Watchlist Manager

Watchlist

Price: 12.58 CNY -2.63% Market Closed

Market Cap: ¥16.4B

	Sumec Corp Ltd SSE:600710	CN
	C&D Property Management Group Co Ltd HKEX:2156	CN
	Adya Inc XTSX:ADYA	CA
B	Blackstone Inc SWB:BBN1	US
	Jangada Mines PLC LSE:JAN	UK
M	Min Aik Precision Industrial Co Ltd TWSE:4545	TW
	Kranti Industries Ltd BSE:542459	IN
	Creative Eye Ltd NSE:CREATIVEYE	IN
	Gilat Satellite Networks Ltd NASDAQ:GILT	IL

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	11	0	0	0	16	0	0	0	20	0	0	0	22	0	0	0	20	0	0	0	21	0	0	0	20	0	0	0	15	0	0	0	13	0	0	0	19	0	0	0	22	0	0	0	23	0	0	0	279	0	0	0	405	0	0	117	613	476	654	703	677	712	769	751	669	637	521	539	437	468	397	369	500	416	459	430	381	346	323	279	266	267	274	264	263	248	0	0
Revenue	1 503 N/A	1 743 +16%	1 767 +1%	1 610 -9%	1 581 -2%	1 367 -14%	1 329 -3%	1 396 +5%	1 408 +1%	1 462 +4%	1 453 -1%	1 564 +8%	1 565 +0%	1 632 +4%	1 721 +5%	1 710 -1%	1 842 +8%	1 955 +6%	2 015 +3%	1 976 -2%	1 857 -6%	1 587 -15%	1 331 -16%	1 314 -1%	1 470 +12%	1 644 +12%	1 962 +19%	2 040 +4%	2 090 +2%	2 284 +9%	2 272 -1%	2 227 -2%	2 135 -4%	1 936 -9%	1 685 -13%	1 564 -7%	1 368 -13%	1 180 -14%	1 112 -6%	1 096 -1%	1 150 +5%	1 131 -2%	1 073 -5%	1 094 +2%	1 165 +6%	1 117 -4%	1 081 -3%	1 032 -5%	41 479 +3 919%	49 185 +19%	62 380 +27%	71 729 +15%	50 173 -30%	58 763 +17%	62 837 +7%	70 893 +13%	74 086 +5%	74 892 +1%	79 622 +6%	81 556 +2%	81 959 +0%	83 365 +2%	83 297 0%	87 582 +5%	85 672 -2%	83 038 -3%	88 518 +7%	91 430 +3%	98 590 +8%	115 555 +17%	134 108 +16%	152 295 +14%	168 682 +11%	166 369 -1%	166 092 0%	159 493 -4%	141 145 -12%	141 461 +0%	129 035 -9%	122 239 -5%	123 017 +1%	115 724 -6%	114 405 -1%	113 860 0%	117 174 +3%	119 084 +2%	116 348 -2%	117 657 +1%
Gross Profit
Cost of Revenue	(1 302)	(1 518)	(1 553)	(1 413)	(1 391)	(1 214)	(1 203)	(1 273)	(1 273)	(1 316)	(1 298)	(1 391)	(1 392)	(1 445)	(1 515)	(1 504)	(1 631)	(1 741)	(1 812)	(1 793)	(1 706)	(1 478)	(1 255)	(1 239)	(1 349)	(1 486)	(1 738)	(1 789)	(1 826)	(1 993)	(2 002)	(1 970)	(1 898)	(1 723)	(1 498)	(1 395)	(1 222)	(1 070)	(1 025)	(1 016)	(1 088)	(1 061)	(998)	(1 018)	(1 106)	(1 054)	(1 028)	(991)	(38 664)	(45 694)	(58 151)	(66 703)	(46 603)	(55 052)	(58 896)	(66 657)	(69 898)	(70 727)	(75 291)	(76 845)	(76 991)	(78 148)	(78 048)	(82 171)	(79 866)	(77 452)	(82 775)	(85 421)	(93 115)	(109 653)	(127 844)	(146 086)	(162 202)	(159 908)	(159 730)	(153 310)	(134 442)	(134 712)	(122 230)	(115 369)	(116 252)	(108 899)	(107 101)	(106 249)	(109 244)	(111 175)	(108 740)	(109 968)
Gross Profit	200 N/A	225 +13%	214 -5%	197 -8%	190 -4%	153 -19%	126 -18%	123 -2%	135 +10%	146 +8%	155 +6%	173 +12%	173 N/A	187 +8%	206 +10%	206 N/A	212 +3%	214 +1%	203 -5%	183 -10%	151 -17%	109 -28%	76 -30%	75 -1%	121 +61%	158 +31%	224 +42%	251 +12%	264 +5%	290 +10%	269 -7%	256 -5%	237 -7%	213 -10%	187 -12%	169 -10%	146 -14%	109 -25%	85 -22%	78 -8%	62 -21%	68 +10%	73 +7%	75 +3%	59 -21%	64 +8%	55 -14%	42 -24%	2 814 +6 600%	3 493 +24%	4 230 +21%	5 027 +19%	3 570 -29%	3 711 +4%	3 942 +6%	4 237 +7%	4 187 -1%	4 165 -1%	4 331 +4%	4 710 +9%	4 968 +5%	5 217 +5%	5 249 +1%	5 412 +3%	5 806 +7%	5 584 -4%	5 741 +3%	6 007 +5%	5 475 -9%	5 903 +8%	6 264 +6%	6 210 -1%	6 480 +4%	6 461 0%	6 362 -2%	6 183 -3%	6 703 +8%	6 749 +1%	6 804 +1%	6 870 +1%	6 764 -2%	6 826 +1%	7 303 +7%	7 611 +4%	7 931 +4%	7 909 0%	7 608 -4%	7 689 +1%
Operating Income
Operating Expenses	(113)	(126)	(139)	(135)	(155)	(139)	(137)	(132)	(125)	(130)	(128)	(144)	(137)	(148)	(165)	(165)	(168)	(177)	(174)	(182)	(186)	(193)	(181)	(175)	(156)	(197)	(216)	(223)	(199)	(232)	(231)	(227)	(195)	(187)	(197)	(201)	(180)	(203)	(190)	(193)	(215)	(227)	(229)	(236)	(225)	(228)	(254)	(280)	(1 917)	(2 390)	(2 906)	(3 508)	(2 210)	(2 148)	(2 138)	(1 981)	(2 435)	(2 397)	(2 406)	(2 614)	(2 810)	(2 795)	(2 817)	(3 011)	(3 444)	(3 420)	(3 488)	(3 376)	(2 868)	(2 815)	(3 070)	(2 990)	(2 916)	(3 274)	(2 992)	(3 062)	(3 001)	(3 340)	(3 342)	(3 309)	(3 181)	(3 112)	(3 461)	(3 521)	(3 424)	(3 750)	(3 401)	(3 427)
Selling, General & Administrative	(113)	(128)	(141)	(136)	(154)	(138)	(137)	(132)	(124)	(125)	(120)	(136)	(136)	(139)	(152)	(155)	(166)	(172)	(169)	(173)	(184)	(180)	(167)	(158)	(154)	(160)	(179)	(193)	(197)	(201)	(199)	(194)	(192)	(188)	(194)	(193)	(178)	(173)	(158)	(158)	(193)	(190)	(196)	(199)	(197)	(171)	(162)	(163)	(1 587)	(2 050)	(2 496)	(3 042)	(1 866)	(1 941)	(2 014)	(1 910)	(2 055)	(2 197)	(2 222)	(2 307)	(2 463)	(2 377)	(2 366)	(2 463)	(2 987)	(2 922)	(2 981)	(3 090)	(2 483)	(2 522)	(2 486)	(2 276)	(2 391)	(2 465)	(2 448)	(2 557)	(2 587)	(2 606)	(2 523)	(2 514)	(2 631)	(2 707)	(2 888)	(2 922)	(2 990)	(3 077)	(2 915)	(2 996)
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	(9)	0	0	0	(13)	0	0	0	(248)	0	0	0	(243)	0	0	(62)	(357)	0	0	(249)	(264)	(244)	(320)	(334)	(334)	(351)	(375)	(379)	(324)	(406)	(412)	(417)	(437)	(476)	(486)	(518)	(424)	(494)	(467)	(460)	(460)	(497)	(546)	(575)	(347)	(371)	(315)	(259)
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	0	0	0	0	(13)	0	0	0	(14)	0	0	0	(61)	0	0	0	(63)	0	0	0	(74)	0	0	0	(116)	0	0	0	(154)	0	0	0	(154)	0	0	0	(187)	0	0	0	(201)	0	0	0	(198)	0	0	0	(205)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	1	1	(1)	(4)	(7)	(8)	(1)	(9)	(13)	(10)	(2)	(6)	(5)	(9)	(2)	(12)	(13)	(15)	(2)	(37)	(35)	(30)	(1)	(30)	(31)	(32)	(1)	0	(4)	(7)	(2)	(30)	(32)	(36)	(1)	(36)	(32)	(35)	(1)	(56)	(92)	(118)	(22)	(340)	(411)	(466)	(38)	(205)	(124)	(9)	51	(200)	(184)	(59)	33	(176)	(131)	(216)	31	(147)	(131)	95	94	114	(172)	(297)	99	(334)	(58)	14	211	(240)	(352)	(334)	108	92	(26)	(23)	119	(302)	(171)	(173)
Operating Income	88 N/A	99 +13%	75 -24%	62 -17%	36 -42%	15 -58%	(10) N/A	(8) +20%	10 N/A	17 +70%	29 +71%	30 +3%	36 +20%	39 +8%	40 +3%	41 +3%	44 +7%	36 -18%	29 -19%	0 N/A	(35) N/A	(84) -140%	(105) -25%	(98) +7%	(35) +64%	(37) -6%	9 N/A	28 +211%	65 +132%	59 -9%	39 -34%	29 -26%	43 +48%	25 -42%	(11) N/A	(32) -191%	(34) -6%	(93) -174%	(103) -11%	(112) -9%	(153) -37%	(156) -2%	(154) +1%	(160) -4%	(166) -4%	(164) +1%	(200) -22%	(239) -20%	898 N/A	1 100 +22%	1 323 +20%	1 519 +15%	1 360 -10%	1 565 +15%	1 806 +15%	2 257 +25%	1 753 -22%	1 768 +1%	1 924 +9%	2 095 +9%	2 158 +3%	2 421 +12%	2 431 +0%	2 400 -1%	2 363 -2%	2 166 -8%	2 255 +4%	2 633 +17%	2 607 -1%	3 088 +18%	3 194 +3%	3 220 +1%	3 563 +11%	3 186 -11%	3 370 +6%	3 121 -7%	3 701 +19%	3 410 -8%	3 462 +2%	3 561 +3%	3 583 +1%	3 713 +4%	3 843 +3%	4 090 +6%	4 507 +10%	4 158 -8%	4 207 +1%	4 262 +1%
Pre-Tax Income
Interest Income Expense	108	106	95	52	2	(25)	(44)	(23)	2	(11)	(4)	1	7	15	40	46	62	89	109	100	102	94	77	114	139	165	244	248	240	271	203	160	128	54	15	9	12	(23)	(20)	(33)	(54)	(61)	(48)	(18)	(121)	(136)	(221)	(283)	(201)	(227)	(130)	(132)	(159)	(265)	(399)	(452)	(312)	(357)	(413)	(540)	(539)	(665)	(646)	(432)	(413)	(337)	(165)	(379)	(302)	(331)	(362)	(115)	(116)	(14)	55	18	77	187	197	220	32	29	(89)	(144)	(17)	(26)	63	91
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(8)	0	0	0	(13)	0	0	0	(32)	0	0	0	(25)	0	0	0	(2)	0	0	0	(24)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(39)	(2)	0	(2)	(121)	(80)	(81)	(81)	21	(1)	1	2	24	2	1	2	(18)	2	3	1	(258)	4	1	185	(107)	173	184	36	93	0	40	4	(411)	8	3	2
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	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	33	0	0	(1)	(3)	0	(2)	(1)	0	0	0	0	0	0	0	0	(9)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0
Total Other Income	(13)	(12)	(1)	0	(2)	(1)	(1)	0	(1)	13	2	(1)	(2)	(1)	(1)	0	5	6	6	5	2	2	1	1	(1)	(1)	0	0	3	4	5	5	5	4	17	59	58	57	44	4	6	18	19	20	74	93	92	92	111	115	162	210	207	207	210	162	105	125	92	91	132	116	100	109	(36)	(62)	(58)	(67)	(60)	(105)	(88)	(193)	(30)	13	4	155	112	118	111	245	249	255	292	156	76	88	49	(5)
Pre-Tax Income	182 N/A	193 +6%	169 -12%	114 -33%	35 -69%	(12) N/A	(56) -367%	(33) +41%	11 N/A	19 +73%	27 +42%	30 +11%	39 +30%	52 +33%	79 +52%	87 +10%	103 +18%	131 +27%	144 +10%	106 -26%	56 -47%	13 -77%	(26) N/A	16 N/A	71 +344%	125 +76%	251 +101%	276 +10%	282 +2%	335 +19%	248 -26%	194 -22%	173 -11%	83 -52%	21 -75%	36 +71%	11 -69%	(60) N/A	(80) -33%	(142) -78%	(205) -44%	(199) +3%	(183) +8%	(158) +14%	(180) -14%	(207) -15%	(329) -59%	(430) -31%	805 N/A	987 +23%	1 354 +37%	1 596 +18%	1 369 -14%	1 504 +10%	1 615 +7%	1 963 +22%	1 425 -27%	1 455 +2%	1 523 +5%	1 566 +3%	1 763 +13%	1 871 +6%	1 885 +1%	2 078 +10%	1 937 -7%	1 769 -9%	2 033 +15%	2 189 +8%	2 228 +2%	2 653 +19%	2 745 +3%	2 913 +6%	3 159 +8%	3 189 +1%	3 430 +8%	3 480 +1%	3 783 +9%	3 887 +3%	3 954 +2%	4 061 +3%	3 954 -3%	3 997 +1%	4 086 +2%	4 106 +1%	4 155 +1%	4 228 +2%	4 322 +2%	4 350 +1%
Net Income
Tax Provision	(11)	(17)	(17)	(12)	(5)	(2)	3	1	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(5)	(6)	(6)	(4)	(3)	(1)	1	0	0	(1)	(1)	(2)	(2)	(2)	(3)	(10)	(3)	(5)	(5)	3	(4)	(2)	(1)	(2)	(2)	(12)	(13)	(12)	(12)	0	1	0	(1)	(296)	(346)	(404)	(452)	(340)	(374)	(445)	(502)	(327)	(314)	(258)	(267)	(525)	(551)	(540)	(573)	(449)	(417)	(494)	(567)	(552)	(620)	(713)	(771)	(769)	(773)	(818)	(747)	(905)	(918)	(928)	(936)	(856)	(864)	(869)	(839)	(898)	(911)	(859)	(865)
Income from Continuing Operations	171	175	151	101	30	(14)	(53)	(32)	8	16	23	27	36	49	76	82	97	126	140	103	55	13	(26)	16	70	124	250	275	280	333	239	192	168	79	24	32	10	(62)	(83)	(145)	(217)	(212)	(195)	(171)	(180)	(208)	(331)	(433)	509	641	950	1 145	1 028	1 131	1 171	1 461	1 097	1 140	1 264	1 299	1 238	1 320	1 344	1 505	1 488	1 352	1 540	1 622	1 676	2 034	2 034	2 143	2 390	2 416	2 612	2 733	2 878	2 969	3 026	3 125	3 099	3 133	3 216	3 267	3 257	3 317	3 464	3 485
Income to Minority Interest	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	(2)	(2)	(3)	(3)	(2)	(2)	(1)	(1)	0	0	0	0	(1)	(1)	(1)	0	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	1	1	1	0	1	2	3	(771)	(846)	(1 000)	(1 066)	(822)	(843)	(808)	(985)	(739)	(778)	(866)	(867)	(783)	(859)	(862)	(962)	(1 036)	(911)	(1 080)	(1 089)	(1 130)	(1 363)	(1 361)	(1 466)	(1 623)	(1 637)	(1 765)	(1 833)	(1 962)	(2 015)	(2 051)	(2 101)	(2 070)	(2 090)	(2 129)	(2 131)	(2 109)	(2 142)	(2 240)	(2 234)
