Changhong Meiling Co Ltd
SZSE:000521

Watchlist Manager
Changhong Meiling Co Ltd Logo
Changhong Meiling Co Ltd
SZSE:000521
Watchlist
Price: 6.5 CNY -1.37% Market Closed
Market Cap: ¥6.7B

Income Statement

Earnings Waterfall
Changhong Meiling Co Ltd

Income Statement
Changhong Meiling Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 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
35
0
0
0
39
0
0
0
35
0
0
0
38
0
0
0
36
0
0
0
39
0
0
0
28
0
0
0
30
0
0
0
10
0
0
0
10
0
0
0
8
0
0
0
13
0
0
0
19
0
0
0
22
0
0
0
25
0
0
24
68
0
0
18
101
77
107
105
94
88
81
89
88
85
80
70
71
64
51
44
33
25
27
26
32
32
31
30
25
20
0
0
Revenue
1 262
N/A
1 266
+0%
1 306
+3%
1 400
+7%
1 384
-1%
1 422
+3%
1 411
-1%
1 481
+5%
1 439
-3%
1 516
+5%
1 685
+11%
1 887
+12%
2 022
+7%
2 140
+6%
2 511
+17%
2 760
+10%
2 903
+5%
3 173
+9%
3 356
+6%
3 690
+10%
4 052
+10%
4 273
+5%
4 602
+8%
4 635
+1%
4 814
+4%
4 533
-6%
5 236
+16%
5 853
+12%
6 324
+8%
7 038
+11%
7 507
+7%
7 979
+6%
8 227
+3%
8 489
+3%
9 126
+8%
8 771
-4%
9 004
+3%
9 085
+1%
8 842
-3%
9 112
+3%
9 307
+2%
9 397
+1%
9 946
+6%
10 267
+3%
10 539
+3%
10 767
+2%
10 932
+2%
10 814
-1%
10 765
0%
10 904
+1%
10 993
+1%
10 580
-4%
10 754
+2%
10 928
+2%
11 048
+1%
12 151
+10%
12 527
+3%
13 267
+6%
14 178
+7%
15 709
+11%
16 797
+7%
17 376
+3%
17 551
+1%
16 867
-4%
17 490
+4%
17 467
0%
17 352
-1%
17 283
0%
16 553
-4%
14 612
-12%
14 216
-3%
14 869
+5%
15 388
+3%
17 237
+12%
18 195
+6%
17 946
-1%
18 033
+0%
17 916
-1%
18 655
+4%
19 493
+4%
20 215
+4%
21 228
+5%
22 819
+7%
24 007
+5%
24 378
+2%
25 163
+3%
26 367
+5%
27 838
+6%
28 601
+3%
30 021
+5%
31 725
+6%
31 236
-2%
Gross Profit
Cost of Revenue
(988)
(988)
(1 007)
(1 092)
(1 153)
(1 197)
(1 202)
(1 272)
(1 152)
(1 212)
(1 364)
(1 546)
(1 678)
(1 792)
(2 112)
(2 329)
(2 470)
(2 718)
(2 861)
(3 157)
(3 448)
(3 569)
(3 741)
(3 690)
(3 823)
(3 446)
(4 009)
(4 358)
(4 607)
(5 161)
(5 499)
(5 943)
(6 301)
(6 603)
(7 155)
(6 928)
(7 126)
(7 149)
(6 892)
(7 055)
(7 181)
(7 244)
(7 679)
(7 923)
(8 050)
(8 285)
(8 340)
(8 287)
(8 287)
(8 451)
(8 746)
(8 554)
(8 643)
(8 859)
(8 950)
(9 869)
(10 051)
(10 815)
(11 734)
(13 010)
(13 836)
(14 410)
(14 713)
(14 055)
(14 263)
(14 364)
(14 113)
(14 029)
(13 475)
(12 200)
(11 847)
(12 448)
(12 907)
(14 481)
