Watchlist Manager

Watchlist

Price: 11.45 CNY Market Closed

Market Cap: ¥4.3B

	Baida Group Co Ltd SSE:600865	CN
	Greenwave Technology Solutions Inc NASDAQ:GWAV	US
	Orient Green Power Company Ltd NSE:GREENPOWER	IN

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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4	0	4	2	0	0	0	0	0	0	1	0	1	1	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	1 195 N/A	1 222 +2%	1 239 +1%	1 263 +2%	1 310 +4%	1 341 +2%	1 356 +1%	1 372 +1%	1 381 +1%	1 429 +3%	1 475 +3%	1 498 +2%	1 532 +2%	1 535 +0%	1 471 -4%	1 404 -5%	1 312 -7%	1 189 -9%	1 137 -4%	1 100 -3%	1 111 +1%	1 122 +1%	1 133 +1%	1 161 +2%	1 179 +2%	1 241 +5%	1 261 +2%	1 286 +2%	1 298 +1%	1 285 -1%	1 284 0%	1 253 -2%	1 225 -2%	1 231 +0%	1 289 +5%	1 276 -1%	1 234 -3%	1 177 -5%	1 077 -9%	1 019 -5%	1 052 +3%	1 043 -1%	1 054 +1%	1 115 +6%	1 103 -1%	1 085 -2%	1 066 -2%	1 043 -2%	1 071 +3%	1 074 +0%	1 070 0%	1 051 -2%	956 -9%	896 -6%	849 -5%	808 -5%	812 +0%	819 +1%	834 +2%	866 +4%	918 +6%	747 -19%	764 +2%	807 +6%	244 -70%	257 +5%	118 -54%	(44) N/A	266 N/A	257 -3%	250 -2%	251 +0%	227 -10%	225 -1%	222 -1%	214 -4%	217 +1%	219 +1%	215 -2%	207 -4%	194 -6%	186 -4%	182 -2%	185 +2%
Gross Profit
Cost of Revenue	(1 053)	(1 074)	(1 092)	(1 112)	(1 160)	(1 174)	(1 176)	(1 185)	(1 179)	(1 214)	(1 249)	(1 268)	(1 291)	(1 289)	(1 224)	(1 161)	(1 054)	(948)	(895)	(855)	(865)	(877)	(889)	(910)	(927)	(983)	(998)	(1 020)	(1 033)	(1 023)	(1 026)	(998)	(959)	(964)	(1 013)	(1 000)	(956)	(913)	(818)	(775)	(780)	(778)	(788)	(816)	(809)	(810)	(798)	(785)	(798)	(811)	(807)	(805)	(706)	(662)	(617)	(583)	(577)	(599)	(620)	(651)	(688)	(546)	(563)	(604)	(50)	(58)	82	239	(52)	(60)	(57)	(57)	(39)	(44)	(41)	(36)	(29)	(36)	(34)	(32)	(21)	(30)	(31)	(36)
Gross Profit	142 N/A	148 +4%	147 -1%	151 +3%	151 N/A	167 +11%	179 +7%	187 +4%	203 +8%	215 +6%	226 +5%	230 +2%	241 +5%	246 +2%	248 +1%	244 -2%	258 +6%	241 -7%	242 +1%	245 +1%	246 +0%	246 N/A	244 -1%	251 +3%	252 +0%	258 +2%	263 +2%	266 +1%	265 0%	262 -1%	257 -2%	256 -1%	267 +4%	267 +0%	275 +3%	276 +0%	278 +1%	264 -5%	259 -2%	245 -5%	271 +11%	265 -2%	266 +0%	300 +13%	294 -2%	275 -6%	268 -3%	258 -4%	273 +6%	263 -3%	263 +0%	246 -7%	250 +2%	234 -7%	231 -1%	225 -3%	235 +5%	220 -6%	214 -3%	215 +1%	230 +7%	202 -12%	201 0%	203 +1%	194 -4%	200 +3%	200 +0%	195 -2%	214 +10%	197 -8%	193 -2%	194 +0%	188 -3%	181 -4%	181 0%	178 -2%	188 +6%	183 -3%	181 -1%	176 -3%	173 -1%	156 -10%	151 -3%	149 -1%
