Watchlist Manager

Watchlist

Price: 9.03 CNY -2.8% Market Closed

Market Cap: ¥8.7B

S	Shanxi Blue Flame Holding Co Ltd SZSE:000968	CN
G	Gezinomi Seyahat Turizm Ticaret AS IST:GZNMI.E	TR
C	CULT Food Science Corp CNSX:CULT	CA
W	Wuxi Honghui New Materials Technology Co Ltd SZSE:002802	CN
	Bharti Airtel Ltd NSE:BHARTIARTL	IN
	Weihai Guangtai Airport Equipment Co Ltd SZSE:002111	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	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	34	0	0	0	25	0	0	0	25	0	0	0	34	0	0	0	42	0	0	0	26	0	0	0	20	0	0	0	28	0	0	0	56	0	0	0	59	0	0	0	174	0	0	0	292	0	0	0	265	0	0	0	150	0	0	41	160	0	0	74	140	100	130	125	126	121	118	113	107	106	107	110	114	117	119	119	114	117	100	154	114	145	134	129	123	0	0
Revenue	1 137 N/A	1 299 +14%	1 342 +3%	1 385 +3%	1 705 +23%	1 937 +14%	2 258 +17%	2 428 +8%	2 465 +2%	2 380 -3%	2 463 +3%	2 667 +8%	2 687 +1%	2 912 +8%	2 956 +1%	3 141 +6%	3 426 +9%	3 674 +7%	4 321 +18%	4 907 +14%	4 735 -3%	4 546 -4%	3 886 -15%	3 188 -18%	3 248 +2%	3 235 0%	3 473 +7%	3 530 +2%	3 523 0%	3 463 -2%	3 299 -5%	3 474 +5%	3 779 +9%	4 033 +7%	4 095 +2%	3 812 -7%	3 312 -13%	2 910 -12%	2 494 -14%	2 192 -12%	2 086 -5%	1 954 -6%	1 902 -3%	1 869 -2%	1 724 -8%	1 736 +1%	1 765 +2%	1 864 +6%	1 533 -18%	1 342 -12%	1 200 -11%	998 -17%	1 251 +25%	1 364 +9%	1 464 +7%	1 500 +2%	1 904 +27%	1 887 -1%	2 103 +11%	2 174 +3%	2 333 +7%	2 394 +3%	2 316 -3%	2 381 +3%	1 887 -21%	1 852 -2%	1 609 -13%	1 433 -11%	1 441 +1%	1 502 +4%	1 615 +8%	1 823 +13%	1 978 +8%	2 064 +4%	2 223 +8%	2 423 +9%	2 502 +3%	2 554 +2%	1 808 -29%	2 381 +32%	1 765 -26%	2 354 +33%	2 416 +3%	2 266 -6%	2 260 0%	2 218 -2%	2 080 -6%
Gross Profit
Cost of Revenue	(845)	(948)	(947)	(941)	(1 232)	(1 453)	(1 724)	(1 934)	(1 936)	(1 923)	(2 011)	(2 115)	(2 118)	(2 224)	(2 182)	(2 303)	(2 479)	(2 607)	(2 931)	(3 159)	(3 045)	(2 963)	(2 671)	(2 319)	(2 261)	(2 266)	(2 413)	(2 496)	(2 565)	(2 556)	(2 440)	(2 525)	(2 836)	(3 036)	(3 237)	(3 240)	(2 801)	(2 496)	(2 087)	(1 842)	(1 974)	(1 857)	(1 962)	(1 967)	(2 095)	(2 089)	(2 263)	(2 588)	(1 093)	(789)	(385)	148	(940)	(1 012)	(1 001)	(978)	(1 264)	(1 250)	(1 360)	(1 403)	(1 449)	(1 520)	(1 469)	(1 463)	(1 109)	(1 084)	(1 061)	(1 069)	(1 059)	(1 109)	(1 142)	(1 213)	(1 301)	(1 360)	(1 462)	(1 627)	(1 585)	(1 605)	(1 035)	(1 555)	(1 122)	(1 529)	(1 655)	(1 500)	(1 584)	(1 581)	(1 439)