(15 430)
(15 754)
(15 919)
(16 043)
(16 901)
(17 231)
(17 482)
(18 397)
(19 739)
(20 784)
(21 171)
(21 905)
(23 100)
(24 696)
(25 508)
(26 869)
(28 452)
(28 058)
Gross Profit
274
N/A
279
+2%
300
+8%
308
+3%
231
-25%
225
-2%
209
-7%
209
N/A
287
+37%
304
+6%
321
+6%
340
+6%
344
+1%
348
+1%
399
+15%
431
+8%
433
+1%
455
+5%
495
+9%
534
+8%
604
+13%
704
+17%
861
+22%
945
+10%
991
+5%
1 087
+10%
1 227
+13%
1 495
+22%
1 718
+15%
1 876
+9%
2 008
+7%
2 036
+1%
1 926
-5%
1 886
-2%
1 971
+5%
1 844
-6%
1 878
+2%
1 936
+3%
1 949
+1%
2 057
+6%
2 126
+3%
2 153
+1%
2 267
+5%
2 344
+3%
2 489
+6%
2 481
0%
2 592
+4%
2 527
-3%
2 478
-2%
2 453
-1%
2 247
-8%
2 026
-10%
2 111
+4%
2 070
-2%
2 098
+1%
2 282
+9%
2 476
+9%
2 452
-1%
2 444
0%
2 699
+10%
2 961
+10%
2 967
+0%
2 838
-4%
2 812
-1%
3 228
+15%
3 103
-4%
3 239
+4%
3 254
+0%
3 078
-5%
2 413
-22%
2 369
-2%
2 421
+2%
2 481
+2%
2 756
+11%
2 765
+0%
2 192
-21%
2 114
-4%
1 873
-11%
1 753
-6%
2 263
+29%
2 733
+21%
2 831
+4%
3 080
+9%
3 223
+5%
3 207
0%
3 258
+2%
3 267
+0%
3 142
-4%
3 093
-2%
3 152
+2%
3 273
+4%
3 178
-3%
Operating Income
Operating Expenses
(236)
(242)
(264)
(272)
(379)
(368)
(344)
(340)
(235)
(249)
(263)
(282)
(297)
(308)
(365)
(401)
(386)
(441)
(474)
(508)
(561)
(653)
(811)
(890)
(904)
(1 019)
(1 154)
(1 371)
(1 579)
(1 774)
(1 916)
(1 963)
(1 928)
(1 874)
(2 005)
(1 955)
(1 941)
(2 037)
(1 949)
(2 118)
(2 070)
(2 107)
(2 194)
(2 148)
(2 305)
(2 283)
(2 385)
(2 298)
(2 321)
(2 251)
(2 064)
(1 897)
(2 098)
(2 053)
(2 142)
(2 305)
(2 455)
(2 414)
(2 408)
(2 658)
(3 041)
(3 006)
(2 892)
(2 888)
(3 189)
(3 027)
(3 167)
(3 164)
(3 033)
(2 721)
(2 628)
(2 664)
(2 689)
(2 684)
(2 702)
(2 186)
(2 224)
(2 010)
(1 919)
(2 328)
(2 581)
(2 542)
(2 598)
(2 671)
(2 515)
(2 500)
(2 473)
(2 456)
(2 364)
(2 465)
(2 574)
(2 473)
Selling, General & Administrative
(235)
(243)
(267)
(275)
(379)
(368)
(342)
(339)
(235)
(249)
(263)
(283)
(298)
(309)
(366)
(402)
(385)
(432)
(456)
(485)
(552)
(622)
(779)
(862)
(899)
(999)
(1 129)
(1 351)
(1 576)
(1 736)
(1 885)
(1 923)
(1 925)
(1 859)
(1 979)
(1 947)
(1 938)
(2 005)
(1 910)
(2 061)
(1 980)
(2 077)
(2 183)
(2 149)
(2 208)
(2 273)
(2 363)
(2 283)
(2 187)
(2 232)
(2 041)
(1 878)
(1 989)
(2 023)
(2 120)
(2 295)
(2 325)
(2 431)
(2 421)
(2 615)
