Watchlist Manager

Watchlist

Price: 20.42 CNY 1.95% Market Closed

Market Cap: ¥13.8B

	Xinhuanet Co Ltd SSE:603888	CN
	Paion AG XETRA:PA8	DE
	IKK Holdings Inc TSE:2198	JP
	Hoshizaki Corp TSE:6465	JP
	PCI Technology Group Co Ltd SSE:600728	CN
	SMS Alternatives Inc OTC:CICN	US
	London Security PLC LSE:LSC	UK
	Jiangsu King's Luck Brewery Joint-Stock Co Ltd SSE:603369	CN
	WiseTech Global Ltd ASX:WTC	AU
	Payroll Inc TSE:4489	JP
	GYM Group PLC LSE:GYM	UK
	Greenlam Industries Ltd NSE:GREENLAM	IN

Income Statement

Currency: CNY

	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	5	0	0	0	4	0	0	0	4	0	0	0	3	3	0	0
Revenue	1 187 N/A	1 252 +5%	1 361 +9%	1 399 +3%	1 392 -1%	1 468 +5%	1 502 +2%	1 540 +3%	1 531 -1%	1 566 +2%	1 569 +0%	1 582 +1%	1 576 0%	1 527 -3%	1 570 +3%	1 457 -7%	1 415 -3%	1 365 -3%	1 433 +5%	1 567 +9%	1 626 +4%	1 762 +8%	1 724 -2%	1 749 +1%	1 789 +2%	1 822 +2%	1 941 +7%	1 962 +1%	2 055 +5%	2 017 -2%	2 082 +3%	2 089 +0%	2 058 -1%	2 070 +1%	2 142 +3%	2 143 +0%	2 160 +1%	2 237 +4%
Gross Profit
Cost of Revenue	(613)	(681)	(676)	(716)	(697)	(772)	(822)	(892)	(881)	(904)	(861)	(922)	(935)	(920)	(945)	(938)	(930)	(919)	(878)	(947)	(1 023)	(1 092)	(1 199)	(1 222)	(1 239)	(1 294)	(1 339)	(1 364)	(1 436)	(1 385)	(1 373)	(1 383)	(1 322)	(1 321)	(1 324)	(1 361)	(1 350)	(1 390)
Gross Profit	575 N/A	571 -1%	685 +20%	683 0%	695 +2%	696 +0%	680 -2%	648 -5%	650 +0%	662 +2%	709 +7%	660 -7%	640 -3%	607 -5%	625 +3%	519 -17%	485 -6%	447 -8%	555 +24%	621 +12%	603 -3%	670 +11%	525 -22%	527 +0%	551 +4%	528 -4%	602 +14%	598 -1%	619 +4%	632 +2%	709 +12%	706 0%	736 +4%	749 +2%	818 +9%	782 -4%	810 +4%	848 +5%
Operating Income
Operating Expenses	(317)	(312)	(421)	(418)	(467)	(507)	(487)	(494)	(484)	(456)	(465)	(452)	(428)	(421)	(478)	(438)	(426)	(434)	(437)	(441)	(470)	(481)	(418)	(430)	(400)	(386)	(399)	(389)	(392)	(404)	(509)	(497)	(506)	(512)	(518)	(478)	(481)	(498)
Selling, General & Administrative	(306)	(301)	(398)	(378)	(397)	(418)	(444)	(401)	(411)	(413)	(446)	(389)	(386)	(373)	(449)	(424)	(412)	(416)	(413)	(429)	(439)	(448)	(407)	(423)	(415)	(416)	(405)	(412)	(415)	(421)	(495)	(480)	(474)	(461)	(514)	(499)	(504)	(522)
Research & Development	0	0	(23)	0	0	(20)	(50)	0	0	(12)	(47)	(39)	(53)	(53)	(65)	(73)	(71)	(75)	(65)	(71)	(75)	(81)	(59)	(71)	(69)	(63)	(60)	(68)	(64)	(61)	(87)	(100)	(109)	(120)	(82)	(92)	(91)	(91)
Depreciation & Amortization	0	0	0	0	0	0	(6)	0	0	0	(18)	0	0	0	(18)	0	0	0	(18)	0	0	0	(30)	0	0	0	(29)	0	0	0	(28)	0	0	0	(32)	0	0	0
Other Operating Expenses	(11)	(11)	(0)	(41)	(69)	(70)	14	(93)	(72)	(32)	46	(24)	11	4	54	59	56	57	60	59	44	49	78	63	85	93	94	91	87	78	101	84	78	71	110	113	115	116
