Watchlist Manager

Watchlist

Price: 8.41 CNY -0.59% Market Closed

Market Cap: ¥6.2B

	Shanghai Haixin Group Co Ltd SSE:600851	CN
O	Oval Corp TSE:7727	JP
	Vizio Holding Corp NYSE:VZIO	US
E	Edgewater Exploration Ltd XTSX:EDW.H	CA

Income Statement

Currency: CNY

	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	0	0	28	0	0	0	34	0	0	0	60	0	0	0	69	0	0	0	82	0	0	0	79	0	0	0	51	0	0	0	45	0	0	0	58	0	0	0	49	0	0	0	36	0	0	0	31	0	0	0	12	0	0	0	8	0	0	1	6	0	0	2	6	5	7	8	7	10	0	6	6	4	6	5	6	6	4	4	3	3	2	3	3	2	2	2	2	2	0	0
Revenue	1 828 N/A	1 915 +5%	1 829 -5%	1 777 -3%	1 869 +5%	1 932 +3%	1 934 +0%	1 933 0%	1 913 -1%	1 937 +1%	1 903 -2%	1 887 -1%	1 828 -3%	1 781 -3%	1 892 +6%	1 860 -2%	1 712 -8%	1 638 -4%	1 549 -5%	1 536 -1%	1 506 -2%	1 741 +16%	1 427 -18%	1 365 -4%	1 298 -5%	1 007 -22%	1 184 +18%	1 183 0%	1 191 +1%	1 148 -4%	1 232 +7%	1 240 +1%	1 275 +3%	1 280 +0%	1 262 -1%	1 286 +2%	1 281 0%	1 244 -3%	1 311 +5%	1 322 +1%	1 312 -1%	1 299 -1%	1 262 -3%	1 243 -1%	1 215 -2%	1 166 -4%	1 110 -5%	1 099 -1%	1 094 -1%	1 096 +0%	1 052 -4%	1 069 +2%	1 058 -1%	1 001 -5%	1 012 +1%	997 -1%	1 012 +2%	1 014 +0%	1 000 -1%	1 024 +2%	1 044 +2%	1 066 +2%	1 099 +3%	1 115 +2%	1 113 0%	1 168 +5%	1 112 -5%	1 072 -4%	1 037 -3%	980 -5%	933 -5%	1 002 +7%	1 272 +27%	1 290 +1%	1 511 +17%	1 560 +3%	1 381 -11%	1 465 +6%	1 440 -2%	1 420 -1%	1 429 +1%	1 338 -6%	1 183 -12%	1 109 -6%	964 -13%	841 -13%	796 -5%	790 -1%	762 -3%	788 +3%
Gross Profit
Cost of Revenue	(1 425)	(1 475)	(1 383)	(1 337)	(1 450)	(1 524)	(1 491)	(1 485)	(1 459)	(1 496)	(1 570)	(1 559)	(1 508)	(1 494)	(1 607)	(1 576)	(1 496)	(1 435)	(1 418)	(1 435)	(1 439)	(1 682)	(1 358)	(1 313)	(1 216)	(897)	(1 003)	(986)	(997)	(965)	(1 043)	(1 040)	(1 055)	(1 028)	(1 011)	(1 029)	(1 028)	(1 017)	(1 058)	(1 073)	(1 075)	(1 064)	(1 027)	(1 012)	(977)	(931)	(930)	(875)	(859)	(856)	(806)	(816)	(809)	(764)	(872)	(765)	(780)	(759)	(701)	(683)	(656)	(645)	(658)	(691)	(674)	(731)	(658)	(652)	(643)	(586)	(511)	(497)	(665)	(639)	(813)	(874)	(739)	(811)	(810)	(828)	(845)	(792)	(634)	(595)	(485)	(400)	(373)	(383)	(363)	(382)
