C

China Medical System Holdings Ltd
SWB:2M7C

Watchlist Manager
China Medical System Holdings Ltd
SWB:2M7C
Watchlist
Price: 1.45 EUR 0.69%
Market Cap: 5.9B EUR

Income Statement

Earnings Waterfall
China Medical System Holdings Ltd

Revenue
7.9B CNY
Cost of Revenue
-2.2B CNY
Gross Profit
5.6B CNY
Operating Expenses
-3.9B CNY
Operating Income
1.7B CNY
Other Expenses
-98.3m CNY
Net Income
1.7B CNY

Income Statement
China Medical System Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
2
0
2
3
3
4
4
5
6
8
13
18
16
0
14
0
20
0
43
0
82
0
70
0
55
0
27
0
18
0
49
0
46
0
39
0
Revenue
394
N/A
447
+14%
505
+13%
585
+16%
659
+13%
757
+15%
895
+18%
1 106
+24%
1 360
+23%
1 563
+15%
1 778
+14%
1 984
+12%
2 249
+13%
2 575
+14%
2 945
+14%
3 255
+11%
3 553
+9%
4 054
+14%
4 901
+21%
5 410
+10%
5 349
-1%
5 317
-1%
5 433
+2%
5 743
+6%
6 074
+6%
6 217
+2%
6 946
+12%
7 681
+11%
8 337
+9%
8 942
+7%
9 150
+2%
9 313
+2%
8 013
-14%
7 014
-12%
7 469
+6%
7 860
+5%
Gross Profit
Cost of Revenue
(138)
(162)
(193)
(222)
(243)
(290)
(366)
(484)
(590)
(659)
(732)
(858)
(1 023)
(1 175)
(1 291)
(1 379)
(1 507)
(1 697)
(1 989)
(2 106)
(1 871)
(1 617)
(1 517)
(1 492)
(1 527)
(1 595)
(1 812)
(1 966)
(2 090)
(2 133)
(2 115)
(2 107)
(1 904)
(1 814)
(2 047)
(2 242)
Gross Profit
256
N/A
285
+12%
311
+9%
363
+17%
416
+15%
467
+12%
529
+13%
622
+18%
770
+24%
904
+17%
1 046
+16%
1 127
+8%
1 226
+9%
1 400
+14%
1 655
+18%
1 876
+13%
2 046
+9%
2 358
+15%
2 912
+24%
3 304
+13%
3 478
+5%
3 700
+6%
3 917
+6%
4 251
+9%
4 546
+7%
4 622
+2%
5 134
+11%
5 715
+11%
6 247
+9%
6 809
+9%
7 036
+3%
7 206
+2%
6 109
-15%
5 200
-15%
5 422
+4%
5 618
+4%
Operating Income
Operating Expenses
(163)
(171)
(183)
(200)
(228)
(241)
(291)
(295)
(367)
(384)
(465)
(463)
(525)
(606)
(536)
(634)
(976)
(1 131)
(1 366)
(1 636)
(1 581)
(1 719)
(1 903)
(2 025)
(2 142)
(2 062)
(2 326)
(2 713)
(3 029)
(3 122)
(3 398)
(3 347)
(3 393)
(3 712)
(3 697)
(3 869)
Selling, General & Administrative
(151)
(175)
(178)
(191)
(220)
(237)
(294)
(323)
(377)
(421)
(482)
(542)
(613)
(676)
(783)
(908)
(1 007)
(1 123)
(1 395)
(1 529)
(1 604)
(1 743)
(1 916)
(2 075)
(2 190)
(2 122)
(2 304)
(2 583)
(2 981)
(3 336)
(3 358)
(3 457)
(3 277)
(3 272)
(3 441)
(3 535)
Research & Development
(12)
(15)
(16)
(15)
(14)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
(67)
(73)
(115)
(133)
(125)
(146)
(195)
(225)
(330)
(427)
Other Operating Expenses
1
19
11
5
6
4
3
28
10
37
17
80
88
70
247
274
31
(7)
29
(108)
23
24
13
50
48
90
45
(57)
67
348
86
256
79
(215)
74
