Watchlist Manager

Watchlist

Price: 4.6 CNY -0.86% Market Closed

Market Cap: ¥10.3B

X	XiAn International Medical Investment Co Ltd SZSE:000516	CN
S	Shenzhen Aoni Electronic Co Ltd SZSE:301189	CN

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	8	0	0	0	14	0	0	0	25	0	0	0	29	0	0	0	31	0	0	0	32	0	0	0	37	0	0	0	44	0	0	0	69	0	0	0	68	0	0	0	54	0	0	0	51	0	0	0	45	0	0	9	41	29	33	26	16	9	6	11	60	89	125	155	154	160	169	180	191	197	199	197	191	197	214	223	219	215	196	180	173	165	0	0
Revenue	1 509 N/A	1 527 +1%	1 549 +1%	1 559 +1%	1 627 +4%	1 717 +6%	1 788 +4%	1 855 +4%	1 723 -7%	1 725 +0%	1 734 +0%	1 679 -3%	1 773 +6%	1 817 +3%	1 844 +1%	1 950 +6%	2 041 +5%	2 134 +5%	2 196 +3%	2 220 +1%	2 319 +4%	2 356 +2%	2 389 +1%	2 453 +3%	2 526 +3%	2 673 +6%	2 784 +4%	2 928 +5%	3 378 +15%	3 518 +4%	3 643 +4%	3 638 0%	3 403 -6%	3 425 +1%	3 480 +2%	3 505 +1%	3 566 +2%	3 604 +1%	3 645 +1%	3 786 +4%	3 883 +3%	3 930 +1%	3 960 +1%	3 927 -1%	3 900 -1%	3 866 -1%	3 866 +0%	3 872 +0%	3 931 +2%	3 944 +0%	3 984 +1%	4 024 +1%	4 060 +1%	4 131 +2%	3 617 -12%	2 973 -18%	2 039 -31%	1 109 -46%	872 -21%	896 +3%	991 +11%	1 046 +6%	1 188 +14%	1 391 +17%	1 607 +16%	1 964 +22%	2 273 +16%	2 583 +14%	2 921 +13%	2 594 -11%	2 683 +3%	2 786 +4%	2 711 -3%	3 465 +28%	3 853 +11%	4 141 +7%	4 618 +12%	4 732 +2%	4 829 +2%	4 880 +1%	4 815 -1%	4 640 -4%	4 429 -5%	4 205 -5%
Gross Profit
Cost of Revenue	(1 335)	(1 353)	(1 368)	(1 377)	(1 442)	(1 510)	(1 566)	(1 618)	(1 462)	(1 456)	(1 460)	(1 401)	(1 491)	(1 525)	(1 539)	(1 635)	(1 732)	(1 822)	(1 876)	(1 900)	(1 983)	(1 992)	(1 994)	(2 037)	(2 081)	(2 206)	(2 304)	(2 421)	(2 830)	(2 949)	(3 052)	(3 040)	(2 780)	(2 804)	(2 853)	(2 876)	(2 886)	(2 917)	(2 936)	(3 031)	(3 115)	(3 165)	(3 196)	(3 178)	(3 143)	(3 124)	(3 119)	(3 117)	(3 162)	(3 207)	(3 258)	(3 294)	(3 278)	(3 374)	(2 942)	(2 417)	(1 599)	(841)	(641)	(667)	(849)	(1 048)	(1 260)	(1 538)	(1 755)	(2 003)	(2 280)	(2 537)	(2 878)	(2 872)	(2 937)	(3 067)	(2 894)	(3 367)	(3 728)	(3 909)	(4 178)	(4 354)	(4 395)	(4 467)	(4 361)	(4 288)	(4 109)	(3 948)
Gross Profit	174 N/A	174 0%	180 +4%	182 +1%	184 +1%	207 +12%	222 +7%	237 +6%	261 +10%	269 +3%	273 +2%	278 +2%	282 +1%	292 +4%	305 +4%	314 +3%	309 -2%	312 +1%	319 +2%	320 +0%	336 +5%	364 +8%	395 +8%	416 +5%	446 +7%	467 +5%	480 +3%	507 +6%	548 +8%	569 +4%	591 +4%	598 +1%	623 +4%	621 0%	627 +1%	629 +0%	680 +8%	687 +1%	709 +3%	755 +7%	769 +2%	765 0%	764 0%	749 -2%	757 +1%	742 -2%	746 +1%	755 +1%	769 +2%	737 -4%	726 -1%	730 +1%	782 +7%	757 -3%	675 -11%	555 -18%	440 -21%	268 -39%	231 -14%	229 -1%	142 -38%	(2) N/A	(72) -3 026%	(148) -105%	(148) 0%	(39) +73%	(7) +83%	46 N/A	43 -7%	(279) N/A	(254) +9%	(281) -11%	(183) +35%	98 N/A	125 +27%	232 +86%	440 +89%	377 -14%	434 +15%	413 -5%	455 +10%	352 -23%	321 -9%	257 -20%
