A	90 +441%	140 +55%	169 +21%	172 +2%	114 -34%	98 -13%	(3) N/A	(26) -777%	(60) -132%	(44) +27%	25 N/A	38 +53%	65 +73%	66 +2%	73 +9%	81 +12%	104 +28%	92 -11%	102 +11%	102 0%
Net Income
Tax Provision	(39)	(42)	(40)	(41)	(30)	(31)	(29)	(31)	(46)	(41)	(44)	(42)	(34)	(39)	(44)	(47)	(62)	(65)	(66)	(65)	(59)	(58)	(63)	(63)	(64)	(64)	(66)	(69)	(72)	(74)	(75)	(72)	(80)	(77)	(72)	(72)	(80)	(82)	(85)	(84)	(90)	(90)	(89)	(91)	(84)	(87)	(82)	(86)	(83)	(88)	(92)	(91)	(90)	(87)	(88)	(96)	(81)	(84)	(88)	(81)	(92)	(83)	(58)	(36)	(12)	9	(1)	(12)	(19)	(31)	(36)	(39)	(44)	(41)	(21)	(18)	8	6	(6)	(6)	(34)	(33)	(33)	(37)	(35)	(32)	(34)	(33)
Income from Continuing Operations	75	78	79	88	96	100	113	113	115	120	136	140	134	136	129	128	153	169	176	177	169	166	178	177	187	187	194	202	204	211	211	204	220	216	236	238	244	245	250	249	252	254	248	252	248	240	151	123	62	31	54	59	253	510	583	632	449	305	283	271	273	227	152	83	37	(57)	(37)	5	71	109	133	133	70	57	(24)	(43)	(51)	(38)	19	32	31	33	39	45	69	60	68	69
Income to Minority Interest	0	0	1	1	1	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	0	(1)	(3)	(4)	(6)	(6)	(5)	(5)	(7)	(7)	(7)	(8)	(5)	(6)	(6)	(6)	(6)	(7)	(7)	(7)	(7)	(8)	(8)	(9)	(9)	(9)	(9)	(9)	(8)	(8)	(9)	(9)	(10)	(7)	(5)	(2)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	1	1	1	1	1	1
Net Income (Common)	75 N/A	78 +4%	80 +3%	89 +11%	97 +9%	100 +3%	113 +13%	113 +0%	115 +1%	120 +5%	136 +13%	140 +3%	134 -4%	136 +2%	129 -5%	128 -1%	153 +19%	168 +10%	173 +3%	173 N/A	163 -6%	159 -2%	173 +9%	172 -1%	180 +5%	180 0%	186 +4%	195 +5%	199 +2%	206 +3%	206 +0%	198 -4%	214 +8%	210 -2%	229 +9%	231 +1%	237 +3%	238 +0%	242 +2%	241 0%	243 +1%	245 +1%	239 -2%	243 +2%	240 -1%	232 -3%	142 -39%	114 -20%	52 -54%	24 -55%	49 +108%	57 +15%	253 +343%	509 +101%	582 +14%	632 +8%	448 -29%	305 -32%	282 -7%	270 -4%	273 +1%	227 -17%	151 -33%	82 -46%	37 -56%	(58) N/A	(37) +35%	4 N/A	71 +1 542%	108 +53%	132 +22%	133 +1%	69 -48%	56 -19%	(24) N/A	(44) -81%	(52) -19%	(39) +26%	18 N/A	32 +76%	32 0%	34 +6%	40 +20%	45 +13%	70 +54%	61 -13%	69 +13%	69 +0%
EPS (Diluted)	0.15 N/A	0.16 +7%	0.16 N/A	0.17 +6%	0.18 +6%	0.18 N/A	0.21 +17%	0.21 N/A	0.22 +5%	0.23 +5%	0.26 +13%	0.27 +4%	0.25 -7%	0.26 +4%	0.24 -8%	0.24 N/A	0.29 +21%	0.31 +7%	0.32 +3%	0.32 N/A	0.31 -3%	0.3 -3%	0.33 +10%	0.33 N/A	0.34 +3%	0.35 +3%	0.36 +3%	0.37 +3%	0.37 N/A	0.39 +5%	0.39 N/A	0.38 -3%	0.4 +5%	0.4 N/A	0.44 +10%	0.44 N/A	0.45 +2%	0.45 N/A	0.46 +2%	0.46 N/A	0.46 N/A	0.46 N/A	0.45 -2%	0.45 N/A	0.45 N/A	0.44 -2%	0.27 -39%	0.22 -19%	0.1 -55%	0.05 -50%	0.09 +80%	0.1 +11%	0.39 +290%	0.79 +103%	0.9 +14%	0.98 +9%	0.69 -30%	0.47 -32%	0.44 -6%	0.42 -5%	0.42 N/A	0.35 -17%	0.23 -34%	0.12 -48%	0.06 -50%	-0.09 N/A	-0.06 +33%	0.01 N/A	0.11 +1 000%	0.17 +55%	0.21 +24%	0.21 N/A	0.11 -48%	0.09 -18%	-0.04 N/A	-0.07 -75%	-0.08 -14%	-0.06 +25%	0.03 N/A	0.05 +67%	0.05 N/A	0.05 N/A	0.06 +20%	0.07 +17%	0.11 +57%	0.09 -18%	0.11 +22%	0.11 N/A

Income Statement Balance Sheet Cash Flow Statement

Shanghai New World Co Ltd
SSE:600628

Income Statement

Earnings Waterfall
Shanghai New World Co Ltd

Income Statement
Shanghai New World Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai New World Co Ltd SSE:600628

Income Statement

Earnings Waterfall Shanghai New World Co Ltd

Income Statement Shanghai New World Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai New World Co Ltd
SSE:600628

Earnings Waterfall
Shanghai New World Co Ltd

Income Statement
Shanghai New World Co Ltd