93
Operating Income
92
N/A
114
+23%
128
+13%
162
+26%
187
+15%
227
+21%
238
+5%
327
+37%
403
+23%
520
+29%
581
+12%
664
+14%
702
+6%
794
+13%
1 119
+41%
1 242
+11%
1 070
-14%
1 227
+15%
1 545
+26%
1 668
+8%
1 897
+14%
1 981
+4%
2 014
+2%
2 225
+11%
2 404
+8%
2 561
+7%
2 808
+10%
3 001
+7%
3 218
+7%
3 688
+15%
3 638
-1%
3 859
+6%
2 716
-30%
1 487
-45%
1 725
+16%
1 749
+1%
Pre-Tax Income
Interest Income Expense
7
4
7
1
(2)
(3)
(3)
(4)
37
(7)
15
(17)
(15)
(11)
16
(23)
(1)
3
(25)
(9)
(88)
16
(4)
34
93
96
236
164
270
8
187
131
374
240
386
269
Non-Reccuring Items
(21)
1
0
0
(1)
0
0
0
(0)
0
(0)
0
0
0
(2)
0
(1)
0
(20)
0
(0)
0
(2)
0
(9)
0
(228)
0
(20)
0
(62)
0
(216)
0
(101)
0
Total Other Income
(1)
0
(0)
0
0
0
0
0
0
0
0
0
(1)
0
(3)
0
(4)
0
0
0
0
0
(2)
0
(1)
0
(0)
0
(11)
0
(0)
0
(0)
0
0
0
Pre-Tax Income
79
N/A
118
+50%
136
+15%
163
+20%
184
+13%
224
+22%
234
+5%
323
+38%
440
+36%
513
+17%
596
+16%
647
+8%
685
+6%
783
+14%
1 130
+44%
1 219
+8%
1 064
-13%
1 230
+16%
1 500
+22%
1 659
+11%
1 808
+9%
1 997
+10%
2 006
+0%
2 260
+13%
2 488
+10%
2 657
+7%
2 816
+6%
3 165
+12%
3 457
+9%
3 696
+7%
3 763
+2%
3 990
+6%
2 874
-28%
1 728
-40%
2 010
+16%
2 018
+0%
Net Income
Tax Provision
(13)
(21)
(31)
(39)
(42)
(49)
(27)
(24)
(37)
(44)
(59)
(56)
(50)
(52)
(87)
(92)
(68)
(73)
(123)
(131)
(138)
(176)
(162)
(203)
(532)
(568)
(260)
(278)
(431)
(506)
(487)
(594)
(489)
(356)
(397)
(377)
Income from Continuing Operations
66
98
105
124
142
175
208
299
403
468
537
591
635
731
1 043
1 127
996
1 157
1 378
1 528
1 670
1 821
1 845
2 057
1 956
2 089
2 556
2 887
3 025
3 190
3 276
3 396
2 384
1 372
1 613
1 641
Income to Minority Interest
0
(0)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(0)
(1)
(0)
1
4
3
1
(1)
(2)
(2)
(1)
5
6
5
5
5
(18)
(25)
(8)
(8)
(1)
(17)
(15)
17
18
7
9
Net Income (Common)
66
N/A
98
+48%
104
+6%
123
+18%
141
+15%
174
+23%
207
+19%
298
+44%
402
+35%
468
+16%
537
+15%
590
+10%
636
+8%
734
+15%
1 046
+42%
1 128
+8%
996
-12%
1 155
+16%
1 376
+19%
1 527
+11%
1 675
+10%
1 827
+9%
1 850
+1%
2 062
+11%
1 961
-5%
2 070
+6%
2 530
+22%
2 878
+14%
3 017
+5%
3 189
+6%
3 259
+2%
3 381
+4%
2 401
-29%
1 390
-42%
1 620
+17%
1 651
+2%
EPS (Diluted)
0.05
N/A
0.07
+40%
0.07
N/A
0.09
+29%
0.1
+11%
0.12
+20%
0.1
-17%
0.12
+20%
0.17
+42%
0.18
+6%
0.22
+22%
0.24
+9%
0.26
+8%
0.3
+15%
0.43
+43%
0.46
+7%
0.4
-13%
0.46
+15%
0.55
+20%
0.61
+11%
0.67
+10%
0.73
+9%
0.74
+1%
0.83
+12%
0.79
-5%
0.84
+6%
1.02
+21%
1.17
+15%
1.22
+4%
1.3
+7%
1.33
+2%
1.38
+4%
0.98
-29%
0.57
-42%
0.67
+18%
0.68
+1%