Operating Income
Operating Expenses	(99)	(92)	(95)	(91)	(93)	(108)	(127)	(139)	(149)	(156)	(166)	(171)	(164)	(175)	(177)	(173)	(185)	(190)	(181)	(183)	(189)	(223)	(240)	(256)	(265)	(273)	(275)	(301)	(322)	(356)	(372)	(379)	(417)	(395)	(404)	(399)	(438)	(423)	(420)	(431)	(420)	(396)	(408)	(414)	(456)	(455)	(461)	(458)	(471)	(431)	(421)	(420)	(501)	(475)	(470)	(414)	(340)	(342)	(328)	(395)	(429)	(585)	(603)	(590)	(458)	(468)	(532)	(625)	(714)	(683)	(690)	(665)	(711)	(681)	(699)	(695)	(769)	(690)	(664)	(644)	(657)	(580)	(576)	(569)
Selling, General & Administrative	(114)	(115)	(126)	(125)	(133)	(141)	(148)	(153)	(150)	(155)	(165)	(170)	(167)	(174)	(177)	(173)	(187)	(188)	(179)	(182)	(192)	(219)	(236)	(252)	(270)	(272)	(275)	(300)	(326)	(346)	(362)	(369)	(330)	(394)	(402)	(397)	(349)	(422)	(419)	(430)	(335)	(395)	(407)	(413)	(375)	(451)	(456)	(453)	(386)	(429)	(421)	(419)	(408)	(474)	(469)	(413)	(290)	(241)	(224)	(290)	(338)	(458)	(479)	(471)	(356)	(502)	(564)	(652)	(537)	(676)	(684)	(659)	(511)	(677)	(686)	(681)	(546)	(692)	(666)	(658)	(471)	(580)	(576)	(557)
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	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	(4)	(6)	(8)	(10)	(9)	(9)	(10)	(10)	(11)	(12)	(13)	(13)	(14)	(15)	(15)	(16)	(17)	(16)	(10)	(8)	(7)	(6)	(7)	(7)	(7)	(7)
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	(82)	0	0	0	(85)	0	0	0	(81)	0	0	0	(78)	0	0	0	(80)	0	0	0	(88)	0	0	0	(46)	0	0	0	(80)	0	0	0	(130)	0	0	0	(165)	0	0	0	(188)	0	0	0	(214)	0	0	0	(177)	0	0	0
Other Operating Expenses	15	23	31	34	40	33	21	15	2	0	0	0	3	0	0	0	3	0	0	0	2	(4)	(4)	(4)	5	0	(1)	0	4	(10)	(10)	(10)	(5)	0	0	(2)	(4)	0	(1)	0	(4)	0	(1)	(1)	(3)	(5)	(5)	(5)	(5)	(1)	(0)	(1)	(5)	(1)	(1)	(1)	(2)	(100)	(100)	(99)	(3)	(117)	(115)	(111)	38	44	42	38	1	6	8	9	3	13	3	2	1	8	8	20	(2)	5	5	(6)
Operating Income	76 N/A	82 +9%	85 +3%	91 +7%	92 +0%	99 +8%	95 -4%	98 +3%	112 +14%	113 +0%	108 -4%	108 0%	118 +10%	118 0%	128 +9%	141 +10%	125 -12%	122 -2%	139 +14%	137 -1%	147 +7%	141 -4%	155 +10%	160 +3%	180 +13%	194 +7%	205 +6%	206 +1%	226 +9%	213 -5%	220 +3%	219 0%	206 -6%	226 +9%	223 -1%	230 +3%	242 +5%	264 +9%	289 +10%	324 +12%	349 +8%	369 +6%	356 -4%	335 -6%	301 -10%	287 -5%	286 0%	297 +4%	298 +0%	306 +3%	305 0%	310 +2%	281 -9%	282 +0%	205 -27%	141 -31%	101 -28%	(74) N/A	(97) -31%	(166) -71%	(287) -73%	(588) -105%	(674) -15%	(738) -9%	(606) +18%	(507) +16%	(539) -6%	(579) -7%	(671) -16%	(961) -43%	(944) +2%	(946) 0%	(894) +5%	(583) +35%	(575) +1%	(462) +20%	(330) +29%	(313) +5%	(230) +26%	(231) 0%	(202) +12%	(228) -13%	(256) -12%	(312) -22%
Pre-Tax Income
