Watchlist Manager

Watchlist

Price: 4.4 CNY -0.9% Market Closed

Market Cap: ¥11.1B

	Harbin Pharmaceutical Group Co Ltd SSE:600664	CN
Q	Qliro AB STO:QLIRO	SE
L	LTS Inc TSE:6560	JP
	Boyd Gaming Corp NYSE:BYD	US
B	Beijing Cuiwei Tower Co Ltd SSE:603123	CN
	S.F. Holding Co Ltd SZSE:002352	CN
	Jiangsu Libert Inc SSE:605167	CN

Income Statement

Currency: CNY

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	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	53	0	0	0	46	0	0	0	56	0	0	0	68	0	0	0	46	0	0	0	65	0	0	0	25	0	0	0	46	0	0	0	5	0	0	0	13	0	0	0	25	0	0	0	14	0	0	0	7	0	0	0	8	0	0	0	4	0	0	6	19	0	0	14	23	19	30	35	44	63	59	59	58	60	78	88	105	106	101	93	86	72	65	66	56	54	55	56	60	57	0	0
Revenue	6 515 N/A	6 660 +2%	7 020 +5%	7 216 +3%	6 929 -4%	6 964 +1%	6 797 -2%	6 866 +1%	7 175 +4%	7 696 +7%	7 899 +3%	8 221 +4%	8 493 +3%	8 675 +2%	9 036 +4%	9 062 +0%	9 268 +2%	8 727 -6%	8 828 +1%	8 803 0%	8 290 -6%	8 999 +9%	9 096 +1%	9 236 +2%	9 695 +5%	9 802 +1%	9 894 +1%	10 177 +3%	10 677 +5%	11 278 +6%	11 831 +5%	12 413 +5%	12 535 +1%	14 059 +12%	15 634 +11%	16 563 +6%	17 461 +5%	17 039 -2%	16 893 -1%	17 144 +1%	17 663 +3%	17 876 +1%	17 677 -1%	17 903 +1%	18 092 +1%	18 402 +2%	18 020 -2%	17 382 -4%	16 509 -5%	16 290 -1%	16 622 +2%	16 038 -4%	15 856 -1%	14 435 -9%	13 830 -4%	13 663 -1%	14 127 +3%	13 761 -3%	13 180 -4%	12 993 -1%	12 018 -8%	11 790 -2%	11 484 -3%	10 910 -5%	10 814 -1%	10 630 -2%	10 696 +1%	11 174 +4%	11 825 +6%	11 661 -1%	11 118 -5%	11 009 -1%	10 788 -2%	11 258 +4%	12 385 +10%	12 879 +4%	12 802 -1%	13 156 +3%	12 812 -3%	13 053 +2%	13 809 +6%	14 406 +4%	15 096 +5%	15 312 +1%	15 457 +1%	15 667 +1%	15 895 +1%	16 219 +2%	16 176 0%	16 208 +0%	16 158 0%	15 941 -1%
Gross Profit
Cost of Revenue	(4 142)	(4 245)	(4 345)	(4 351)	(4 170)	(4 188)	(4 159)	(4 253)	(4 547)	(4 842)	(4 980)	(5 247)	(5 446)	(5 663)	(5 988)	(6 052)	(6 126)	(5 863)	(5 979)	(5 946)	(5 617)	(6 127)	(6 109)	(6 237)	(6 651)	(6 711)	(6 831)	(6 955)	(7 331)	(7 711)	(8 069)	(8 739)	(8 870)	(9 750)	(10 923)	(11 541)	(12 360)	(12 220)	(12 152)	(12 322)	(12 060)	(12 359)	(12 396)	(12 507)	(12 797)	(13 115)	(12 660)	(12 388)	(12 046)	(12 152)	(12 602)	(12 155)	(11 984)	(10 991)	(10 452)	(10 262)	(10 426)	(10 205)	(9 725)	(9 743)	(8 907)	(8 730)	(8 574)	(8 134)	(7 918)	(8 043)	(8 136)	(8 486)	(9 019)	(9 063)	(8 657)	(8 627)	(8 532)	(8 790)	(9 702)	(9 980)	(9 818)	(10 122)	(9 862)	(10 126)	(10 438)	(10 928)	(11 406)	(11 407)	(11 435)	(11 546)	(11 499)	(11 743)	(11 647)	(11 830)	(11 897)	(11 823)