Gross Profit	292 N/A	351 +20%	394 +12%	445 +13%	473 +6%	484 +2%	534 +10%	494 -8%	529 +7%	457 -14%	452 -1%	552 +22%	570 +3%	689 +21%	774 +12%	838 +8%	947 +13%	1 067 +13%	1 389 +30%	1 749 +26%	1 690 -3%	1 583 -6%	1 214 -23%	869 -28%	987 +14%	969 -2%	1 060 +9%	1 035 -2%	959 -7%	907 -5%	859 -5%	949 +10%	944 -1%	997 +6%	859 -14%	572 -33%	512 -11%	414 -19%	407 -2%	350 -14%	112 -68%	97 -14%	(60) N/A	(98) -63%	(371) -277%	(353) +5%	(498) -41%	(724) -46%	440 N/A	553 +26%	815 +47%	1 145 +41%	311 -73%	352 +13%	464 +32%	522 +13%	639 +22%	637 0%	743 +17%	772 +4%	884 +15%	874 -1%	848 -3%	918 +8%	778 -15%	768 -1%	549 -29%	364 -34%	382 +5%	394 +3%	473 +20%	610 +29%	676 +11%	704 +4%	762 +8%	797 +5%	916 +15%	948 +3%	773 -19%	826 +7%	644 -22%	825 +28%	762 -8%	766 +1%	676 -12%	638 -6%	640 +0%
Operating Income
Operating Expenses	(157)	(162)	(174)	(174)	(182)	(191)	(212)	(226)	(231)	(246)	(246)	(286)	(300)	(334)	(405)	(433)	(453)	(523)	(601)	(616)	(853)	(804)	(697)	(640)	(407)	(367)	(398)	(452)	(461)	(451)	(451)	(467)	(450)	(490)	(515)	(559)	(690)	(730)	(695)	(582)	(777)	(782)	(804)	(844)	(485)	(637)	(664)	(641)	(302)	(223)	(132)	(77)	(331)	(320)	(97)	(48)	114	222	106	163	67	94	113	69	4	(14)	57	14	(168)	(176)	(318)	(376)	(177)	(13)	(25)	21	(157)	(218)	(203)	(74)	(110)	(188)	(146)	(170)	(57)	(40)	(93)
Selling, General & Administrative	(176)	(182)	(192)	(189)	(188)	(194)	(213)	(227)	(238)	(253)	(254)	(293)	(269)	(305)	(337)	(365)	(368)	(439)	(550)	(566)	(631)	(578)	(491)	(434)	(424)	(384)	(398)	(451)	(455)	(447)	(444)	(460)	(441)	(482)	(503)	(548)	(652)	(711)	(678)	(564)	(719)	(645)	(649)	(688)	(411)	(479)	(437)	(415)	(209)	(203)	(197)	(153)	(235)	(303)	(233)	(233)	(173)	(139)	(172)	(160)	(178)	(187)	(181)	(184)	(192)	(180)	(184)	(185)	(186)	(196)	(207)	(203)	(177)	(180)	(164)	(173)	(341)	(365)	(331)	(215)	(188)	(233)	(248)	(238)	(230)	(258)	(247)
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	(1)	0	0	0	(0)	0	0	0	0	0	0	0	(48)	0	0	0	(52)	0	0	0	(60)	0	0	(65)	(58)	(44)	(50)	(61)	(36)	(51)	(52)	(40)	(52)	(62)	(58)	(93)	(73)	(96)	(120)	(97)	(69)	(95)	(82)	(81)	(75)	(101)	(104)	(78)	(94)	(88)	(83)
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	(37)	0	0	0	(56)	0	0	0	(63)	0	0	0	(31)	0	0	0	(34)	0	0	0	(5)	0	0	0	(9)	0	0	0	(24)	0	0	0	(20)	0	0	0	(27)	0	0	0	(36)	0	0	(35)	0	0	0	(30)	0	0	0