Operating Income
Operating Expenses	(102)	(100)	(100)	(106)	(116)	(120)	(130)	(137)	(153)	(158)	(152)	(151)	(139)	(135)	(145)	(141)	(170)	(167)	(160)	(159)	(157)	(153)	(152)	(159)	(166)	(164)	(166)	(161)	(170)	(161)	(161)	(168)	(186)	(183)	(197)	(195)	(267)	(216)	(196)	(169)	(127)	(139)	(148)	(172)	(160)	(158)	(152)	(157)	(159)	(159)	(155)	(136)	(144)	(111)	(109)	(115)	(124)	(109)	(106)	(101)	(106)	(75)	(75)	(76)	(76)	(69)	(64)	(54)	(118)	(94)	(83)	(83)	(35)	(25)	(37)	(32)	(71)	(52)	(46)	(47)	(70)	(59)	(57)	(72)
Selling, General & Administrative	(121)	(124)	(125)	(133)	(136)	(140)	(141)	(142)	(153)	(155)	(151)	(150)	(139)	(137)	(147)	(142)	(170)	(167)	(159)	(159)	(151)	(152)	(151)	(158)	(159)	(163)	(166)	(161)	(163)	(161)	(161)	(168)	(159)	(182)	(196)	(195)	(240)	(184)	(170)	(159)	(100)	(162)	(165)	(182)	(153)	(167)	(161)	(157)	(151)	(160)	(161)	(149)	(127)	(132)	(127)	(132)	(122)	(127)	(123)	(116)	(101)	(93)	(92)	(95)	(77)	(88)	(83)	(72)	(120)	(121)	(113)	(115)	(53)	(53)	(65)	(60)	(83)	(80)	(74)	(74)	(72)	(69)	(73)	(82)
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	(22)	0	0	0	(21)	0	0	0	(20)	0	0	0	(20)	0	0	0	(19)	0	0	0	(19)	0	0	0	(19)	0	0	0	(16)	0	0	0	(11)	0	0	0	(11)	0	0	0	(11)	0	0	0	(10)	0	0	0	(10)	0	0	0
Other Operating Expenses	19	24	26	27	20	20	11	5	0	(2)	(1)	(1)	0	2	2	2	0	0	(0)	0	(6)	(1)	(1)	(1)	(6)	(1)	0	(1)	(7)	(0)	(0)	0	(5)	(1)	(1)	0	(6)	(33)	(26)	(10)	(7)	23	18	10	13	9	9	(0)	12	0	7	14	2	21	19	17	17	18	17	16	11	17	17	19	12	19	19	19	13	28	30	32	29	28	28	28	22	28	28	27	12	11	16	11
Operating Income	40 N/A	49 +21%	47 -3%	45 -5%	35 -22%	47 +35%	49 +4%	50 +1%	50 -1%	57 +16%	73 +28%	79 +8%	102 +28%	111 +9%	103 -8%	103 +0%	88 -15%	74 -16%	83 +12%	86 +4%	89 +3%	93 +5%	92 -1%	92 +1%	86 -7%	94 +10%	98 +4%	105 +7%	95 -9%	101 +6%	96 -5%	88 -9%	81 -9%	84 +4%	78 -7%	81 +3%	11 -87%	48 +349%	63 +32%	76 +20%	144 +90%	127 -12%	118 -7%	128 +8%	134 +5%	118 -12%	116 -1%	101 -13%	114 +13%	104 -9%	109 +5%	110 +1%	107 -3%	123 +15%	123 0%	110 -10%	111 +1%	112 +0%	107 -4%	114 +7%	124 +9%	126 +2%	126 0%	127 +1%	118 -7%	131 +10%	136 +4%	142 +4%	97 -32%	104 +7%	111 +7%	111 +0%	153 +38%	156 +2%	144 -8%	145 +1%	117 -19%	131 +12%	135 +3%	129 -4%	104 -20%	97 -6%	93 -4%	78 -17%