Gross Profit	2 373 N/A	2 414 +2%	2 675 +11%	2 865 +7%	2 759 -4%	2 776 +1%	2 638 -5%	2 613 -1%	2 628 +1%	2 854 +9%	2 919 +2%	2 975 +2%	3 048 +2%	3 011 -1%	3 048 +1%	3 009 -1%	3 142 +4%	2 864 -9%	2 848 -1%	2 857 +0%	2 673 -6%	2 872 +7%	2 987 +4%	3 000 +0%	3 044 +1%	3 090 +2%	3 063 -1%	3 222 +5%	3 346 +4%	3 567 +7%	3 763 +5%	3 675 -2%	3 665 0%	4 309 +18%	4 711 +9%	5 022 +7%	5 101 +2%	4 819 -6%	4 740 -2%	4 822 +2%	5 603 +16%	5 517 -2%	5 281 -4%	5 397 +2%	5 295 -2%	5 287 0%	5 360 +1%	4 994 -7%	4 463 -11%	4 139 -7%	4 020 -3%	3 883 -3%	3 872 0%	3 444 -11%	3 378 -2%	3 401 +1%	3 701 +9%	3 556 -4%	3 455 -3%	3 250 -6%	3 111 -4%	3 060 -2%	2 910 -5%	2 775 -5%	2 896 +4%	2 587 -11%	2 559 -1%	2 688 +5%	2 805 +4%	2 598 -7%	2 461 -5%	2 383 -3%	2 256 -5%	2 468 +9%	2 683 +9%	2 899 +8%	2 984 +3%	3 034 +2%	2 950 -3%	2 927 -1%	3 371 +15%	3 479 +3%	3 690 +6%	3 905 +6%	4 022 +3%	4 121 +2%	4 396 +7%	4 476 +2%	4 528 +1%	4 379 -3%	4 261 -3%	4 117 -3%
Operating Income
Operating Expenses	(1 916)	(1 929)	(2 126)	(2 305)	(2 247)	(2 265)	(2 183)	(2 168)	(2 245)	(2 401)	(2 429)	(2 370)	(2 282)	(2 251)	(2 305)	(2 270)	(2 407)	(2 241)	(2 232)	(2 335)	(2 105)	(2 228)	(2 173)	(2 122)	(2 130)	(2 090)	(2 093)	(2 146)	(2 338)	(2 515)	(2 657)	(2 558)	(2 496)	(2 946)	(3 132)	(3 389)	(3 998)	(3 869)	(4 125)	(4 472)	(4 711)	(4 708)	(4 747)	(4 834)	(5 037)	(5 171)	(4 997)	(4 754)	(4 119)	(3 834)	(3 636)	(3 457)	(3 134)	(2 842)	(2 707)	(2 498)	(2 764)	(2 646)	(2 544)	(2 653)	(2 566)	(2 403)	(2 358)	(2 252)	(2 383)	(2 395)	(2 453)	(2 425)	(2 618)	(2 447)	(2 553)	(2 534)	(3 131)	(3 087)	(2 979)	(2 963)	(2 464)	(2 479)	(2 527)	(2 714)	(2 771)	(2 908)	(3 088)	(3 171)	(3 338)	(3 388)	(3 557)	(3 551)	(3 563)	(3 435)	(3 441)	(3 428)
Selling, General & Administrative	(1 919)	(1 932)	(2 134)	(2 313)	(2 253)	(2 271)	(2 189)	(2 173)	(2 260)	(2 424)	(2 453)	(2 396)	(2 296)	(2 261)	(2 247)	(2 209)	(2 346)	(2 177)	(2 166)	(2 267)	(2 057)	(2 167)	(2 145)	(2 093)	(2 079)	(2 047)	(2 056)	(2 108)	(2 304)	(2 492)	(2 655)	(2 560)	(2 486)	(2 947)	(3 099)	(3 358)	(3 563)	(3 754)	(4 019)	(4 361)	(4 336)	(4 651)	(4 654)	(4 742)	(4 649)	(4 956)	(4 848)	(4 600)	(3 757)	(3 618)	(3 385)	(3 200)	(2 821)	(2 656)	(2 543)	(2 345)	(2 471)	(2 525)	(2 374)	(2 439)	(2 385)	(2 281)	(2 243)	(2 147)	(2 182)	(2 226)	(2 337)	(2 328)	(2 410)	(2 383)	(2 465)	(2 497)	(3 031)	(2 959)	(2 835)	(2 773)	(2 266)	(2 375)	(2 420)	(2 587)	(2 533)	(2 770)	(2 988)	(3 103)	(3 148)	(3 337)	(3 489)	(3 465)	(3 337)	(3 248)	(3 240)	(3 243)