Gross Profit	402 N/A	440 +9%	445 +1%	440 -1%	419 -5%	408 -3%	442 +8%	448 +1%	454 +1%	442 -3%	333 -25%	329 -1%	320 -3%	287 -10%	285 -1%	284 0%	216 -24%	202 -6%	131 -35%	101 -23%	67 -34%	59 -12%	69 +16%	52 -24%	81 +56%	109 +35%	181 +66%	196 +8%	194 -1%	183 -6%	189 +3%	200 +6%	220 +10%	252 +14%	251 0%	258 +3%	253 -2%	226 -11%	253 +12%	249 -2%	236 -5%	235 0%	235 0%	231 -2%	238 +3%	235 -1%	180 -23%	225 +25%	235 +4%	240 +2%	246 +2%	253 +3%	249 -2%	238 -5%	140 -41%	232 +66%	233 +0%	256 +10%	300 +17%	341 +14%	388 +14%	421 +8%	441 +5%	424 -4%	439 +4%	437 -1%	454 +4%	420 -7%	394 -6%	395 +0%	422 +7%	505 +20%	607 +20%	651 +7%	699 +7%	686 -2%	642 -6%	654 +2%	630 -4%	592 -6%	584 -1%	546 -6%	548 +0%	514 -6%	478 -7%	441 -8%	423 -4%	406 -4%	399 -2%	406 +2%
Operating Income
Operating Expenses	(224)	(242)	(222)	(213)	(196)	(204)	(223)	(223)	(238)	(248)	(256)	(261)	(278)	(264)	(287)	(287)	(274)	(269)	(336)	(333)	(330)	(339)	(556)	(543)	(538)	(527)	(242)	(245)	(243)	(246)	(255)	(257)	(266)	(285)	(275)	(276)	(272)	(252)	(245)	(242)	(259)	(268)	(314)	(313)	(302)	(357)	(307)	(349)	(354)	(302)	(299)	(296)	(303)	(304)	(321)	(431)	(433)	(454)	(362)	(394)	(424)	(448)	(410)	(396)	(440)	(441)	(527)	(497)	(442)	(441)	(467)	(551)	(617)	(665)	(674)	(740)	(750)	(750)	(614)	(578)	(537)	(505)	(500)	(467)	(435)	(399)	(397)	(379)	(381)	(376)
Selling, General & Administrative	(225)	(241)	(232)	(231)	(224)	(228)	(240)	(241)	(248)	(257)	(261)	(265)	(279)	(267)	(279)	(282)	(269)	(262)	(290)	(290)	(288)	(297)	(281)	(274)	(265)	(257)	(215)	(219)	(219)	(216)	(234)	(237)	(247)	(268)	(244)	(247)	(243)	(227)	(216)	(234)	(239)	(248)	(285)	(311)	(311)	(313)	(278)	(283)	(287)	(288)	(275)	(276)	(284)	(285)	(298)	(305)	(308)	(326)	(337)	(375)	(405)	(429)	(382)	(373)	(413)	(413)	(494)	(474)	(450)	(450)	(470)	(550)	(603)	(651)	(673)	(659)	(653)	(650)	(589)	(551)	(507)	(477)	(469)	(444)	(411)	(369)	(368)	(355)	(357)	(359)
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	(6)	0	0	0	(9)	0	0	0	(11)	0	0	0	(8)	0	0	0	(8)	0	0	(3)	(13)	0	0	(3)	(15)	(12)	(16)	(18)	(19)	(20)	(20)	(21)	(21)	(21)	(24)	(23)	(23)	(26)	(22)	(23)	(21)	(22)	(23)	(22)	(22)	(24)	(25)	(25)	(23)	(25)	(25)	(23)
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	(22)	0	0	0	(18)	0	0	0	(17)	0	0	0	(15)	0	0	0	(14)	0	0	0	(12)	0	0	0	(13)	0	0	0	(15)	0	0	0	(15)	0	0	0	(14)	0	0	0	(12)	0	0	0	(12)	0	0	0	(11)	0	0	0