Pre-Tax Income
Interest Income Expense	7	3	3	3	11	0	8	11	14	17	16	26	26	17	12	6	11	26	36	40	48	39	30	25	20	4	3	(0)	7	2	2	4	9	2	4	2	78	141	148	157	48	41	42	39	17	27	21	24	(7)	(11)	(17)	(23)	(22)	(19)	15	16	44	81	68	75	136	48	102	204	277	380	291	201	48	7	63	17	75	(1)	(50)	(69)	(114)	(68)	(62)	54	81	58	93	(39)
Non-Reccuring Items	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	0	0	0	0	0	0	0	0	58	0	0	0	(0)	0	0	0	0	0	0	0	(1)	(1)	0	0	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	8	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	(1)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(12)	0	0	0	(2)	0	(0)	(0)	(0)	0	0	(0)	(4)	(0)	(1)	(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
Total Other Income	(9)	(10)	(10)	(5)	(3)	3	2	(4)	(3)	(7)	(7)	(5)	(3)	0	(0)	(1)	2	3	6	6	3	2	(0)	(0)	(2)	(1)	(1)	(1)	3	1	3	3	23	12	9	9	4	2	2	2	3	5	6	9	36	33	40	46	24	25	13	5	0	(4)	(1)	(2)	(5)	(6)	(5)	(5)	(1)	(1)	(1)	(1)	2	2	2	2	0	0	1	0	2	2	2	2	1	2	2	3	(1)	(1)	5	4
Pre-Tax Income	38 N/A	41 +8%	40 -3%	43 +7%	42 -1%	50 +19%	59 +17%	58 -1%	60 +3%	68 +13%	83 +23%	100 +20%	123 +23%	128 +4%	115 -11%	108 -5%	101 -7%	104 +3%	125 +20%	131 +5%	139 +6%	134 -4%	122 -9%	117 -4%	103 -11%	97 -6%	100 +3%	104 +4%	104 +1%	103 -1%	101 -2%	96 -6%	102 +6%	98 -3%	92 -7%	91 -1%	149 +64%	190 +28%	213 +12%	235 +10%	195 -17%	172 -11%	166 -3%	175 +5%	183 +5%	177 -3%	176 -1%	170 -3%	130 -24%	116 -11%	105 -9%	92 -12%	85 -8%	100 +18%	137 +36%	124 -9%	150 +21%	186 +24%	170 -9%	185 +9%	260 +41%	174 -33%	226 +30%	330 +46%	396 +20%	512 +29%	428 -16%	344 -20%	145 -58%	111 -23%	174 +57%	128 -26%	230 +79%	157 -32%	96 -39%	79 -18%	13 -84%	65 +415%	75 +15%	186 +149%	184 -1%	154 -16%	191 +24%	42 -78%
Net Income
Tax Provision	(12)	(12)	(12)	(13)	(14)	(16)	(19)	(19)	(20)	(22)	(27)	(33)	(48)	(47)	(41)	(37)	(25)	(25)	(30)	(32)	(35)	(35)	(32)	(32)	(26)	(24)	(25)	(25)	(27)	(27)	(29)	(26)	(23)	(23)	(21)	(23)	(35)	(38)	(41)	(41)	(39)	(38)	(37)	(42)	(42)	(42)	(43)	(41)	(38)	(38)	(37)	(35)	(36)	(37)	(37)	(35)	(33)	(43)	(39)	(42)	(55)	(33)	(47)	(72)	(93)	(121)	(103)	(76)	(32)	(26)	(40)	(32)	(50)	(27)	(15)	(5)	1	(18)	(29)	(62)	(51)	(41)	(53)	(17)