Interest Income Expense	(9)	(14)	(14)	(16)	(15)	(17)	(13)	(16)	(25)	(23)	(13)	8	9	12	(4)	(26)	(27)	(24)	(25)	(25)	(28)	(27)	36	36	34	43	(15)	(17)	(30)	(19)	(28)	(38)	(57)	(64)	(62)	(46)	(54)	(50)	(45)	(47)	87	102	113	82	17	(17)	(5)	38	(35)	(31)	(56)	(62)	(28)	(27)	2 951	2 969	85	3 079	109	123	26	(23)	(67)	(131)	(105)	533	542	514	(235)	(198)	(226)	(239)	(247)	(212)	(218)	(102)	(254)	(182)	(185)	(241)	(142)	(115)	(77)	(107)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(1)	0	0	0	(0)	0	0	0	(2)	0	0	0	(4)	0	0	0	(1)	0	0	0	(10)	0	0	0	19	0	0	0	0	0	0	0	(0)	0	0	0	(4)	0	0	0	(2)	(0)	(1)	0	0	0	(3)	(3)	2 866	(3)	0	0	(119)	(0)	(0)	0	720	0	(0)	(0)	(2)	0	7	7	5	0	(0)	(0)	121	0	2	2	(1)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	(23)	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	0	0	0	0
Total Other Income	0	0	1	1	(1)	(1)	(1)	(2)	(1)	(1)	0	(0)	0	3	1	0	(5)	(3)	(4)	(3)	(3)	(3)	(7)	(6)	(7)	(6)	1	0	(3)	(3)	(4)	(4)	1	(9)	(9)	(33)	(5)	(28)	(27)	(2)	3	3	3	1	3	3	4	7	5	4	4	4	5	5	7	2	(3)	(5)	(10)	(6)	(5)	(2)	(3)	(3)	(1)	(6)	(7)	(12)	(12)	(13)	(9)	(4)	(4)	(8)	(9)	(14)	(4)	(5)	(4)	1	0	(4)	(4)	(2)
Pre-Tax Income	67 N/A	69 +3%	73 +5%	77 +6%	76 -1%	80 +5%	81 +2%	82 +1%	85 +4%	89 +5%	95 +6%	115 +21%	127 +10%	133 +4%	124 -6%	116 -7%	96 -17%	95 -2%	110 +16%	109 -1%	112 +3%	112 0%	185 +66%	190 +3%	206 +8%	232 +12%	190 -18%	190 0%	184 -3%	191 +4%	188 -1%	177 -6%	160 -9%	153 -5%	153 +0%	152 -1%	160 +6%	186 +16%	217 +16%	275 +27%	438 +59%	474 +8%	471 -1%	418 -11%	316 -24%	272 -14%	285 +5%	343 +20%	266 -22%	278 +5%	253 -9%	252 -1%	258 +2%	260 +0%	3 159 +1 117%	3 109 -2%	3 049 -2%	2 997 -2%	3 -100%	(49) N/A	(385) -686%	(614) -60%	(744) -21%	(873) -17%	7 N/A	20 +169%	(4) N/A	(77) -1 908%	(920) -1 089%	(1 173) -28%	(1 172) +0%	(1 182) -1%	(1 140) +4%	(803) +30%	(802) +0%	(578) +28%	(467) +19%	(500) -7%	(417) +17%	(468) -12%	(345) +26%	(347) -1%	(337) +3%	(421) -25%
Net Income
Tax Provision	(29)	(30)	(32)	(32)	(29)	(30)	(30)	(30)	(33)	(33)	(32)	(38)	(38)	(38)	(38)	(34)	(25)	(25)	(28)	(27)	(33)	(33)	(51)	(52)	(54)	(60)	(50)	(51)	(57)	(53)	(55)	(54)	(49)	(50)	(44)	(38)	(39)	(44)	(49)	(62)	(88)	(92)	(102)	(89)	(75)	(75)	(68)	(83)	(65)	(65)	(65)	(63)	(69)	(68)	(823)	(811)	(806)	(794)	(25)	(23)	(28)	(19)	(20)	(21)	28	22	23	24	74	80	82	85	(55)	(55)	(55)	(55)	(5)	(8)	(13)	(15)	(20)	(19)	(18)	(24)
Income from Continuing Operations	38	39	41	45	47	50	52	52	52	56	62	77	89	95	86	82	71	70	82	81	79	78	134	138	152	172	141	139	127	138	133	123	111	103	109	113	122	142	168	213	350	382	369	328	241	197	217	260	201	213	189	189	190	192	2 336	2 298	2 243	2 203	(22)	(72)	(413)	(633)	(764)	(894)	35	42	19	(53)	(845)	(1 093)	(1 090)	(1 097)	(1 195)	(858)	(857)	(633)	(472)	(508)	(429)	(483)	(365)	(366)	(355)	(445)