(2 947)
(2 998)
(2 943)
(2 915)
(2 989)
(2 902)
(2 955)
(2 958)
(2 754)
(2 425)
(2 329)
(2 322)
(2 347)
(2 328)
(2 314)
(1 794)
(1 799)
(1 587)
(1 447)
(1 833)
(2 062)
(2 018)
(2 082)
(2 125)
(2 023)
(2 011)
(1 983)
(1 950)
(1 875)
(1 856)
(1 942)
(1 811)
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
(30)
0
0
0
(25)
0
0
0
(44)
0
0
0
(46)
0
0
0
(50)
0
0
(57)
(62)
0
0
(60)
(170)
(195)
(263)
(277)
(231)
(363)
(382)
(405)
(251)
(384)
(399)
(416)
(325)
(490)
(528)
(552)
(415)
(580)
(577)
(589)
(422)
(601)
(619)
(631)
(441)
(656)
(675)
(711)
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
0
0
0
0
0
0
0
0
(51)
0
0
0
(55)
0
0
0
(51)
0
0
0
(58)
0
0
0
(69)
0
0
0
(88)
0
0
0
(112)
0
0
0
(149)
0
0
0
(177)
0
0
0
(190)
0
0
0
(194)
0
0
0
(230)
0
0
0
(256)
0
0
0
Other Operating Expenses
(1)
1
3
4
0
(0)
(2)
(1)
0
0
0
1
0
0
0
0
(1)
(8)
(19)
(24)
(8)
(31)
(32)
(28)
(6)
(20)
(26)
(19)
(3)
(39)
(31)
(40)
(4)
(15)
(26)
(9)
(4)
(32)
(39)
(57)
(9)
(30)
(11)
1
(17)
(9)
(23)
(15)
(39)
(19)
(23)
(19)
(5)
(30)
(22)
(11)
(11)
18
14
13
56
(8)
51
87
82
71
51
72
101
68
83
63
84
28
11
24
90
67
56
57
91
55
61
42
160
113
129
125
207
47
42
49
Operating Income
38
N/A
37
-4%
35
-4%
36
+3%
(149)
N/A
(143)
+4%
(135)
+5%
(132)
+3%
52
N/A
55
+5%
58
+7%
58
0%
47
-19%
40
-14%
34
-15%
29
-14%
47
+60%
14
-70%
21
+50%
25
+18%
43
+71%
52
+20%
50
-3%
55
+10%
87
+58%
68
-21%
73
+6%
124
+71%
138
+11%
102
-26%
92
-10%
73
-21%
(2)
N/A
12
N/A
(34)
N/A
(112)
-226%
(63)
+44%
(102)
-61%
0
N/A
(62)
N/A
56
N/A
46
-17%
73
+57%
197
+171%
184
-6%
199
+8%
207
+4%
229
+11%
157
-31%
203
+29%
183
-10%
129
-29%
13
-90%
17
+31%
(44)
N/A
(23)
+48%
21
N/A
38
+81%
36
-4%
40
+11%
(80)
N/A
(39)
+51%
(54)
-38%
(76)
-40%
38
N/A
77
+102%
72
-6%
90
+25%
46
-49%
(308)
N/A
(258)
+16%
(243)
+6%
(208)
+14%
72
N/A
63
-13%
6
-91%
(111)
N/A
(137)
-24%
(165)
-21%
(66)
+60%
152
N/A
288
+89%
482
+67%
552
+14%
692
+25%
758
+10%
794
+5%
687
-14%
729
+6%
687
-6%
698
+2%
705
+1%
Pre-Tax Income
Interest Income Expense
(34)
(33)
(31)
(32)
(35)
(36)
(38)
(39)
(38)
(40)
(42)
(41)
(41)
(40)
(37)
(34)
(39)
(5)
(12)
(16)
12
(33)
(32)
(38)
(41)
(47)
(25)
98
198
288
339
242
157
77
27
37
61
73
77
72
72
55
65
75
98
83
87
83
138
101
100
83
95
77
89
120
166
192
170
152
140
115
87
89
10
(23)
(15)
(16)