Income from Continuing Operations	26	29	28	30	29	34	39	39	40	45	56	68	75	82	74	72	76	78	95	99	104	100	90	85	78	73	75	78	77	76	72	70	79	75	71	68	114	153	172	193	156	135	129	132	141	135	134	130	92	78	69	58	48	64	100	90	116	143	131	143	205	141	180	258	303	391	326	267	112	85	134	96	180	129	80	73	13	46	45	124	133	113	138	25
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	2	2	2	2	4	8	12	17	18	8	3	(2)	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	26 N/A	29 +9%	28 -4%	30 +6%	29 -3%	34 +18%	39 +16%	39 -1%	40 +3%	45 +13%	56 +24%	68 +21%	75 +11%	82 +9%	74 -9%	72 -3%	76 +6%	78 +2%	94 +21%	99 +5%	104 +4%	100 -4%	90 -9%	86 -5%	78 -8%	74 -6%	76 +4%	80 +5%	79 -2%	78 -1%	74 -5%	73 -1%	87 +19%	88 +1%	89 +1%	86 -3%	122 +42%	156 +28%	171 +9%	188 +10%	156 -17%	135 -13%	129 -4%	132 +2%	141 +6%	135 -4%	134 -1%	130 -3%	92 -29%	78 -15%	69 -13%	58 -16%	48 -16%	64 +31%	100 +57%	90 -10%	116 +30%	143 +23%	131 -9%	143 +9%	205 +44%	141 -31%	180 +27%	258 +44%	303 +17%	391 +29%	326 -17%	268 -18%	113 -58%	85 -24%	134 +58%	97 -28%	180 +86%	130 -28%	80 -38%	73 -9%	14 -82%	46 +242%	45 -3%	124 +175%	133 +7%	113 -15%	138 +22%	25 -82%
EPS (Diluted)	0.07 N/A	0.08 +14%	0.08 N/A	0.08 N/A	0.08 N/A	0.09 +12%	0.1 +11%	0.1 N/A	0.11 +10%	0.12 +9%	0.15 +25%	0.18 +20%	0.2 +11%	0.22 +10%	0.2 -9%	0.19 -5%	0.23 +21%	0.2 -13%	0.24 +20%	0.26 +8%	0.28 +8%	0.26 -7%	0.24 -8%	0.22 -8%	0.21 -5%	0.19 -10%	0.2 +5%	0.21 +5%	0.21 N/A	0.21 N/A	0.2 -5%	0.2 N/A	0.23 +15%	0.24 +4%	0.24 N/A	0.23 -4%	0.32 +39%	0.41 +28%	0.45 +10%	0.5 +11%	0.41 -18%	0.36 -12%	0.34 -6%	0.35 +3%	0.37 +6%	0.36 -3%	0.36 N/A	0.35 -3%	0.25 -29%	0.21 -16%	0.18 -14%	0.15 -17%	0.13 -13%	0.16 +23%	0.26 +63%	0.23 -12%	0.31 +35%	0.38 +23%	0.35 -8%	0.39 +11%	0.55 +41%	0.38 -31%	0.48 +26%	0.68 +42%	0.8 +18%	1.04 +30%	0.87 -16%	0.72 -17%	0.3 -58%	0.23 -23%	0.36 +57%	0.26 -28%	0.48 +85%	0.34 -29%	0.21 -38%	0.2 -5%	0.04 -80%	0.12 +200%	0.12 N/A	0.33 +175%	0.35 +6%	0.3 -14%	0.37 +23%	0.07 -81%

Income Statement Balance Sheet Cash Flow Statement

Baida Group Co Ltd
SSE:600865

Income Statement

Earnings Waterfall
Baida Group Co Ltd

Income Statement
Baida Group Co Ltd

See Also

Company

Help

Tools

Stocks

Baida Group Co Ltd SSE:600865

Income Statement

Earnings Waterfall Baida Group Co Ltd

Income Statement Baida Group Co Ltd

See Also

Company

Help

Tools

Stocks

Baida Group Co Ltd
SSE:600865

Earnings Waterfall
Baida Group Co Ltd

Income Statement
Baida Group Co Ltd