Income Statement

Revenue

-18%

-29%

10Y

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	12	0	0	0	21	0	0	0	0	0	0	0	58	0	0	0	93	0	0	0	47	0	0	0	63	0	0	0	51	0	0	0	58	0	0	0	55	0	0	0	47	0	0	0	35	0	0	0	39	0	0	8	42	0	0	27	65	70	107	123	126	123	112	111	111	105	105	75	91	89	78	90	63	57	60	66	71	75	79	84	86	95	0	0
Revenue	660 N/A	663 +0%	682 +3%	641 -6%	627 -2%	646 +3%	702 +9%	771 +10%	821 +6%	911 +11%	1 062 +16%	1 308 +23%	1 398 +7%	1 615 +16%	1 652 +2%	1 599 -3%	1 447 -10%	1 262 -13%	1 118 -11%	1 039 -7%	1 223 +18%	1 385 +13%	1 571 +13%	1 685 +7%	1 768 +5%	1 848 +5%	1 855 +0%	1 865 +1%	1 824 -2%	1 751 -4%	1 705 -3%	1 602 -6%	1 414 -12%	1 319 -7%	1 216 -8%	1 187 -2%	1 280 +8%	1 281 +0%	1 270 -1%	1 237 -3%	1 179 -5%	1 165 -1%	1 087 -7%	1 056 -3%	1 471 +39%	1 588 +8%	1 765 +11%	1 940 +10%	1 769 -9%	1 920 +9%	2 102 +10%	2 301 +9%	2 499 +9%	2 638 +6%	2 779 +5%	3 264 +17%	3 878 +19%	4 472 +15%	4 947 +11%	4 955 +0%	4 918 -1%	4 682 -5%	4 512 -4%	4 633 +3%	4 686 +1%	4 840 +3%	5 046 +4%	4 800 -5%	4 415 -8%	4 247 -4%	4 000 -6%	3 987 0%	4 102 +3%	4 268 +4%	4 465 +5%	4 598 +3%	4 670 +2%	4 611 -1%	4 569 -1%	4 467 -2%	4 227 -5%	4 068 -4%	3 611 -11%	3 288 -9%
Gross Profit
Cost of Revenue	(517)	(520)	(549)	(520)	(514)	(530)	(582)	(632)	(669)	(746)	(873)	(1 095)	(1 183)	(1 384)	(1 413)	(1 363)	(1 207)	(1 044)	(899)	(809)	(960)	(1 070)	(1 222)	(1 325)	(1 372)	(1 453)	(1 470)	(1 484)	(1 495)	(1 460)	(1 443)	(1 363)	(1 175)	(1 071)	(954)	(908)	(960)	(958)	(949)	(910)	(874)	(869)	(820)	(821)	(1 160)	(1 254)	(1 385)	(1 506)	(1 355)	(1 510)	(1 665)	(1 851)	(1 992)	(2 141)	(2 274)	(2 743)	(3 326)	(3 900)	(4 355)	(4 379)	(4 278)	(4 075)	(3 920)	(3 991)	(4 094)	(4 275)	(4 506)	(4 357)	(4 000)	(3 811)	(3 639)	(3 619)	(3 788)	(3 914)	(4 086)	(4 216)	(4 365)	(4 291)	(4 240)	(4 159)	(4 485)	(4 214)	(3 723)	(3 371)
Gross Profit	144 N/A	143 -1%	133 -7%	121 -9%	113 -7%	116 +2%	119 +3%	139 +17%	151 +9%	166 +10%	188 +14%	212 +13%	215 +1%	231 +7%	239 +4%	237 -1%	240 +2%	217 -10%	219 +1%	231 +5%	264 +14%	316 +20%	349 +10%	360 +3%	396 +10%	395 0%	386 -2%	381 -1%	329 -14%	290 -12%	262 -10%	239 -9%	240 +0%	248 +3%	263 +6%	279 +6%	320 +15%	323 +1%	321 -1%	327 +2%	305 -7%	296 -3%	266 -10%	236 -11%	311 +32%	334 +7%	380 +14%	433 +14%	414 -4%	410 -1%	438 +7%	451 +3%	507 +12%	497 -2%	505 +2%	521 +3%	552 +6%	572 +4%	591 +3%	575 -3%	640 +11%	607 -5%	592 -3%	642 +8%	592 -8%	565 -5%	540 -5%	443 -18%	415 -6%	436 +5%	362 -17%	367 +1%	314 -14%	354 +13%	379 +7%	382 +1%	305 -20%	320 +5%	330 +3%	308 -7%	(257) N/A	(146) +43%	(111) +24%	(83) +26%
Operating Income