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	(299)	0	0	0	(223)	0	0	0	(251)	0	0	0	(244)	0	0	0	(195)	0	0	0	(178)	0	0	(37)	(120)	0	0	(64)	(114)	(94)	(124)	(131)	(104)	(125)	(122)	(113)	(69)	(88)	(80)	(80)	(86)	(100)	(108)	(114)	(105)	(124)	(111)	(105)	(94)	(98)	(112)	(120)	(126)	(142)	(143)	(149)
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	(131)	0	0	0	(145)	0	0	0	(134)	0	0	0	(115)	0	0	0	(116)	0	0	0	(113)	0	0	0	(131)	0	0	0	(140)	0	0	0	(148)	0	0	0	(132)	0	0	0	(185)	0	0	0	(184)	0	0	0	(167)	0	0	0	(158)	0	0	0
Other Operating Expenses	2	3	8	8	7	6	5	4	16	23	24	26	13	10	(59)	(61)	(62)	(64)	(66)	(68)	(47)	(61)	(28)	(29)	(52)	(44)	(37)	(39)	(34)	(23)	(2)	2	(9)	1	(33)	(31)	(5)	(115)	(106)	(111)	(6)	(57)	(93)	(92)	(5)	(215)	(149)	(154)	(3)	(216)	(250)	(257)	(2)	(186)	(164)	(153)	(3)	(121)	(170)	(176)	70	(122)	(115)	(41)	52	(75)	8	34	44	61	34	76	100	(40)	(63)	(110)	73	(4)	1	(12)	51	(15)	10	37	71	47	45	34	58	(44)	(58)	(36)
Operating Income	456 N/A	485 +6%	549 +13%	560 +2%	512 -8%	512 0%	455 -11%	445 -2%	383 -14%	453 +18%	490 +8%	605 +23%	765 +27%	760 -1%	742 -2%	739 0%	734 -1%	623 -15%	616 -1%	522 -15%	569 +9%	644 +13%	814 +26%	878 +8%	914 +4%	1 000 +9%	970 -3%	1 076 +11%	1 009 -6%	1 052 +4%	1 106 +5%	1 116 +1%	1 170 +5%	1 362 +16%	1 579 +16%	1 633 +3%	1 103 -32%	951 -14%	616 -35%	350 -43%	892 +155%	810 -9%	534 -34%	563 +5%	257 -54%	116 -55%	363 +214%	240 -34%	344 +44%	305 -11%	384 +26%	426 +11%	738 +73%	602 -18%	672 +12%	903 +34%	937 +4%	909 -3%	912 +0%	598 -34%	545 -9%	657 +21%	552 -16%	523 -5%	512 -2%	192 -63%	106 -45%	263 +148%	188 -29%	151 -20%	(93) N/A	(151) -63%	(875) -479%	(619) +29%	(296) +52%	(64) +78%	520 N/A	555 +7%	423 -24%	213 -50%	600 +181%	570 -5%	602 +6%	734 +22%	684 -7%	733 +7%	839 +15%	926 +10%	965 +4%	943 -2%	820 -13%	689 -16%
Pre-Tax Income
Interest Income Expense	(39)	(38)	(42)	(41)	(39)	(43)	(45)	(63)	(27)	(47)	(64)	(52)	(95)	(58)	(65)	(72)	(50)	(31)	(2)	25	48	50	58	62	59	53	49	65	75	86	100	100	121	88	70	60	49	52	49	44	33	29	29	27	41	52	54	56	53	52	51	51	38	41	45	47	31	35	65	63	83	71	33	25	20	27	44	65	93	76	46	12	(9)	(52)	(66)	(76)	(87)	(96)	(86)	(32)	(53)	(7)	2	(32)	(15)	(18)	(12)	(25)	(30)	(29)	(44)	(40)
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	(15)	0	0	0	(15)	0	0	0	(61)	0	0	0	(58)	0	0	0	(35)	0	0	0	29	31	33	32	28	35	34	35	(5)	(1)	(1)	(1)	(3)	1	2	3	(61)	14	145	152	209	211	81	81	148	161	161	154	(9)	1	0	1	(45)	2	5	4
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	(11)	0	0	0	(12)	0	0	0	(15)	0	0	0	(14)	0	0	0	(48)	0	0	0	58	0	0	0	(22)	0	0	(0)	(3)	0	(6)	(18)	(14)	(18)	(14)	0	0	0	0	0	0	0	0	0	(2)	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