Operating Income	257 N/A	260 +1%	264 +2%	265 +0%	229 -14%	189 -17%	193 +3%	154 -20%	167 +8%	206 +24%	243 +18%	208 -14%	212 +2%	186 -12%	147 -21%	81 -45%	59 -27%	13 -78%	118 +817%	179 +51%	133 -26%	190 +43%	108 -43%	97 -10%	151 +56%	142 -6%	202 +43%	209 +3%	227 +8%	228 +0%	199 -12%	209 +5%	230 +10%	237 +3%	300 +26%	304 +1%	329 +8%	350 +6%
Pre-Tax Income
Interest Income Expense	8	7	11	14	27	75	57	95	93	51	25	46	41	45	73	52	55	60	37	40	120	90	27	115	46	56	18	25	26	33	47	46	41	44	50	49	36	21
Non-Reccuring Items	0	0	0	0	0	0	(3)	(0)	(0)	(0)	(20)	0	0	0	0	0	0	0	(4)	0	0	0	64	0	0	0	8	0	0	0	(73)	0	0	0	(7)	0	0	0
Gain/Loss on Disposition of Assets	(1)	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(3)	0	0	0	(1)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0
Total Other Income	5	6	6	5	31	30	37	37	29	29	39	48	40	40	68	58	56	56	11	7	(13)	(15)	8	8	36	38	20	20	3	1	9	(64)	(61)	(60)	24	16	16	17
Pre-Tax Income	270 N/A	271 +0%	281 +3%	283 +1%	286 +1%	294 +3%	284 -3%	286 +1%	288 +1%	285 -1%	287 +1%	302 +5%	294 -3%	271 -8%	288 +6%	190 -34%	170 -11%	129 -24%	160 +24%	226 +42%	239 +6%	265 +11%	206 -22%	220 +7%	233 +6%	236 +1%	248 +5%	255 +3%	257 +1%	262 +2%	182 -31%	191 +5%	210 +10%	221 +5%	367 +66%	369 +1%	381 +3%	388 +2%
Net Income
Tax Provision	0	0	(1)	(1)	(1)	(2)	(2)	(1)	(2)	(1)	(4)	(5)	(5)	(5)	(0)	2	5	6	5	4	5	6	5	4	(3)	(3)	(6)	(7)	(4)	(6)	92	84	70	62	(133)	(124)	(112)	(107)
Income from Continuing Operations	270	271	280	282	285	292	283	285	286	284	283	297	289	266	288	192	175	136	165	230	244	271	211	224	230	233	242	248	252	256	274	275	280	282	234	245	270	282
Income to Minority Interest	0	0	0	(0)	0	(2)	1	2	2	3	2	2	2	0	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)	270 N/A	271 +0%	280 +3%	282 +1%	285 +1%	290 +2%	284 -2%	287 +1%	288 +0%	288 N/A	285 -1%	299 +5%	291 -3%	268 -8%	288 +8%	192 -33%	175 -9%	136 -23%	165 +22%	230 +40%	244 +6%	271 +11%	211 -22%	224 +6%	230 +3%	233 +1%	242 +4%	248 +2%	252 +2%	256 +2%	274 +7%	275 +1%	280 +2%	282 +1%	234 -17%	245 +5%	270 +10%	282 +4%
EPS (Diluted)	1.04 N/A	0.69 -34%	0.68 -1%	0.54 -21%	0.54 N/A	0.55 +2%	0.55 N/A	0.56 +2%	0.56 N/A	0.56 N/A	0.55 -2%	0.57 +4%	0.55 -4%	0.51 -7%	0.55 +8%	0.37 -33%	0.34 -8%	0.26 -24%	0.32 +23%	0.44 +38%	0.47 +7%	0.52 +11%	0.41 -21%	0.43 +5%	0.44 +2%	0.45 +2%	0.36 -20%	0.48 +33%	0.49 +2%	0.49 N/A	0.41 -16%	0.53 +29%	0.54 +2%	0.54 N/A	0.35 -35%	0.36 +3%	0.42 +17%	0.9 +114%

Income Statement Balance Sheet Cash Flow Statement

Xinhuanet Co Ltd
SSE:603888

Income Statement

Earnings Waterfall
Xinhuanet Co Ltd

Income Statement
Xinhuanet Co Ltd

See Also

Company

Help

Tools

Stocks

Xinhuanet Co Ltd SSE:603888

Income Statement

Earnings Waterfall Xinhuanet Co Ltd

Income Statement Xinhuanet Co Ltd

See Also

Company

Help

Tools

Stocks

Xinhuanet Co Ltd
SSE:603888

Earnings Waterfall
Xinhuanet Co Ltd

Income Statement
Xinhuanet Co Ltd