Operating Expenses	(67)	(67)	(79)	(87)	(78)	(87)	(85)	(92)	(98)	(106)	(113)	(115)	(113)	(121)	(118)	(117)	(123)	(118)	(126)	(144)	(165)	(175)	(192)	(179)	(169)	(162)	(155)	(160)	(166)	(146)	(134)	(126)	(139)	(138)	(148)	(163)	(199)	(193)	(202)	(219)	(213)	(226)	(218)	(199)	(241)	(283)	(297)	(310)	(267)	(247)	(247)	(287)	(277)	(258)	(259)	(292)	(413)	(425)	(455)	(444)	(470)	(462)	(479)	(493)	(548)	(544)	(494)	(482)	(439)	(514)	(504)	(491)	(369)	(394)	(421)	(442)	(457)	(518)	(533)	(538)	(541)	(1 004)	(1 076)	(1 056)
Selling, General & Administrative	(76)	(77)	(90)	(89)	(84)	(91)	(82)	(86)	(94)	(97)	(103)	(107)	(109)	(113)	(111)	(111)	(118)	(123)	(127)	(140)	(153)	(164)	(184)	(174)	(151)	(146)	(139)	(143)	(156)	(146)	(137)	(135)	(87)	(146)	(152)	(161)	(141)	(181)	(197)	(210)	(139)	(208)	(192)	(181)	(160)	(255)	(267)	(281)	(186)	(225)	(240)	(236)	(246)	(248)	(254)	(271)	(302)	(338)	(345)	(343)	(357)	(362)	(383)	(410)	(428)	(428)	(389)	(362)	(310)	(306)	(299)	(295)	(273)	(280)	(301)	(325)	(348)	(377)	(390)	(383)	(445)	(410)	(468)	(440)
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	(32)	0	0	0	(32)	0	0	0	(61)	0	0	0	(65)	0	0	0	(68)	0	0	(20)	(87)	0	0	(59)	(91)	(88)	(114)	(109)	(88)	(103)	(106)	(112)	(101)	(116)	(116)	(122)	(113)	(127)	(122)	(107)	(79)	(84)	(85)	(85)	(83)	(94)	(93)	(97)	(84)	(90)	(88)	(86)
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	(15)	0	0	0	(22)	0	0	0	(12)	0	0	0	(14)	0	0	0	(11)	0	0	0	(12)	0	0	0	(34)	0	0	0	(47)	0	0	0	(47)	0	0	0	(45)	0	0	0	(44)	0	0	0	(51)	0	0	0	(34)	0	0	0
Other Operating Expenses	9	10	12	2	6	4	(2)	(6)	(4)	(9)	(10)	(8)	(4)	(8)	(6)	(6)	(6)	5	2	(4)	(12)	(11)	(9)	(5)	(18)	(16)	(17)	(17)	(10)	0	3	9	(5)	8	5	(2)	(5)	(12)	(5)	(10)	(1)	(18)	(27)	(19)	(1)	(27)	(29)	(29)	(2)	(22)	(7)	(31)	67	(10)	(5)	38	14	1	4	7	22	3	9	29	28	0	11	2	29	(81)	(83)	(89)	27	(30)	(35)	(31)	24	(47)	(49)	(58)	23	(505)	(519)	(530)
Operating Income	77 N/A	76 -2%	55 -28%	34 -37%	35 +1%	29 -17%	35 +19%	48 +38%	53 +12%	60 +12%	76 +27%	97 +29%	102 +5%	110 +8%	122 +11%	120 -2%	117 -2%	99 -15%	93 -6%	87 -7%	99 +14%	140 +41%	156 +11%	181 +16%	227 +26%	233 +2%	231 -1%	222 -4%	163 -26%	145 -11%	128 -11%	113 -12%	100 -12%	110 +10%	115 +4%	116 +1%	121 +4%	130 +8%	119 -8%	108 -9%	93 -14%	70 -25%	48 -31%	37 -24%	71 +93%	51 -27%	84 +64%	124 +47%	147 +19%	163 +11%	191 +17%	164 -14%	230 +40%	239 +4%	246 +3%	229 -7%	139 -39%	147 +6%	136 -7%	131 -4%	170 +30%	145 -15%	113 -22%	149 +32%	44 -70%	22 -51%	46 +111%	(39) N/A	(24) +39%	(78) -224%	(142) -82%	(124) +13%	(55) +56%	(40) +27%	(41) -3%	(59) -43%	(152) -156%	(198) -31%	(203) -2%	(230) -13%	(798) -247%	(1 150) -44%	(1 187) -3%	(1 139) +4%
Pre-Tax Income
Interest Income Expense	(12)	(13)	(10)	(15)	(20)	(23)	(29)	(28)	(29)	(32)	(39)	(45)	(54)	(64)	(77)	(84)	(87)	(80)	(64)	(52)	(40)	(49)	(53)	(56)	(59)	(61)	(65)	(64)	(47)	(48)	(43)	(51)	(56)	(61)	(65)	(58)	(54)	(57)	(52)	(44)	(30)	(25)	(17)	(14)	(0)	(1)	20	58	82	109	98	82	62	28	26	(11)	23	(1)	(46)	(46)	(77)	(87)	(82)	(98)	(112)	28	55	78	(37)	(45)	(31)	(1)	(6)	1	(15)	(53)	(39)	(39)	(54)	(50)	(39)	(32)	385	320
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	0	0	(14)	0	0	0	(24)	0	0	0	21	23	0	23	1	0	(0)	(0)	0	0	(1)	(0)	(1)	(1)	0	(0)	101	0	(5)	(4)	(37)	(1)	1	(0)	1	(0)	(0)	(0)	(1)	0	0	0	(393)	2	1	1
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(2)	0	0	0	(2)	0	0	0	1	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	0	0	0	0	(0)	0	0	0	(0)	0	0	0
Total Other Income	(3)	(3)	(2)	2	(1)	(1)	(1)	(5)	(2)	(3)	(5)	(6)	5	1	4	5	4	6	6	7	5	2	2	1	(15)	(18)	(16)	(17)	4	4	3	6	7	4	5	4	5	6	58	58	63	64	13	14	9	12	10	(10)	(94)	(100)	(100)	(85)	(12)	(8)	(10)	(6)	(0)	2	2	3	12	8	9	9	4	7	6	9	1	(0)	0	(3)	5	4	4	4	1	1	2	2	(28)	(29)	(28)	(29)
Pre-Tax Income	63 N/A	60 -5%	43 -28%	21 -51%	14 -35%	4 -69%	4 N/A	15 +240%	23 +55%	25 +9%	31 +26%	47 +50%	48 +3%	48 -1%	49 +4%	41 -17%	35 -15%	25 -28%	36 +43%	42 +18%	64 +51%	93 +45%	105 +12%	126 +21%	149 +18%	154 +3%	150 -2%	141 -6%	118 -16%	101 -15%	88 -13%	68 -23%	50 -26%	53 +6%	56 +5%	61 +9%	73 +20%	79 +8%	125 +59%	121 -3%	111 -9%	108 -2%	44 -59%	37 -17%	57 +55%	62 +8%	114 +85%	172 +50%	155 -10%	195 +26%	189 -3%	184 -3%	281 +53%	259 -8%	262 +1%	211 -19%	161 -24%	148 -8%	92 -38%	88 -4%	104 +19%	65 -37%	40 -39%	61 +52%	37 -39%	56 +51%	102 +82%	43 -58%	(97) N/A	(124) -28%	(172) -38%	(128) +25%	(54) +58%	(35) +35%	(53) -50%	(108) -104%	(190) -76%	(236) -24%	(255) -8%	(277) -9%	(1 258) -354%	(1 209) +4%	(830) +31%	(846) -2%
Net Income
Tax Provision	(22)	(20)	(12)	(6)	(5)	(2)	(2)	(6)	(10)	(10)	(15)	(19)	(16)	(15)	(11)	(7)	(7)	(5)	(7)	(9)	(12)	(16)	(19)	(21)	(27)	(28)	(27)	(27)	(18)	(14)	(11)	(7)	(7)	(7)	(8)	(10)	(12)	(14)	(17)	(17)	(13)	(10)	(4)	(1)	(6)	(9)	(14)	(19)	(12)	(11)	(2)	(12)	(48)	(58)	(77)	(78)	(37)	(34)	(26)	(19)	(31)	(26)	(21)	(15)	(16)	(15)	(21)	(18)	10	14	8	5	(15)	(14)	(4)	(2)	(2)	(1)	(0)	(1)	(3)	(7)	(18)	(17)
Income from Continuing Operations	41	39	31	15	8	2	2	8	13	14	17	27	33	32	38	34	28	21	29	34	53	77	86	105	122	126	123	114	101	87	77	61	43	46	47	50	61	64	108	105	98	98	40	36	51	53	100	153	143	185	187	172	233	201	186	134	124	114	65	69	73	40	20	46	22	41	81	25	(87)	(110)	(164)	(123)	(69)	(49)	(57)	(110)	(192)	(237)	(255)	(278)	(1 261)	(1 216)	(847)	(863)
Income to Minority Interest	(1)	(0)	0	1	1	1	1	1	2	2	3	2	1	1	(1)	1	1	0	(1)	(1)	(1)	(2)	(1)	(1)	(0)	(0)	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	0	3	2	(13)	(17)	(25)	(28)	(25)	(21)	(11)	(4)	5	8	9	10	15	14	14	9	(1)	1	15	24	49	44	24	12	(3)	(5)	7	9	7	6	(6)	(7)	(6)	(6)	(4)	(4)	(3)	(2)	(1)	(1)
Net Income (Common)	40 N/A	39 -3%	31 -21%	16 -49%	9 -44%	3 -66%	3 +10%	9 +176%	14 +57%	16 +12%	20 +23%	29 +48%	34 +15%	33 -1%	38 +13%	35 -7%	29 -17%	21 -28%	28 +36%	33 +15%	51 +58%	75 +46%	85 +12%	104 +23%	122 +17%	126 +3%	123 -3%	114 -7%	100 -12%	86 -14%	77 -11%	60 -21%	42 -30%	45 +7%	47 +4%	50 +6%	60 +21%	63 +6%	106 +67%	103 -3%	98 -5%	98 +1%	43 -56%	38 -11%	38 0%	36 -5%	76 +109%	125 +65%	118 -6%	164 +39%	176 +7%	168 -4%	238 +42%	210 -12%	195 -7%	144 -26%	139 -3%	127 -9%	79 -38%	78 -1%	72 -7%	40 -45%	35 -13%	70 +101%	70 +0%	85 +21%	105 +24%	37 -65%	(90) N/A	(115) -28%	(157) -37%	(114) +27%	(62) +46%	(43) +30%	(62) -44%	(117) -87%	(199) -70%	(243) -22%	(259) -7%	(282) -9%	(1 264) -349%	(1 218) +4%	(849) +30%	(864) -2%
EPS (Diluted)	0.12 N/A	0.12 N/A	0.09 -25%	0.04 -56%	0.03 -25%	0 N/A	0 N/A	0.02 N/A	0.04 +100%	0.05 +25%	0.06 +20%	0.09 +50%	0.1 +11%	0.1 N/A	0.12 +20%	0.11 -8%	0.09 -18%	0.06 -33%	0.08 +33%	0.09 +12%	0.15 +67%	0.22 +47%	0.25 +14%	0.31 +24%	0.36 +16%	0.38 +6%	0.37 -3%	0.35 -5%	0.3 -14%	0.27 -10%	0.24 -11%	0.19 -21%	0.12 -37%	0.13 +8%	0.13 N/A	0.14 +8%	0.18 +29%	0.18 N/A	0.23 +28%	0.19 -17%	0.19 N/A	0.2 +5%	0.08 -60%	0.07 -12%	0.07 N/A	0.06 -14%	0.14 +133%	0.24 +71%	0.12 -50%	0.17 +42%	0.18 +6%	0.18 N/A	0.25 +39%	0.22 -12%	0.21 -5%	0.16 -24%	0.15 -6%	0.13 -13%	0.07 -46%	0.07 N/A	0.08 +14%	0.04 -50%	0.04 N/A	0.08 +100%	0.07 -12%	0.09 +29%	0.11 +22%	0.04 -64%	-0.09 N/A	-0.12 -33%	-0.17 -42%	-0.12 +29%	-0.07 +42%	-0.05 +29%	-0.07 -40%	-0.12 -71%	-0.21 -75%	-0.26 -24%	-0.27 -4%	-0.3 -11%	-1.33 -343%	-1.28 +4%	-0.89 +30%	-0.91 -2%

Income Statement Balance Sheet Cash Flow Statement

Bohai Automotive Systems Co Ltd
SSE:600960

Income Statement

Earnings Waterfall
Bohai Automotive Systems Co Ltd

Income Statement
Bohai Automotive Systems Co Ltd

See Also

Company

Help

Tools

Stocks

Bohai Automotive Systems Co Ltd SSE:600960

Income Statement

Earnings Waterfall Bohai Automotive Systems Co Ltd

Income Statement Bohai Automotive Systems Co Ltd

See Also

Company

Help

Tools

Stocks

Bohai Automotive Systems Co Ltd
SSE:600960

Earnings Waterfall
Bohai Automotive Systems Co Ltd

Income Statement
Bohai Automotive Systems Co Ltd