Other Operating Expenses	2	(1)	10	18	28	24	16	19	10	9	5	4	0	4	(8)	(5)	(5)	(7)	(46)	(43)	(42)	(42)	(275)	(269)	(272)	(270)	(27)	(26)	(23)	(30)	(21)	(19)	(20)	(17)	(31)	(29)	(29)	(25)	(2)	(8)	(19)	(19)	(1)	(2)	9	(44)	(1)	(66)	(68)	(15)	(1)	(20)	(19)	(20)	(1)	(126)	(126)	(125)	0	(19)	(19)	(16)	(0)	(11)	(11)	(11)	2	(3)	28	30	38	20	9	10	35	(56)	(74)	(77)	8	(5)	(7)	(6)	3	1	1	(5)	5	1	1	6
Operating Income	179 N/A	198 +11%	223 +13%	227 +2%	223 -1%	204 -9%	219 +7%	226 +3%	216 -4%	193 -11%	77 -60%	68 -12%	42 -38%	23 -45%	(2) N/A	(3) -9%	(57) -2 192%	(66) -16%	(204) -208%	(231) -13%	(263) -14%	(280) -7%	(487) -74%	(491) -1%	(456) +7%	(418) +8%	(61) +85%	(49) +20%	(49) N/A	(63) -31%	(66) -4%	(56) +15%	(46) +18%	(33) +28%	(24) +29%	(19) +21%	(19) -2%	(26) -36%	8 N/A	7 -16%	(22) N/A	(32) -45%	(79) -144%	(82) -4%	(64) +22%	(122) -91%	(127) -5%	(125) +2%	(120) +4%	(62) +48%	(53) +14%	(43) +20%	(54) -25%	(66) -24%	(181) -173%	(199) -10%	(200) -1%	(198) +1%	(63) +68%	(53) +15%	(35) +34%	(27) +22%	31 N/A	28 -9%	(1) N/A	(4) -260%	(74) -1 942%	(77) -4%	(48) +37%	(46) +4%	(45) +3%	(45) -1%	(10) +77%	(14) -32%	24 N/A	(55) N/A	(108) -98%	(96) +11%	16 N/A	14 -11%	47 +238%	41 -13%	48 +18%	48 -1%	44 -8%	42 -4%	26 -40%	27 +7%	19 -32%	30 +61%
Pre-Tax Income
Interest Income Expense	(16)	(14)	(4)	(9)	(8)	(13)	(8)	(12)	(19)	(25)	(27)	(49)	(45)	(36)	(10)	(15)	16	29	148	151	176	187	63	58	18	10	58	35	93	89	90	117	95	89	87	49	49	55	52	138	135	138	161	92	104	322	539	570	585	394	166	153	208	236	252	256	199	180	192	190	186	177	159	163	129	133	151	142	184	182	161	168	167	170	170	172	220	227	215	215	167	155	170	179	172	184	154	154	167	157
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	7	0	0	0	(1)	0	0	0	(1)	0	0	0	(0)	0	0	0	(11)	0	(1)	(0)	(14)	(0)	1	0	(7)	(0)	67	69	65	65	(2)	(4)	(8)	0	(0)	(0)	(83)	0	1	1	(1)	(3)	(5)	(11)	(8)	(8)	(6)	(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	27	0	0	0	(9)	0	0	0	5	0	0	0	(11)	0	0	0	(2)	0	0	0	(7)	0	0	0	0	0	0	0	(40)	0	0	0	63	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(6)	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	19	18	5	5	7	9	5	5	3	4	17	33	31	26	20	20	17	9	(0)	33	32	3	5	(9)	(7)	22	7	13	4	6	4	(7)	1	0	4	2	1	1	5	(2)	(2)	(2)	2	2	(1)	(26)	8	(30)	15	40	8	70	29	29	1	2	(0)	(0)	1	(8)	(8)	(8)	0	(3)	(3)	(3)	(4)	(11)	(11)	(10)	(2)	(2)	(9)	(9)	(8)	(8)	(0)	(0)	0	1	(3)	(3)	(3)	(4)	(0)	0	0	0	0	(0)
