Watchlist Manager

Watchlist

Price: 6.88 CNY -2.27%

Market Cap: ¥3.8B

D	Dare Power Dekor Home Co Ltd SZSE:000910	CN
S	Shanghai Bolex Food Technology Co Ltd SSE:603170	CN
	Sihui Fuji Electronics Technology Co Ltd SZSE:300852	CN

Income Statement

Currency: CNY

	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	Dec-2025
Revenue
Interest Expense	27	0	0	0	36	0	0	0	50	0	0	0	126	0	0	0	199	0	0	0	335	0	0	0	254	0	0	0	257	0	0	0	327	0	0	0	320	0	0	0	244	0	0	0	219	0	0	0	170	0	0	0	70	0	0	11	36	20	23	17	13	11	10	9	12	18	20	24	21	18	18	16	19	11	11	10	14	14	13	11	16	16	16	16	17	7	0	0	0
Revenue	1 593 N/A	1 620 +2%	1 666 +3%	1 725 +4%	1 838 +7%	1 929 +5%	2 063 +7%	2 253 +9%	2 392 +6%	2 489 +4%	2 929 +18%	3 400 +16%	4 219 +24%	4 702 +11%	5 095 +8%	5 612 +10%	5 806 +3%	5 910 +2%	5 949 +1%	5 938 0%	5 713 -4%	5 651 -1%	5 559 -2%	5 760 +4%	6 427 +12%	6 618 +3%	6 969 +5%	7 024 +1%	6 921 -1%	6 928 +0%	6 967 +1%	6 911 -1%	7 313 +6%	7 591 +4%	7 979 +5%	8 397 +5%	8 313 -1%	8 267 -1%	8 175 -1%	8 171 0%	8 190 +0%	8 279 +1%	8 417 +2%	8 503 +1%	8 440 -1%	8 499 +1%	8 325 -2%	8 192 -2%	7 677 -6%	7 186 -6%	6 771 -6%	6 196 -8%	6 531 +5%	6 681 +2%	6 761 +1%	7 038 +4%	7 048 +0%	7 188 +2%	7 257 +1%	7 330 +1%	7 261 -1%	7 276 +0%	7 184 -1%	7 265 +1%	7 298 +0%	6 640 -9%	6 755 +2%	6 841 +1%	7 264 +6%	7 919 +9%	8 287 +5%	8 744 +6%	8 751 +0%	8 664 -1%	8 515 -2%	7 896 -7%	7 363 -7%	7 062 -4%	6 710 -5%	6 540 -3%	6 532 0%	6 438 -1%	6 234 -3%	5 846 -6%	5 350 -8%	5 209 -3%	5 068 -3%	4 982 -2%	4 575 -8%
Gross Profit
Cost of Revenue	(1 284)	(1 309)	(1 326)	(1 351)	(1 438)	(1 520)	(1 611)	(1 772)	(1 902)	(1 970)	(2 353)	(2 718)	(3 364)	(3 725)	(3 986)	(4 414)	(4 567)	(4 648)	(4 662)	(4 657)	(4 398)	(4 355)	(4 257)	(4 348)	(4 918)	(5 037)	(5 332)	(5 344)	(5 217)	(5 211)	(5 208)	(5 189)	(5 579)	(5 846)	(6 222)	(6 559)	(6 340)	(6 351)	(6 217)	(6 207)	(6 171)	(6 237)	(6 369)	(6 392)	(6 290)	(6 326)	(6 143)	(6 001)	(5 506)	(5 116)	(4 722)	(4 185)	(4 394)	(4 508)	(4 545)	(4 710)	(4 596)	(4 766)	(4 779)	(4 825)	(4 676)	(4 732)	(4 672)	(4 704)	(4 698)	(4 339)	(4 382)	(4 416)	(5 175)	(5 717)	(6 136)	(6 799)	(6 519)	(6 594)	(6 563)	(6 080)	(5 618)	(5 423)	(5 110)	(4 938)	(4 872)	(4 832)	(4 701)	(4 419)	(4 028)	(3 992)	(3 847)	(3 804)	(3 394)