43
32
47
86
145
142
163
147
203
216
216
202
124
117
105
56
122
93
124
218
106
154
147
103
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
(40)
0
0
0
(22)
0
0
0
(33)
0
0
0
(19)
0
0
0
(25)
0
0
0
(27)
0
0
0
(6)
0
0
0
0
0
0
0
(5)
0
0
0
9
(12)
(12)
(15)
(9)
(8)
(8)
(5)
1
(4)
(4)
(7)
(20)
(9)
(9)
(6)
(25)
(1)
(1)
(0)
(10)
4
8
10
8
0
0
19
(16)
1
1
0
(20)
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
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
2
0
0
0
8
0
0
0
(5)
0
0
0
(3)
0
0
(1)
0
0
0
0
(4)
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
(5)
0
0
0
(4)
0
0
0
Total Other Income
4
3
4
2
(14)
(13)
(14)
(15)
3
3
3
3
1
1
1
1
2
2
5
5
8
8
6
8
8
9
14
13
56
88
143
175
239
208
264
232
132
140
21
132
136
133
138
43
33
33
42
31
53
47
41
43
(65)
(60)
(56)
(51)
53
44
34
22
5
(16)
(13)
(13)
(15)
(17)
(19)
(18)
1
3
4
3
2
4
4
3
6
1
0
2
2
5
8
7
12
(0)
(3)
(2)
3
2
1
(3)
Pre-Tax Income
8
N/A
7
-18%
8
+21%
7
-13%
(198)
N/A
(192)
+3%
(188)
+2%
(185)
+1%
17
N/A
18
+4%
19
+8%
20
+4%
7
-65%
2
-71%
(2)
N/A
(4)
-95%
12
N/A
11
-8%
14
+30%
14
-5%
23
+68%
26
+12%
24
-7%
25
+5%
32
+27%
31
-3%
61
+97%
235
+283%
358
+52%
478
+34%
574
+20%
490
-15%
377
-23%
298
-21%
257
-14%
157
-39%
112
-29%
111
-1%
98
-12%
143
+45%
232
+63%
234
+1%
275
+18%
315
+14%
306
-3%
315
+3%
336
+7%
341
+2%
347
+2%
350
+1%
323
-8%
256
-21%
33
-87%
33
N/A
(12)
N/A
46
N/A
249
+446%
263
+6%
228
-13%
200
-13%
57
-71%
52
-9%
12
-76%
(5)
N/A
34
N/A
33
-4%
35
+8%
49
+38%
70
+44%
(282)
N/A
(216)
+23%
(159)
+26%
(86)
+46%
217
N/A
229
+6%
155
-32%
90
-42%
84
-6%
59
-30%
148
+149%
287
+94%
411
+43%
595
+45%
635
+7%
804
+27%
853
+6%
916
+7%
903
-1%
814
-10%
844
+4%
846
+0%
804
-5%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
(3)
(5)
(5)
(3)
(3)
(5)
(7)
(14)
(42)
(57)
(71)
(89)
(76)
(50)
(43)
(28)
(9)
(23)
(26)
(19)
(34)
(71)
(74)
(93)
(105)
(30)
(21)
(31)
(26)
(67)
(71)
(45)
(43)
(11)
(8)
(16)
(18)
(29)
(33)
(20)
(17)
(21)
(23)
(21)
(21)
1
3
(7)
(11)
(26)
(9)
(6)
8
7
(6)
(33)
(21)
(2)
5
45
36
(10)
(19)
(21)
(23)
(36)
(49)
(88)
(106)
(89)
(91)
(116)
(119)
Income from Continuing Operations
8
7
8
7
(198)
(192)
(188)
(185)
17
18
19
20
7
2
(2)
(4)
9
8
11
11
18
21
21
22
28
24
47
193
301
407
485
414
326
255
229
149
89
86
79
109
161
160
182
210
276
294
305