Income to Minority Interest	(8)	(8)	(9)	(9)	(8)	(9)	(8)	(8)	(8)	(9)	(9)	(9)	(10)	(10)	(11)	(13)	(12)	(12)	(13)	(5)	(3)	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	1	2	1	5	(44)	(55)	(54)	(59)	(10)	2	4	9	11	11	11	11	10	10	12	23	25	32	32	19	35	54	61	104	110	109	125	111	111	109	109
Net Income (Common)	30 N/A	31 +2%	32 +5%	36 +13%	38 +6%	41 +7%	44 +6%	45 +2%	44 -1%	47 +7%	54 +14%	68 +26%	79 +16%	84 +6%	75 -11%	69 -8%	59 -14%	58 -2%	69 +19%	77 +11%	77 +0%	79 +3%	138 +75%	137 -1%	152 +11%	172 +13%	141 -18%	139 -1%	127 -8%	138 +8%	133 -4%	123 -7%	111 -10%	103 -7%	110 +6%	114 +4%	122 +7%	142 +17%	168 +19%	213 +27%	350 +64%	382 +9%	369 -3%	328 -11%	241 -27%	197 -18%	217 +10%	260 +20%	202 -22%	214 +6%	191 -11%	190 0%	195 +2%	148 -24%	2 281 +1 440%	2 244 -2%	2 184 -3%	2 193 +0%	(19) N/A	(68) -253%	(404) -497%	(622) -54%	(753) -21%	(882) -17%	45 N/A	52 +14%	29 -43%	(41) N/A	(822) -1 898%	(1 068) -30%	(1 058) +1%	(1 064) -1%	(1 177) -11%	(823) +30%	(803) +2%	(572) +29%	(368) +36%	(399) -8%	(320) +20%	(358) -12%	(254) +29%	(256) -1%	(245) +4%	(336) -37%
EPS (Diluted)	0.02 N/A	0.02 N/A	0.02 N/A	0.02 N/A	0.03 +50%	0.02 -33%	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.05 +25%	0.05 N/A	0.04 -20%	0.04 N/A	0.04 N/A	0.03 -25%	0.04 +33%	0.04 N/A	0.04 N/A	0.04 N/A	0.07 +75%	0.07 N/A	0.09 +29%	0.09 N/A	0.08 -11%	0.08 N/A	0.07 -12%	0.08 +14%	0.07 -12%	0.07 N/A	0.06 -14%	0.06 N/A	0.07 +17%	0.07 N/A	0.07 N/A	0.09 +29%	0.1 +11%	0.12 +20%	0.2 +67%	0.21 +5%	0.2 -5%	0.18 -10%	0.13 -28%	0.11 -15%	0.12 +9%	0.14 +17%	0.1 -29%	0.1 N/A	0.09 -10%	0.09 N/A	0.1 +11%	0.08 -20%	1.13 +1 312%	1.14 +1%	1.11 -3%	1.11 N/A	-0.01 N/A	-0.03 -200%	-0.2 -567%	-0.31 -55%	-0.38 -23%	-0.45 -18%	0.02 N/A	0.02 N/A	0.03 +50%	-0.01 N/A	-0.37 -3 600%	-0.47 -27%	-0.47 N/A	-0.47 N/A	-0.52 -11%	-0.36 +31%	-0.35 +3%	-0.25 +29%	-0.16 +36%	-0.17 -6%	-0.14 +18%	-0.15 -7%	-0.11 +27%	-0.11 N/A	-0.11 N/A	-0.15 -36%

Income Statement Balance Sheet Cash Flow Statement

XiAn International Medical Investment Co Ltd
SZSE:000516

Income Statement

Earnings Waterfall
XiAn International Medical Investment Co Ltd

Income Statement
XiAn International Medical Investment Co Ltd

See Also

Company

Help

Tools

Stocks

XiAn International Medical Investment Co Ltd SZSE:000516

Income Statement

Earnings Waterfall XiAn International Medical Investment Co Ltd

Income Statement XiAn International Medical Investment Co Ltd

See Also

Company

Help

Tools

Stocks

XiAn International Medical Investment Co Ltd
SZSE:000516

Earnings Waterfall
XiAn International Medical Investment Co Ltd

Income Statement
XiAn International Medical Investment Co Ltd