Gross Profit	309 N/A	311 +1%	340 +9%	374 +10%	401 +7%	409 +2%	453 +11%	481 +6%	491 +2%	519 +6%	577 +11%	682 +18%	855 +25%	978 +14%	1 110 +14%	1 198 +8%	1 239 +3%	1 263 +2%	1 287 +2%	1 282 0%	1 314 +3%	1 296 -1%	1 302 +0%	1 412 +8%	1 509 +7%	1 581 +5%	1 636 +4%	1 680 +3%	1 703 +1%	1 717 +1%	1 759 +2%	1 722 -2%	1 734 +1%	1 745 +1%	1 757 +1%	1 838 +5%	1 973 +7%	1 916 -3%	1 959 +2%	1 964 +0%	2 018 +3%	2 041 +1%	2 048 +0%	2 111 +3%	2 150 +2%	2 173 +1%	2 182 +0%	2 191 +0%	2 171 -1%	2 070 -5%	2 048 -1%	2 010 -2%	2 138 +6%	2 173 +2%	2 216 +2%	2 328 +5%	2 453 +5%	2 422 -1%	2 478 +2%	2 504 +1%	2 585 +3%	2 545 -2%	2 512 -1%	2 561 +2%	2 600 +1%	2 301 -11%	2 373 +3%	2 425 +2%	2 089 -14%	2 202 +5%	2 151 -2%	1 946 -10%	2 231 +15%	2 069 -7%	1 952 -6%	1 816 -7%	1 745 -4%	1 639 -6%	1 600 -2%	1 601 +0%	1 660 +4%	1 607 -3%	1 533 -5%	1 426 -7%	1 322 -7%	1 217 -8%	1 221 +0%	1 177 -4%	1 181 +0%
Operating Income
Operating Expenses	(155)	(153)	(173)	(201)	(229)	(228)	(282)	(311)	(313)	(334)	(343)	(392)	(499)	(567)	(677)	(716)	(792)	(790)	(749)	(795)	(826)	(836)	(887)	(944)	(1 070)	(1 101)	(1 179)	(1 249)	(1 287)	(1 329)	(1 336)	(1 307)	(1 319)	(1 335)	(1 365)	(1 429)	(1 541)	(1 483)	(1 516)	(1 532)	(1 591)	(1 596)	(1 605)	(1 646)	(1 705)	(1 707)	(1 732)	(1 741)	(1 752)	(1 677)	(1 637)	(1 524)	(1 525)	(1 573)	(1 584)	(1 607)	(1 566)	(1 500)	(1 534)	(1 548)	(1 702)	(1 647)	(1 622)	(1 674)	(1 750)	(1 583)	(1 575)	(1 595)	(1 297)	(1 260)	(1 182)	(1 090)	(1 467)	(1 398)	(1 372)	(1 338)	(1 369)	(1 254)	(1 269)	(1 251)	(1 289)	(1 232)	(1 198)	(1 156)	(1 203)	(1 132)	(1 132)	(1 136)	(1 201)
Selling, General & Administrative	(161)	(159)	(182)	(210)	(244)	(246)	(301)	(333)	(326)	(344)	(351)	(395)	(497)	(563)	(670)	(710)	(760)	(768)	(723)	(768)	(804)	(825)	(878)	(934)	(1 042)	(1 081)	(1 167)	(1 238)	(1 240)	(1 291)	(1 291)	(1 262)	(1 271)	(1 291)	(1 322)	(1 383)	(1 432)	(1 470)	(1 506)	(1 521)	(1 502)	(1 570)	(1 577)	(1 617)	(1 616)	(1 661)	(1 683)	(1 686)	(1 645)	(1 602)	(1 556)	(1 443)	(1 377)	(1 468)	(1 496)	(1 525)	(1 580)	(1 563)	(1 602)	(1 619)	(1 563)	(1 606)	(1 530)	(1 566)	(1 593)	(1 512)	(1 532)	(1 555)	(1 158)	(1 193)	(1 120)	(1 014)	(1 291)	(1 313)	(1 287)	(1 257)	(1 212)	(1 183)	(1 177)	(1 174)	(1 180)	(1 190)	(1 168)	(1 136)	(1 086)	(1 137)	(1 137)	(1 139)	(1 137)
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	(21)	0	0	0	(57)	(144)	(136)	(184)	(181)	(145)	(141)	(127)	(132)	(131)	(149)	(153)	(151)	(150)	(158)	(159)	(152)	(123)	(128)	(126)	(134)	(121)	(125)	(119)	(108)	(95)	(94)	(90)	(78)	(67)
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	(81)	0	0	0	(78)	0	0	0	(82)	0	0	0	(99)	0	0	0	(139)	0	0	0	(96)	0	0	0	(90)	0	0	0	(83)	0	0	0	(84)	0	0	0	(93)	0	0	0	(66)	0	0	0	(76)	0	0	0	(94)	0	0	0	(84)
Other Operating Expenses	6	7	8	8	15	18	19	22	13	11	8	3	(2)	(4)	(6)	(6)	(32)	(22)	(26)	(27)	(22)	(11)	(9)	(10)	(29)	(20)	(12)	(10)	(47)	(38)	(45)	(45)	(49)	(43)	(43)	(46)	(28)	(13)	(10)	(10)	(11)	(26)	(28)	(29)	(7)	(47)	(48)	(55)	(8)	(75)	(81)	(81)	(8)	(105)	(88)	(61)	111	63	68	128	95	94	92	74	71	69	84	91	76	82	91	74	67	72	74	71	32	58	34	57	89	82	89	88	73	99	95	80	88
Operating Income	154 N/A	159 +3%	167 +5%	172 +3%	172 0%	181 +5%	171 -6%	170 0%	177 +4%	185 +4%	234 +26%	291 +24%	356 +22%	411 +15%	433 +6%	482 +11%	447 -7%	473 +6%	538 +14%	486 -10%	488 +0%	461 -6%	415 -10%	468 +13%	439 -6%	480 +9%	457 -5%	431 -6%	416 -3%	388 -7%	423 +9%	415 -2%	415 0%	410 -1%	392 -4%	409 +4%	432 +6%	432 +0%	443 +3%	433 -2%	428 -1%	446 +4%	443 -1%	466 +5%	445 -4%	466 +5%	451 -3%	450 0%	419 -7%	393 -6%	412 +5%	487 +18%	613 +26%	600 -2%	632 +5%	721 +14%	887 +23%	922 +4%	944 +2%	957 +1%	883 -8%	898 +2%	890 -1%	888 0%	849 -4%	719 -15%	799 +11%	830 +4%	792 -5%	943 +19%	969 +3%	855 -12%	765 -11%	671 -12%	580 -14%	478 -18%	376 -21%	385 +3%	331 -14%	351 +6%	371 +6%	374 +1%	335 -10%	270 -19%	119 -56%	86 -28%	90 +5%	41 -54%	(20) N/A
Pre-Tax Income
Interest Income Expense	(24)	(25)	(26)	(30)	(34)	(39)	(38)	(39)	(50)	(53)	(66)	(92)	(135)	(160)	(176)	(216)	(212)	(239)	(276)	(242)	(269)	(259)	(247)	(279)	(219)	(246)	(243)	(235)	(230)	(240)	(263)	(260)	(336)	(361)	(360)	(371)	(321)	(324)	(327)	(319)	(289)	(269)	(260)	(257)	(238)	(234)	(204)	(157)	(117)	(88)	(56)	(51)	(28)	(34)	(32)	(33)	(33)	(44)	(28)	(12)	17	6	8	13	27	1	(3)	(30)	(46)	(58)	(49)	(37)	(18)	(21)	(6)	22	55	27	39	38	38	40	14	(8)	40	35	43	47	31
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	0	0	0	0	0	0	0	0	11	0	0	0	(4)	0	0	0	15	0	0	0	(56)	(2)	(2)	(4)	1	0	(2)	(1)	2	3	5	5	(18)	0	0	(0)	(3)	0	(1)	(1)	16	4	45	45	68	62	23	20	(8)	(3)	(3)	1	12	12	8	7	(3)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	1	0	0	0	(1)	0	0	0	(3)	0	0	0	(0)	0	0	0	(3)	0	0	0	(9)	0	0	0	(6)	0	0	6	28	28	26	20	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)	(0)	(1)	(2)	(3)	(3)	(3)	(1)	(5)	(8)	(9)	43	50	55	77	111	112	125	130	121	134	123	103	117	110	140	207	198	236	229	178	172	181	163	175	193	177	178	187	168	144	159	133	144	125	129	133	141	135	107	112	159	141	140	113	(1)	(3)	(5)	(5)	1	1	1	1	(4)	(7)	(8)	(6)	4	6	4	4	(14)	(16)	(11)	(3)	5	5	3	(6)	10	9	8	9	1	0	1	(1)	3
Pre-Tax Income	130 N/A	133 +2%	141 +6%	142 +0%	136 -4%	140 +3%	131 -7%	130 -1%	126 -2%	127 +0%	159 +26%	190 +19%	264 +39%	300 +14%	312 +4%	343 +10%	346 +1%	346 +0%	388 +12%	374 -4%	341 -9%	336 -2%	291 -13%	293 +0%	336 +15%	345 +3%	354 +3%	403 +14%	381 -5%	384 +1%	389 +1%	333 -14%	250 -25%	230 -8%	195 -15%	214 +9%	301 +41%	286 -5%	295 +3%	300 +2%	309 +3%	321 +4%	342 +7%	342 0%	341 0%	357 +5%	376 +5%	432 +15%	486 +13%	468 -4%	488 +4%	569 +16%	688 +21%	706 +3%	738 +5%	798 +8%	854 +7%	875 +3%	909 +4%	938 +3%	902 -4%	907 +1%	904 0%	907 +0%	855 -6%	713 -17%	787 +10%	793 +1%	747 -6%	891 +19%	923 +4%	822 -11%	747 -9%	639 -15%	608 -5%	541 -11%	503 -7%	480 -5%	396 -17%	402 +2%	411 +2%	420 +2%	353 -16%	273 -23%	173 -37%	132 -23%	141 +6%	94 -34%	10 -89%
Net Income
Tax Provision	(53)	(54)	(58)	(55)	(38)	(39)	(31)	(28)	(36)	(34)	(34)	(29)	(48)	(46)	(41)	(53)	(31)	(32)	(50)	(47)	(24)	(26)	(20)	(31)	(61)	(67)	(70)	(63)	(54)	(52)	(58)	(51)	(35)	(33)	(22)	(31)	(57)	(54)	(51)	(59)	(49)	(51)	(58)	(54)	(67)	(73)	(78)	(84)	(95)	(93)	(106)	(116)	(154)	(162)	(164)	(167)	(116)	(118)	(125)	(130)	(137)	(142)	(136)	(135)	(118)	(99)	(99)	(103)	(112)	(124)	(135)	(128)	(131)	(119)	(109)	(87)	(75)	(72)	(56)	(55)	(69)	(70)	(55)	(52)	(38)	(37)	(44)	(31)	(17)
Income from Continuing Operations	77	79	83	87	98	101	99	101	90	93	125	161	216	255	271	290	314	314	338	327	317	310	272	262	275	277	284	339	327	332	331	282	216	197	174	182	243	232	244	241	261	269	284	288	274	284	298	348	391	375	383	453	534	544	574	631	737	758	784	808	765	765	767	771	737	613	688	690	635	767	787	694	616	519	499	453	428	408	340	347	342	350	298	220	135	95	97	63	(7)
Income to Minority Interest	(10)	(10)	(15)	(19)	(38)	(41)	(38)	(38)	(38)	(41)	(56)	(67)	(68)	(80)	(82)	(83)	(99)	(98)	(114)	(114)	(116)	(113)	(83)	(69)	(70)	(67)	(70)	(110)	(138)	(138)	(152)	(120)	(76)	(77)	(71)	(103)	(119)	(115)	(128)	(123)	(130)	(137)	(139)	(136)	(110)	(118)	(111)	(111)	(73)	(51)	(32)	(8)	7	9	3	(8)	(78)	(82)	(85)	(70)	(40)	(35)	(25)	(21)	(17)	(12)	(7)	(10)	(9)	(15)	(19)	(16)	(21)	(17)	(14)	(14)	(7)	(9)	(9)	(6)	(10)	(10)	(4)	2	4	10	14	16	20
Net Income (Common)	68 N/A	69 +2%	68 -1%	67 -2%	60 -10%	60 N/A	62 +2%	63 +3%	52 -18%	53 +2%	70 +32%	94 +35%	149 +58%	174 +17%	190 +9%	207 +9%	216 +4%	216 +0%	224 +3%	213 -5%	200 -6%	198 -1%	189 -4%	193 +2%	206 +6%	210 +2%	215 +2%	230 +7%	189 -18%	194 +3%	179 -8%	162 -10%	140 -13%	120 -14%	102 -15%	80 -22%	124 +55%	117 -6%	116 -1%	118 +2%	130 +11%	133 +2%	145 +9%	151 +4%	164 +8%	167 +2%	186 +12%	237 +27%	318 +34%	323 +2%	351 +8%	445 +27%	541 +22%	553 +2%	577 +5%	622 +8%	659 +6%	676 +3%	699 +3%	738 +6%	725 -2%	730 +1%	742 +2%	751 +1%	720 -4%	601 -16%	681 +13%	680 0%	626 -8%	752 +20%	769 +2%	677 -12%	595 -12%	502 -16%	485 -3%	439 -9%	420 -4%	399 -5%	331 -17%	341 +3%	333 -2%	341 +2%	294 -14%	223 -24%	139 -38%	105 -24%	111 +6%	78 -30%	13 -83%
EPS (Diluted)	0.15 N/A	0.16 +7%	0.16 N/A	0.16 N/A	0.13 -19%	0.14 +8%	0.14 N/A	0.14 N/A	0.11 -21%	0.12 +9%	0.15 +25%	0.2 +33%	0.32 +60%	0.36 +12%	0.39 +8%	0.39 N/A	0.42 +8%	0.41 -2%	0.42 +2%	0.4 -5%	0.38 -5%	0.38 N/A	0.36 -5%	0.36 N/A	0.39 +8%	0.39 N/A	0.4 +3%	0.43 +7%	0.36 -16%	0.37 +3%	0.35 -5%	0.32 -9%	0.27 -16%	0.24 -11%	0.2 -17%	0.16 -20%	0.23 +44%	0.23 N/A	0.23 N/A	0.23 N/A	0.25 +9%	0.25 N/A	0.27 +8%	0.28 +4%	0.31 +11%	0.32 +3%	0.36 +12%	0.46 +28%	0.6 +30%	0.62 +3%	0.67 +8%	0.85 +27%	1.03 +21%	1.06 +3%	1.11 +5%	1.19 +7%	1.25 +5%	1.28 +2%	1.32 +3%	1.33 +1%	1.37 +3%	1.38 +1%	1.28 -7%	1.35 +5%	1.3 -4%	1.07 -18%	1.23 +15%	1.23 N/A	1.14 -7%	1.37 +20%	1.4 +2%	1.24 -11%	1.09 -12%	0.92 -16%	0.89 -3%	0.8 -10%	0.77 -4%	0.73 -5%	0.6 -18%	0.62 +3%	0.61 -2%	0.62 +2%	0.54 -13%	0.41 -24%	0.25 -39%	0.19 -24%	0.2 +5%	0.14 -30%	0.02 -86%

Income Statement Balance Sheet Cash Flow Statement

Dare Power Dekor Home Co Ltd
SZSE:000910

Income Statement

Earnings Waterfall
Dare Power Dekor Home Co Ltd

Income Statement
Dare Power Dekor Home Co Ltd

See Also

Company

Help

Tools

Stocks

Dare Power Dekor Home Co Ltd SZSE:000910

Income Statement

Earnings Waterfall Dare Power Dekor Home Co Ltd

Income Statement Dare Power Dekor Home Co Ltd

See Also

Company

Help

Tools

Stocks

Dare Power Dekor Home Co Ltd
SZSE:000910

Earnings Waterfall
Dare Power Dekor Home Co Ltd

Income Statement
Dare Power Dekor Home Co Ltd