Total Other Income	(13)	(13)	(16)	(16)	(21)	(19)	(18)	(27)	(24)	(35)	(38)	(31)	(23)	(37)	(18)	(5)	(15)	(15)	(8)	(22)	18	9	(4)	126	124	112	126	(3)	18	3	4	6	38	29	25	30	138	(188)	(167)	(74)	(156)	199	206	99	84	53	35	58	31	17	31	33	59	68	68	79	56	44	25	11	3	1	63	47	62	72	6	12	31	15	17	12	(24)	(25)	(36)	(36)	(11)	(16)	(7)	5	5	8	11	1	(9)	(8)	(13)	(17)	(15)	(16)	(13)	(9)
Pre-Tax Income	405 N/A	434 +7%	491 +13%	502 +2%	451 -10%	450 0%	392 -13%	356 -9%	333 -6%	371 +11%	389 +5%	522 +34%	647 +24%	665 +3%	660 -1%	662 +0%	670 +1%	577 -14%	606 +5%	525 -13%	624 +19%	703 +13%	868 +23%	1 066 +23%	1 085 +2%	1 165 +7%	1 145 -2%	1 138 -1%	1 087 -4%	1 141 +5%	1 209 +6%	1 222 +1%	1 314 +7%	1 479 +13%	1 674 +13%	1 723 +3%	1 226 -29%	815 -34%	498 -39%	320 -36%	812 +154%	1 038 +28%	769 -26%	689 -10%	299 -57%	221 -26%	452 +105%	353 -22%	366 +4%	373 +2%	460 +23%	491 +7%	786 +60%	693 -12%	770 +11%	1 027 +33%	1 053 +3%	1 020 -3%	1 036 +2%	704 -32%	659 -6%	764 +16%	682 -11%	630 -8%	588 -7%	290 -51%	156 -46%	339 +118%	307 -9%	243 -21%	(28) N/A	(125) -341%	(969) -678%	(683) +30%	(253) +63%	(25) +90%	631 N/A	654 +4%	412 -37%	267 -35%	701 +162%	733 +4%	777 +6%	856 +10%	651 -24%	708 +9%	814 +15%	884 +9%	875 -1%	902 +3%	767 -15%	645 -16%
Net Income
Tax Provision	(95)	(84)	(95)	(102)	(101)	(96)	(92)	(82)	(60)	(74)	(80)	(93)	(108)	(98)	(83)	(82)	(88)	(84)	(99)	(84)	(32)	(56)	(102)	(161)	(221)	(218)	(192)	(164)	(153)	(165)	(178)	(184)	(181)	(220)	(248)	(255)	(238)	(216)	(174)	(151)	(222)	(216)	(194)	(189)	(163)	(154)	(182)	(167)	(169)	(167)	(172)	(164)	(172)	(145)	(147)	(192)	(209)	(222)	(220)	(206)	(194)	(204)	(200)	(192)	(184)	(172)	(159)	(164)	(185)	(169)	(155)	(150)	(77)	(100)	(114)	(153)	(221)	(221)	(221)	(189)	(190)	(192)	(191)	(195)	(176)	(184)	(198)	(210)	(184)	(183)	(176)	(161)
Income from Continuing Operations	311	350	396	400	351	354	300	274	273	297	309	429	539	568	576	581	582	493	507	441	592	648	766	905	864	947	953	974	934	976	1 032	1 038	1 133	1 259	1 426	1 468	988	599	324	169	590	822	575	501	137	67	270	186	198	206	288	328	614	548	623	835	844	798	815	498	464	560	482	438	404	119	(3)	175	122	74	(183)	(274)	(1 045)	(783)	(367)	(178)	410	432	191	79	511	541	586	661	474	525	616	674	691	719	591	485
Income to Minority Interest	(9)	(10)	(12)	(23)	(19)	(16)	(14)	(3)	(10)	(22)	(28)	(58)	(83)	(103)	(108)	(117)	(114)	(81)	(69)	(28)	0	(1)	(0)	(0)	(1)	(1)	(2)	(3)	(1)	1	1	1	(2)	(29)	(49)	(76)	(98)	(106)	(115)	(86)	(90)	(62)	(23)	(25)	32	40	37	45	49	32	14	(4)	(34)	(33)	(39)	(46)	(56)	(60)	(58)	(57)	(57)	(59)	(60)	(52)	(57)	(58)	(56)	(68)	(66)	(59)	(52)	(47)	(32)	(25)	(35)	(40)	(39)	(44)	(40)	(38)	(47)	(55)	(61)	(63)	(79)	(75)	(60)	(61)	(62)	(54)	(46)	(35)
Net Income (Common)	302 N/A	341 +13%	385 +13%	377 -2%	331 -12%	338 +2%	286 -15%	271 -5%	263 -3%	275 +4%	281 +2%	371 +32%	456 +23%	464 +2%	468 +1%	463 -1%	467 +1%	413 -12%	438 +6%	413 -6%	592 +43%	647 +9%	766 +18%	905 +18%	862 -5%	946 +10%	951 +0%	972 +2%	933 -4%	977 +5%	1 033 +6%	1 039 +1%	1 130 +9%	1 231 +9%	1 376 +12%	1 391 +1%	889 -36%	493 -45%	209 -58%	82 -60%	500 +507%	760 +52%	552 -27%	476 -14%	169 -64%	107 -37%	307 +187%	230 -25%	247 +7%	238 -4%	302 +27%	324 +7%	580 +79%	516 -11%	584 +13%	789 +35%	788 0%	737 -6%	757 +3%	441 -42%	407 -8%	501 +23%	422 -16%	386 -9%	346 -10%	61 -82%	(59) N/A	107 N/A	56 -48%	14 -74%	(235) N/A	(321) -37%	(1 078) -236%	(808) +25%	(402) +50%	(218) +46%	371 N/A	389 +5%	151 -61%	41 -73%	464 +1 033%	486 +5%	525 +8%	598 +14%	395 -34%	450 +14%	556 +24%	613 +10%	629 +3%	665 +6%	545 -18%	449 -18%
EPS (Diluted)	0.14 N/A	0.15 +7%	0.17 +13%	0.17 N/A	0.16 -6%	0.16 N/A	0.14 -12%	0.13 -7%	0.13 N/A	0.13 N/A	0.13 N/A	0.17 +31%	0.22 +29%	0.22 N/A	0.22 N/A	0.22 N/A	0.22 N/A	0.19 -14%	0.21 +11%	0.2 -5%	0.28 +40%	0.32 +14%	0.37 +16%	0.44 +19%	0.41 -7%	0.46 +12%	0.46 N/A	0.46 N/A	0.44 -4%	0.46 +5%	0.49 +7%	0.5 +2%	0.54 +8%	0.49 -9%	0.55 +12%	0.55 N/A	0.42 -24%	0.18 -57%	0.08 -56%	0.03 -63%	0.2 +567%	0.3 +50%	0.22 -27%	0.19 -14%	0.07 -63%	0.04 -43%	0.12 +200%	0.09 -25%	0.1 +11%	0.1 N/A	0.13 +30%	0.14 +8%	0.23 +64%	0.21 -9%	0.23 +10%	0.31 +35%	0.31 N/A	0.29 -6%	0.3 +3%	0.18 -40%	0.16 -11%	0.21 +31%	0.18 -14%	0.16 -11%	0.14 -12%	0.02 -86%	-0.03 N/A	0.04 N/A	0.02 -50%	0.01 -50%	-0.09 N/A	-0.13 -44%	-0.43 -231%	-0.33 +23%	-0.16 +52%	-0.09 +44%	0.15 N/A	0.16 +7%	0.06 -63%	0.02 -67%	0.18 +800%	0.19 +6%	0.21 +11%	0.27 +29%	0.16 -41%	0.18 +12%	0.22 +22%	0.24 +9%	0.25 +4%	0.26 +4%	0.22 -15%	0.18 -18%

Income Statement Balance Sheet Cash Flow Statement

Harbin Pharmaceutical Group Co Ltd
SSE:600664

Income Statement

Earnings Waterfall
Harbin Pharmaceutical Group Co Ltd

Income Statement
Harbin Pharmaceutical Group Co Ltd

See Also

Company

Help

Tools

Stocks

Harbin Pharmaceutical Group Co Ltd SSE:600664

Income Statement

Earnings Waterfall Harbin Pharmaceutical Group Co Ltd

Income Statement Harbin Pharmaceutical Group Co Ltd

See Also

Company

Help

Tools

Stocks

Harbin Pharmaceutical Group Co Ltd
SSE:600664

Earnings Waterfall
Harbin Pharmaceutical Group Co Ltd

Income Statement
Harbin Pharmaceutical Group Co Ltd