316
280
279
278
212
22
25
(27)
28
220
230
208
182
36
29
(9)
(26)
35
35
28
38
44
(291)
(222)
(151)
(79)
211
196
135
87
89
104
184
277
392
574
612
768
804
828
798
725
752
729
685
Income to Minority Interest
0
0
0
0
3
3
3
3
0
0
(1)
(1)
0
(0)
0
0
0
0
(1)
(1)
0
(1)
(0)
1
0
1
1
1
0
(1)
(1)
(2)
(1)
(1)
5
11
18
18
12
18
31
39
36
37
(2)
(11)
(8)
(8)
14
20
15
5
5
2
6
2
0
(2)
(6)
(7)
(4)
(2)
0
4
4
8
14
16
13
17
14
3
(6)
(21)
(34)
(34)
(35)
(37)
(29)
(32)
(33)
(30)
(32)
(30)
(32)
(30)
(30)
(25)
(25)
(27)
(28)
(28)
Net Income (Common)
8
N/A
7
-18%
8
+21%
7
-13%
(195)
N/A
(189)
+3%
(184)
+2%
(182)
+1%
17
N/A
17
+2%
19
+8%
20
+4%
7
-64%
2
-76%
(2)
N/A
(4)
-94%
9
N/A
8
-8%
11
+30%
10
-8%
18
+82%
20
+13%
21
+3%
23
+9%
27
+19%
25
-7%
48
+91%
193
+305%
301
+56%
406
+35%
484
+19%
412
-15%
326
-21%
253
-22%
233
-8%
159
-32%
107
-33%
103
-4%
91
-11%
127
+39%
192
+52%
198
+3%
217
+9%
246
+13%
274
+11%
283
+3%
297
+5%
308
+4%
295
-4%
299
+1%
294
-2%
218
-26%
27
-88%
27
-1%
(21)
N/A
30
N/A
220
+636%
228
+4%
202
-11%
175
-13%
32
-82%
28
-14%
(9)
N/A
(22)
-147%
39
N/A
43
+10%
42
-1%
54
+27%
56
+4%
(274)
N/A
(208)
+24%
(148)
+29%
(86)
+42%
190
N/A
162
-15%
100
-38%
52
-48%
52
0%
75
+45%
152
+102%
245
+61%
362
+48%
542
+50%
581
+7%
736
+27%
774
+5%
798
+3%
773
-3%
699
-10%
725
+4%
701
-3%
657
-6%
EPS (Diluted)
0.01
N/A
0.01
N/A
0.01
N/A
0
N/A
-0.33
N/A
-0.33
N/A
-0.32
+3%
-0.31
+3%
0.03
N/A
0.03
N/A
0.03
N/A
0.03
N/A
0.01
-67%
0
N/A
0
N/A
0
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.02
N/A
0.03
+50%
0.04
+33%
0.04
N/A
0.04
N/A
0.05
+25%
0.04
-20%
0.08
+100%
0.32
+300%
0.51
+59%
0.68
+33%
0.81
+19%
0.69
-15%
0.55
-20%
0.33
-40%
0.3
-9%
0.2
-33%
0.14
-30%
0.15
+7%
0.13
-13%
0.17
+31%
0.25
+47%
0.25
N/A
0.27
+8%
0.31
+15%
0.36
+16%
0.36
N/A
0.38
+6%
0.39
+3%
0.39
N/A
0.38
-3%
0.38
N/A
0.29
-24%
0.04
-86%
0.04
N/A
-0.03
N/A
0.03
N/A
0.27
+800%
0.21
-22%
0.19
-10%
0.18
-5%
0.03
-83%
0.03
N/A
-0.01
N/A
-0.03
-200%
0.04
N/A
0.03
-25%
0.03
N/A
0.05
+67%
0.05
N/A
-0.26
N/A
-0.19
+27%
-0.14
+26%
-0.08
+43%
0.19
N/A
0.16
-16%
0.1
-38%
0.05
-50%
0.05
N/A
0.07
+40%
0.15
+114%
0.24
+60%
0.35
+46%
0.53
+51%
0.56
+6%
0.71
+27%
0.75
+6%
0.77
+3%
0.75
-3%
0.68
-9%
0.7
+3%
0.68
-3%
0.64
-6%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett