Watchlist Manager

Watchlist

Price: 36.69 CNY 2.12% Market Closed

Market Cap: ¥26.5B

	Digital China Group Co Ltd SZSE:000034	CN
	Tjk Machinery Tianjin Co Ltd SZSE:300823	CN
	Securitas AB STO:SECU B	SE

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	Dec-2025
Revenue
Interest Expense	44	0	0	0	45	0	0	0	51	0	0	0	24	0	0	0	52	0	0	0	28	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	226	0	0	96	450	377	517	537	509	511	527	527	438	414	360	336	423	412	443	450	410	424	381	373	380	368	419	436	501	620	735	839	866	779	0	0	501
Revenue	370 N/A	377 +2%	373 -1%	389 +4%	430 +11%	415 -3%	398 -4%	369 -7%	371 +1%	368 -1%	373 +1%	387 +4%	381 -2%	369 -3%	338 -8%	299 -12%	280 -6%	282 +1%	309 +10%	350 +13%	339 -3%	362 +7%	359 -1%	357 -1%	402 +13%	408 +1%	442 +8%	440 0%	434 -1%	430 -1%	427 -1%	445 +4%	457 +3%	467 +2%	475 +2%	497 +5%	533 +7%	538 +1%	544 +1%	534 -2%	509 -5%	490 -4%	477 -3%	464 -3%	458 -1%	450 -2%	11 958 +2 557%	23 948 +100%	40 531 +69%	52 666 +30%	54 921 +4%	56 908 +4%	62 216 +9%	65 776 +6%	69 163 +5%	75 372 +9%	81 858 +9%	87 828 +7%	91 146 +4%	91 478 +0%	86 803 -5%	83 014 -4%	85 089 +2%	87 516 +3%	92 060 +5%	98 114 +7%	108 140 +10%	114 384 +6%	122 385 +7%	126 965 +4%	123 359 -3%	120 873 -2%	115 880 -4%	114 398 -1%	113 808 -1%	115 536 +2%	119 624 +4%	121 779 +2%	126 585 +4%	127 040 +0%	128 166 +1%	130 673 +2%	137 190 +5%	138 961 +1%	143 751 +3%
Gross Profit
Cost of Revenue	(445)	(443)	(442)	(450)	(423)	(408)	(386)	(348)	(336)	(333)	(330)	(345)	(344)	(329)	(304)	(275)	(255)	(254)	(276)	(298)	(281)	(301)	(291)	(294)	(337)	(338)	(372)	(374)	(370)	(373)	(374)	(392)	(397)	(408)	(415)	(437)	(470)	(477)	(486)	(476)	(446)	(433)	(421)	(411)	(411)	(402)	(11 283)	(22 682)	(38 448)	(50 095)	(52 306)	(54 250)	(59 255)	(62 898)	(66 154)	(72 220)	(78 570)	(84 546)	(87 835)	(88 164)	(83 291)	(79 600)	(81 713)	(84 039)	(88 444)	(94 477)	(104 282)	(110 461)	(118 317)	(122 969)	(119 314)	(116 695)	(111 473)	(110 103)	(109 580)	(111 184)	(114 789)	(116 864)	(121 339)	(121 720)	(122 971)	(125 671)	(132 268)	(134 255)	(138 907)
Gross Profit	(75) N/A	(66) +12%	(70) -6%	(62) +11%	7 N/A	5 -29%	11 +120%	21 +91%	35 +67%	35 N/A	42 +20%	39 -7%	37 -5%	37 N/A	33 -11%	23 -30%	25 +9%	27 +8%	31 +15%	51 +65%	59 +16%	61 +3%	68 +11%	62 -9%	65 +5%	69 +6%	69 N/A	66 -4%	63 -5%	58 -8%	55 -5%	54 -2%	60 +11%	60 N/A	60 N/A	61 +2%	63 +3%	61 -3%	58 -5%	58 N/A	63 +9%	56 -11%	55 -2%	52 -5%	47 -10%	48 +2%	675 +1 306%	1 266 +88%	2 083 +65%	2 571 +23%	2 615 +2%	2 658 +2%	2 961 +11%	2 878 -3%	3 009 +5%	3 152 +5%	3 288 +4%	3 283 0%	3 312 +1%	3 315 +0%	3 512 +6%	3 414 -3%	3 376 -1%	3 476 +3%	3 616 +4%	3 636 +1%	3 857 +6%	3 923 +2%	4 068 +4%	3 996 -2%	4 045 +1%	4 178 +3%	4 407 +5%	4 295 -3%	4 228 -2%	4 352 +3%	4 835 +11%	4 915 +2%	5 246 +7%	5 320 +1%	5 195 -2%	5 002 -4%	4 922 -2%	4 706 -4%	4 844 +3%
Operating Income
Operating Expenses	(228)	(222)	(110)	(104)	(146)	(144)	(136)	(133)	(120)	(117)	(125)	(130)	(207)	(223)	(215)	(208)	(161)	(164)	(169)	(175)	(63)	(64)	(71)	(82)	(54)	(57)	(54)	(46)	(59)	(58)	(56)	(53)	(59)	(60)	(58)	(59)	(40)	(39)	(42)	(41)	(65)	(68)	(69)	(67)	(69)	(66)	(476)	(900)	(1 501)	(1 777)	(1 754)	(1 752)	(2 081)	(1 958)	(1 967)	(2 024)	(2 030)	(1 947)	(2 013)	(2 018)	(2 321)	(2 111)	(2 071)	(2 184)	(2 375)	(2 264)	(2 510)	(2 539)	(2 724)	(2 561)	(2 547)	(2 487)	(2 698)	(2 519)	(2 453)	(2 499)	(2 848)	(2 659)	(2 819)	(2 826)	(3 171)	(2 935)	(3 015)	(3 097)	(3 402)
Selling, General & Administrative	(230)	(225)	(113)	(108)	(152)	(150)	(141)	(138)	(52)	(48)	(50)	(51)	(39)	(36)	(35)	(32)	(45)	(48)	(47)	(60)	(57)	(58)	(71)	(75)	(59)	(61)	(57)	(49)	(59)	(57)	(57)	(54)	(55)	(60)	(57)	(57)	(35)	(57)	(60)	(60)	(57)	(62)	(63)	(61)	(64)	(66)	(498)	(950)	(1 422)	(1 863)	(1 888)	(1 889)	(1 917)	(1 957)	(1 930)	(1 900)	(1 919)	(1 982)	(2 016)	(2 061)	(2 055)	(2 035)	(1 975)	(2 057)	(2 098)	(2 130)	(2 298)	(2 312)	(2 346)	(2 205)	(2 157)	(2 109)	(2 375)	(2 319)	(2 343)	(2 383)	(2 461)	(2 404)	(2 485)	(2 487)	(2 724)	(2 688)	(2 775)	(2 849)	(2 852)
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	(2)	0	0	0	(3)	0	0	0	(5)	0	0	0	(4)	0	0	0	0	0	0	(18)	(89)	0	0	(65)	(88)	(75)	(99)	(93)	(135)	(152)	(164)	(173)	(169)	(198)	(216)	(228)	(211)	(258)	(272)	(291)	(265)	(300)	(299)	(297)	(324)	(361)	(377)	(384)	(351)	(385)	(396)	(402)	(358)
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	(1)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(48)	0	0	0	(79)	0	0	0	(50)	0	0	0	(41)	0	0	0	(57)	0	0	0	(123)	0	0	0	(109)	0	0	0	(92)	0	0	0	(142)	0	0	0	(157)
Other Operating Expenses	2	2	2	3	7	6	5	5	(68)	(69)	(75)	(79)	(168)	(187)	(180)	(176)	(116)	(116)	(122)	(115)	(6)	(6)	0	(7)	5	5	5	5	0	0	0	0	0	0	(1)	0	0	18	18	19	0	(5)	(5)	(5)	0	2	24	52	(30)	87	134	156	5	(1)	(37)	(60)	28	108	102	136	(90)	75	68	46	(51)	62	4	(1)	(44)	(99)	(119)	(87)	51	101	189	180	29	105	42	45	46	137	155	154	(35)
Operating Income	(303) N/A	(287) +5%	(178) +38%	(164) +8%	(139) +15%	(137) +1%	(124) +9%	(112) +10%	(84) +25%	(81) +4%	(82) -1%	(88) -7%	(170) -93%	(185) -9%	(182) +2%	(185) -2%	(136) +26%	(136) N/A	(136) N/A	(124) +9%	(4) +97%	(4) N/A	(5) -25%	(21) -320%	11 N/A	11 N/A	15 +36%	20 +33%	4 -80%	0 N/A	(2) N/A	1 N/A	2 +100%	0 N/A	3 N/A	3 N/A	23 +667%	23 N/A	17 -26%	17 N/A	(2) N/A	(10) -400%	(12) -20%	(13) -8%	(22) -69%	(16) +27%	201 N/A	368 +83%	582 +58%	793 +36%	860 +8%	905 +5%	880 -3%	920 +5%	1 042 +13%	1 128 +8%	1 259 +12%	1 335 +6%	1 299 -3%	1 296 0%	1 192 -8%	1 302 +9%	1 303 +0%	1 291 -1%	1 241 -4%	1 371 +10%	1 346 -2%	1 383 +3%	1 344 -3%	1 434 +7%	1 497 +4%	1 691 +13%	1 708 +1%	1 776 +4%	1 774 0%	1 852 +4%	1 987 +7%	2 255 +13%	2 426 +8%	2 494 +3%	2 024 -19%	2 067 +2%	1 906 -8%	1 609 -16%	1 441 -10%
Pre-Tax Income
Interest Income Expense	(77)	(77)	(26)	(26)	(49)	(43)	(44)	(49)	(51)	(48)	(42)	(33)	(22)	(22)	(21)	(20)	(51)	(50)	(51)	(53)	112	111	120	126	0	4	0	0	0	0	0	0	0	0	0	0	0	1	56	58	14	64	15	16	15	12	61	(8)	(322)	(221)	(402)	(411)	(391)	(398)	(492)	(627)	(596)	(653)	(484)	(421)	(245)	(406)	(475)	(401)	(299)	(417)	(901)	(898)	(339)	(888)	(442)	(510)	(391)	(455)	(424)	(377)	(477)	(709)	(844)	(949)	(1 091)	(1 140)	(1 043)	(901)	(666)
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	(1)	0	0	0	(1)	0	0	0	50	0	0	0	0	0	0	0	200	0	(1)	(1)	0	0	(1)	(1)	(26)	2	1	1	(29)	0	2	11	(27)	12	12	3	(518)	3	4	5	2	3	2	2	1	5	6	6	(2)	2	1	0	(26)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	10	0	0	0	(1)	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	0	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	0
Total Other Income	(143)	(144)	(112)	(111)	(39)	(3)	(3)	15	16	19	26	(13)	(37)	(49)	(56)	(47)	(93)	(94)	(94)	(83)	16	16	16	500	489	490	493	12	16	13	9	4	5	5	11	12	(2)	(3)	(7)	(7)	1	33	32	32	32	0	7	32	38	39	33	12	364	366	376	377	25	18	9	10	14	11	(79)	(82)	(82)	(83)	5	15	15	10	14	2	3	3	(0)	1	1	(1)	0	9	8	(0)	(1)	(11)	4
Pre-Tax Income	(524) N/A	(508) +3%	(316) +38%	(300) +5%	(227) +24%	(183) +19%	(171) +7%	(146) +15%	(119) +18%	(112) +6%	(100) +11%	(136) -36%	(219) -61%	(256) -17%	(259) -1%	(252) +3%	(281) -12%	(279) +1%	(279) N/A	(258) +8%	124 N/A	124 N/A	131 +6%	605 +362%	499 -18%	505 +1%	509 +1%	33 -94%	20 -39%	14 -30%	7 -50%	5 -29%	5 N/A	4 -20%	13 +225%	13 N/A	19 +46%	20 +5%	65 +225%	68 +5%	63 -7%	86 +37%	34 -60%	35 +3%	25 -29%	(3) N/A	269 N/A	391 +45%	498 +27%	612 +23%	492 -20%	505 +3%	853 +69%	889 +4%	926 +4%	877 -5%	662 -25%	702 +6%	825 +18%	886 +7%	931 +5%	907 -3%	750 -17%	818 +9%	833 +2%	883 +6%	463 -48%	504 +9%	503 0%	560 +11%	1 074 +92%	1 188 +11%	1 324 +11%	1 327 +0%	1 352 +2%	1 479 +9%	1 513 +2%	1 551 +3%	1 589 +2%	1 559 -2%	940 -40%	929 -1%	862 -7%	697 -19%	753 +8%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	(3)	(3)	(3)	(3)	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	(1)	(1)	(1)	(3)	(4)	(4)	(4)	(1)	0	0	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(4)	(18)	(63)	(95)	(116)	(134)	(118)	(129)	(140)	(140)	(123)	(145)	(161)	(181)	(207)	(230)	(225)	(203)	(234)	(209)	(222)	(227)	(236)	(253)	(264)	(270)	(269)	(288)	(269)	(276)	(270)	(307)	(315)	(305)	(313)	(163)	(165)	(159)	(139)	(195)
Income from Continuing Operations	(524)	(508)	(316)	(300)	(227)	(183)	(171)	(146)	(123)	(115)	(103)	(139)	(220)	(256)	(259)	(252)	(281)	(280)	(281)	(260)	123	123	131	605	498	505	508	32	17	10	4	1	4	3	11	12	17	18	64	66	61	85	33	34	21	(7)	251	329	403	497	359	387	723	749	786	754	516	541	644	679	702	684	549	586	624	660	235	267	250	296	804	919	1 036	1 058	1 076	1 209	1 206	1 236	1 284	1 246	777	764	703	559	559
Income to Minority Interest	17	18	11	11	17	16	17	16	1	1	(1)	(3)	5	8	9	13	24	25	26	26	10	11	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	1	(1)	(3)	(4)	0	0	2	2	(4)	(2)	(2)	(1)	0	(1)	(1)	(1)	0	1	15	12	(12)	(24)	(43)	(46)	(32)	(31)	(28)	(35)	(35)	(38)	(37)	(31)	(25)	(29)	(33)	(30)	(36)
Equity Earnings Affiliates	0	0	0	0	24	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	0
Net Income (Common)	(506) N/A	(490) +3%	(305) +38%	(290) +5%	(186) +36%	(143) +23%	(130) +9%	(106) +18%	(122) -15%	(114) +7%	(104) +9%	(141) -36%	(215) -52%	(247) -15%	(248) 0%	(239) +4%	(257) -8%	(254) +1%	(255) 0%	(233) +9%	133 N/A	134 +1%	141 +5%	614 +335%	498 -19%	505 +1%	508 +1%	32 -94%	17 -47%	10 -41%	4 -60%	1 -75%	4 +300%	3 -25%	11 +267%	12 +9%	17 +42%	18 +6%	64 +256%	66 +3%	61 -8%	85 +39%	33 -61%	34 +3%	21 -38%	(7) N/A	251 N/A	329 +31%	404 +23%	495 +23%	356 -28%	383 +8%	723 +89%	749 +4%	786 +5%	754 -4%	512 -32%	537 +5%	641 +19%	678 +6%	701 +3%	683 -3%	548 -20%	584 +7%	624 +7%	660 +6%	249 -62%	278 +12%	238 -14%	272 +14%	761 +179%	873 +15%	1 004 +15%	1 026 +2%	1 048 +2%	1 174 +12%	1 172 0%	1 198 +2%	1 248 +4%	1 215 -3%	753 -38%	735 -2%	670 -9%	529 -21%	523 -1%
EPS (Diluted)	-1.63 N/A	-1.58 +3%	-0.99 +37%	-0.94 +5%	-0.6 +36%	-0.47 +22%	-0.43 +9%	-0.35 +19%	-0.39 -11%	-0.37 +5%	-0.33 +11%	-0.45 -36%	-0.69 -53%	-0.79 -14%	-0.8 -1%	-0.66 +18%	-0.72 -9%	-0.7 +3%	-0.7 N/A	-0.65 +7%	0.37 N/A	0.37 N/A	0.39 +5%	1.71 +338%	1.39 -19%	1.41 +1%	1.42 +1%	0.09 -94%	0.05 -44%	0.03 -40%	0.02 -33%	0.01 -50%	0.01 N/A	0.02 +100%	0.04 +100%	0.04 N/A	0.05 +25%	0.05 N/A	0.18 +260%	0.19 +6%	0.17 -11%	0.24 +41%	0.09 -63%	0.09 N/A	0.06 -33%	-0.01 N/A	0.55 N/A	0.5 -9%	0.67 +34%	0.75 +12%	0.56 -25%	0.6 +7%	1.11 +85%	1.15 +4%	1.21 +5%	1.16 -4%	0.78 -33%	0.83 +6%	0.99 +19%	1.04 +5%	1.07 +3%	1.04 -3%	0.83 -20%	0.89 +7%	0.95 +7%	1.01 +6%	0.37 -63%	0.41 +11%	0.37 -10%	0.41 +11%	1.17 +185%	1.35 +15%	1.56 +16%	1.55 -1%	1.61 +4%	1.79 +11%	1.76 -2%	1.83 +4%	1.78 -3%	1.79 +1%	1.13 -37%	1.1 -3%	0.98 -11%	0.77 -21%	0.76 -1%

Income Statement Balance Sheet Cash Flow Statement

Digital China Group Co Ltd
SZSE:000034

Income Statement

Earnings Waterfall
Digital China Group Co Ltd

Income Statement
Digital China Group Co Ltd

See Also

Company

Help

Tools

Stocks

Digital China Group Co Ltd SZSE:000034

Income Statement

Earnings Waterfall Digital China Group Co Ltd

Income Statement Digital China Group Co Ltd

See Also

Company

Help

Tools

Stocks

Digital China Group Co Ltd
SZSE:000034

Earnings Waterfall
Digital China Group Co Ltd

Income Statement
Digital China Group Co Ltd