Pre-Tax Income	182 N/A	203 +12%	225 +11%	223 -1%	222 0%	200 -10%	216 +8%	219 +1%	201 -8%	173 -14%	67 -61%	52 -22%	28 -46%	11 -61%	7 -36%	2 -70%	(25) N/A	(29) -19%	(30) -1%	(48) -62%	(54) -14%	(91) -68%	(428) -371%	(442) -3%	(445) -1%	(386) +13%	9 N/A	(1) N/A	48 N/A	31 -35%	16 -48%	54 +229%	50 -6%	57 +13%	66 +17%	33 -51%	31 -6%	30 -3%	65 +118%	143 +120%	110 -23%	104 -6%	83 -20%	13 -85%	40 +207%	174 +338%	378 +118%	416 +10%	481 +16%	372 -23%	184 -50%	180 -2%	184 +2%	198 +8%	60 -70%	59 -1%	(3) N/A	(19) -615%	117 N/A	129 +10%	144 +12%	142 -2%	180 +27%	187 +4%	192 +3%	195 +1%	132 -32%	119 -10%	123 +3%	122 -1%	105 -14%	121 +15%	148 +23%	148 0%	104 -30%	110 +6%	112 +2%	131 +17%	230 +76%	227 -1%	206 -9%	182 -12%	207 +14%	215 +4%	210 -2%	227 +8%	180 -21%	182 +1%	186 +2%	186 +0%
Net Income
Tax Provision	(9)	(13)	(20)	(20)	(28)	(28)	(30)	(31)	(27)	(22)	(21)	(19)	(16)	(14)	(3)	(2)	(2)	(3)	15	7	15	10	(22)	(14)	(21)	(20)	(8)	(8)	(6)	(4)	(2)	(8)	(9)	(9)	(23)	(18)	(21)	(19)	(14)	(19)	(22)	(22)	(17)	(13)	(5)	(41)	(98)	(98)	(105)	(69)	(11)	(11)	(4)	(11)	(16)	(16)	(16)	(12)	(29)	(29)	(29)	(28)	(24)	(25)	(32)	(38)	(25)	(24)	(16)	(10)	(7)	(9)	(15)	(12)	(10)	(11)	(8)	(9)	(32)	(31)	(33)	(34)	(15)	(16)	(13)	(14)	(10)	(10)	(11)	(10)
Income from Continuing Operations	173	190	205	203	194	173	186	188	174	151	46	34	13	(3)	5	(0)	(27)	(32)	(15)	(40)	(40)	(81)	(449)	(456)	(467)	(406)	1	(10)	42	27	14	46	41	47	44	15	10	11	51	124	88	82	66	0	35	132	280	317	376	303	174	169	179	188	44	44	(19)	(30)	88	100	115	114	156	162	160	157	108	96	107	112	98	112	134	136	94	100	105	122	198	196	173	148	192	200	197	212	169	172	175	176
Income to Minority Interest	(11)	(24)	(33)	(31)	(28)	(18)	(23)	(25)	(23)	(29)	(20)	(15)	(11)	(5)	(1)	4	3	3	38	44	57	73	105	100	90	70	6	2	1	2	1	(0)	(3)	(5)	(6)	(6)	(4)	(3)	1	2	2	5	(1)	0	0	(1)	11	10	(7)	(7)	(16)	(17)	0	2	46	47	50	56	17	14	8	(0)	(21)	(23)	(34)	(29)	(4)	(1)	19	16	21	18	11	12	38	36	36	31	(34)	(33)	(33)	(29)	(26)	(28)	(30)	(34)	(18)	(20)	(19)	(20)