Equity Earnings Affiliates	0	0	0	0	1	1	1	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)	171 N/A	176 +3%	151 -14%	100 -34%	31 -69%	(14) N/A	(52) -271%	(32) +38%	6 N/A	15 +150%	22 +47%	27 +23%	35 +30%	47 +34%	73 +55%	78 +7%	94 +21%	123 +31%	138 +12%	102 -26%	54 -47%	13 -76%	(26) N/A	16 N/A	70 +338%	123 +76%	249 +102%	273 +10%	280 +3%	332 +19%	238 -28%	192 -19%	168 -13%	78 -54%	23 -71%	31 +35%	10 -68%	(61) N/A	(82) -34%	(144) -76%	(216) -50%	(211) +2%	(194) +8%	(170) +12%	(180) -6%	(208) -16%	(330) -59%	(431) -31%	(262) +39%	(205) +22%	(50) +76%	79 N/A	207 +162%	288 +39%	364 +26%	478 +31%	358 -25%	365 +2%	400 +10%	434 +9%	455 +5%	463 +2%	484 +5%	543 +12%	452 -17%	440 -3%	460 +5%	534 +16%	546 +2%	671 +23%	672 +0%	676 +1%	767 +13%	778 +1%	847 +9%	900 +6%	916 +2%	954 +4%	975 +2%	1 024 +5%	1 028 +0%	1 043 +1%	1 088 +4%	1 136 +4%	1 148 +1%	1 176 +2%	1 224 +4%	1 251 +2%
EPS (Diluted)	0.33 N/A	0.35 +6%	0.3 -14%	0.2 -33%	0.06 -70%	-0.03 N/A	-0.11 -267%	-0.07 +36%	0.01 N/A	0.03 +200%	0.05 +67%	0.05 N/A	0.07 +40%	0.09 +29%	0.13 +44%	0.14 +8%	0.17 +21%	0.21 +24%	0.24 +14%	0.18 -25%	0.09 -50%	0.03 -67%	-0.04 N/A	0.03 N/A	0.12 +300%	0.21 +75%	0.42 +100%	0.46 +10%	0.48 +4%	0.56 +17%	0.4 -29%	0.3 -25%	0.27 -10%	0.13 -52%	0.04 -69%	0.05 +25%	0.02 -60%	-0.1 N/A	-0.13 -30%	-0.23 -77%	-0.34 -48%	-0.33 +3%	-0.3 +9%	-0.26 +13%	-0.28 -8%	-0.31 -11%	-0.51 -65%	-0.67 -31%	-0.41 +39%	-0.32 +22%	-0.07 +78%	0.13 N/A	0.16 +23%	0.24 +50%	0.28 +17%	0.37 +32%	0.27 -27%	0.27 N/A	0.3 +11%	0.33 +10%	0.35 +6%	0.35 N/A	0.37 +6%	0.41 +11%	0.35 -15%	0.36 +3%	0.35 -3%	0.41 +17%	0.42 +2%	0.52 +24%	0.52 N/A	0.52 N/A	0.59 +13%	0.6 +2%	0.65 +8%	0.69 +6%	0.7 +1%	0.73 +4%	0.75 +3%	0.78 +4%	0.79 +1%	0.8 +1%	0.83 +4%	0.87 +5%	0.88 +1%	0.9 +2%	0.94 +4%	0.96 +2%

Income Statement Balance Sheet Cash Flow Statement

Sumec Corp Ltd
SSE:600710

Income Statement

Earnings Waterfall
Sumec Corp Ltd

Income Statement
Sumec Corp Ltd

See Also

Company

Help

Tools

Stocks

Sumec Corp Ltd SSE:600710

Income Statement

Earnings Waterfall Sumec Corp Ltd

Income Statement Sumec Corp Ltd

See Also

Company

Help

Tools

Stocks

Sumec Corp Ltd
SSE:600710

Earnings Waterfall
Sumec Corp Ltd

Income Statement
Sumec Corp Ltd