Equity Earnings Affiliates	0	0	3	0	3	4	(1)	(0)	(1)	0	31	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	163 N/A	167 +3%	175 +4%	175 +0%	169 -3%	158 -7%	162 +3%	162 0%	150 -7%	122 -18%	58 -53%	50 -12%	33 -34%	22 -33%	4 -83%	4 +3%	(24) N/A	(29) -21%	24 N/A	4 -85%	18 +403%	(8) N/A	(345) -4 497%	(357) -3%	(377) -6%	(336) +11%	7 N/A	(8) N/A	43 N/A	29 -32%	15 -48%	46 +203%	39 -15%	43 +9%	38 -10%	9 -76%	6 -36%	8 +41%	52 +532%	126 +143%	91 -28%	88 -3%	65 -25%	0 -100%	35 +11 633%	131 +272%	291 +122%	327 +12%	369 +13%	296 -20%	157 -47%	153 -3%	180 +18%	189 +5%	90 -52%	91 +1%	31 -66%	26 -15%	105 +302%	113 +8%	123 +8%	113 -8%	135 +19%	140 +3%	126 -10%	128 +1%	104 -19%	94 -9%	126 +34%	129 +2%	119 -7%	130 +9%	144 +11%	148 +2%	132 -11%	136 +3%	140 +3%	153 +9%	164 +7%	163 0%	141 -14%	120 -15%	166 +39%	172 +3%	166 -3%	179 +8%	151 -16%	152 +1%	157 +3%	156 0%
EPS (Diluted)	0.13 N/A	0.14 +8%	0.14 N/A	0.15 +7%	0.14 -7%	0.13 -7%	0.13 N/A	0.13 N/A	0.12 -8%	0.1 -17%	0.05 -50%	0.05 N/A	0.04 -20%	0.03 -25%	0 N/A	0.01 N/A	-0.01 N/A	-0.02 -100%	0.02 N/A	0.01 -50%	0.02 +100%	0 N/A	-0.29 N/A	-0.29 N/A	-0.31 -7%	-0.28 +10%	0.01 N/A	-0.02 N/A	0.02 N/A	0.01 -50%	0.01 N/A	0.03 +200%	0.03 N/A	0.04 +33%	0.03 -25%	0.01 -67%	0.01 N/A	0.01 N/A	0.04 +300%	0.12 +200%	0.09 -25%	0.09 N/A	0.05 -44%	0.01 -80%	0.04 +300%	0.11 +175%	0.24 +118%	0.27 +13%	0.3 +11%	0.24 -20%	0.13 -46%	0.12 -8%	0.14 +17%	0.15 +7%	0.07 -53%	0.07 N/A	0.02 -71%	0.02 N/A	0.09 +350%	0.1 +11%	0.11 +10%	0.1 -9%	0.11 +10%	0.12 +9%	0.11 -8%	0.11 N/A	0.09 -18%	0.08 -11%	0.1 +25%	0.1 N/A	0.1 N/A	0.1 N/A	0.12 +20%	0.12 N/A	0.11 -8%	0.11 N/A	0.12 +9%	0.13 +8%	0.14 +8%	0.14 N/A	0.12 -14%	0.1 -17%	0.14 +40%	0.14 N/A	0.14 N/A	0.15 +7%	0.13 -13%	0.13 N/A	0.13 N/A	0.13 N/A

Income Statement Balance Sheet Cash Flow Statement

Shanghai Haixin Group Co Ltd
SSE:600851

Income Statement

Earnings Waterfall
Shanghai Haixin Group Co Ltd

Income Statement
Shanghai Haixin Group Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Haixin Group Co Ltd SSE:600851

Income Statement

Earnings Waterfall Shanghai Haixin Group Co Ltd

Income Statement Shanghai Haixin Group Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Haixin Group Co Ltd
SSE:600851

Earnings Waterfall
Shanghai Haixin Group Co Ltd

Income Statement
Shanghai Haixin Group Co Ltd