Other Operating Expenses	19	20	19	15	6	3	1	1	7	8	8	7	(31)	(29)	(68)	(68)	(85)	(84)	(51)	(51)	(222)	(226)	(206)	(206)	17	17	0	0	(6)	(4)	(7)	(7)	(8)	(8)	(11)	(12)	(1)	(19)	(17)	(17)	(1)	(137)	(156)	(156)	(11)	(158)	(228)	(227)	(13)	(20)	65	75	(10)	(17)	136	185	351	361	278	388	312	325	343	313	256	218	292	239	91	81	(53)	(80)	100	264	260	291	289	242	210	257	153	147	206	176	267	306	237
Operating Income	136 N/A	189 +39%	221 +17%	270 +22%	291 +8%	293 +1%	323 +10%	268 -17%	298 +11%	212 -29%	206 -3%	266 +29%	270 +2%	355 +32%	369 +4%	404 +10%	495 +22%	544 +10%	788 +45%	1 132 +44%	838 -26%	779 -7%	518 -34%	229 -56%	580 +153%	602 +4%	661 +10%	583 -12%	498 -15%	456 -8%	409 -10%	482 +18%	494 +3%	508 +3%	344 -32%	13 -96%	(178) N/A	(316) -77%	(289) +9%	(232) +20%	(665) -187%	(685) -3%	(864) -26%	(942) -9%	(856) +9%	(990) -16%	(1 162) -17%	(1 365) -18%	139 N/A	330 +139%	683 +107%	1 068 +56%	(20) N/A	32 N/A	367 +1 046%	475 +29%	753 +59%	859 +14%	848 -1%	935 +10%	952 +2%	968 +2%	961 -1%	987 +3%	782 -21%	754 -4%	605 -20%	379 -37%	214 -44%	217 +2%	155 -29%	235 +51%	500 +113%	691 +38%	737 +7%	817 +11%	759 -7%	730 -4%	570 -22%	752 +32%	533 -29%	637 +19%	616 -3%	596 -3%	619 +4%	598 -3%	548 -8%
Pre-Tax Income
Interest Income Expense	(21)	(23)	(24)	(21)	(41)	(23)	(43)	(43)	(24)	(21)	(24)	(28)	(30)	(40)	(39)	(42)	(36)	(30)	(11)	(7)	0	4	(14)	(4)	(17)	(18)	(18)	(22)	(25)	(37)	(48)	(58)	(50)	(51)	(35)	(31)	(56)	(77)	(123)	(159)	(171)	(190)	(211)	(248)	(282)	(368)	(468)	(513)	(251)	(166)	(49)	41	(149)	(163)	(154)	(158)	(157)	(155)	(151)	(143)	(131)	(136)	(132)	(130)	(120)	(124)	(119)	(108)	(91)	(95)	(89)	(91)	(90)	(93)	(94)	(92)	(67)	(70)	(59)	(123)	(93)	(118)	(113)	(115)	(112)	(113)	(108)
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	(27)	0	0	0	0	0	0	0	(5)	0	0	0	(2)	0	0	0	2	0	0	0	(3)	0	0	0	(3)	0	0	0	(1)	0	0	0	(9)	0	0	0	(0)	0	0	(0)	0	(0)	0	0	0	(0)	(1)
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	1	0	0	0	0	0	0	0	0	0	0	0	27	0	0	0	(0)	0	0	0	350	0	0	0	(4)	0	0	(5)	(4)	0	0	(4)	0	0	0	2	0	0	0	0	0	0	0	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	(19)	(21)	(20)	(24)	(23)	(42)	(24)	(20)	(14)	(12)	(12)	(10)	(10)	(10)	(10)	(12)	(17)	(16)	(24)	(23)	(18)	(18)	(13)	(15)	(14)	(13)	(12)	(12)	(24)	(24)	(23)	(26)	(15)	9	8	11	19	18	17	22	568	919	918	915	(13)	(14)	(49)	(42)	378	403	634	741	608	642	391	290	(2)	(65)	(5)	(7)	(0)	(4)	(4)	(3)	1	(1)	(0)	37	36	35	34	(3)	(1)	(2)	(3)	(3)	(3)	(2)	(1)	0	(2)	(5)	(6)	(6)	(4)	(1)	(1)
Pre-Tax Income	96 N/A	145 +52%	177 +22%	225 +27%	226 +0%	228 +1%	256 +12%	204 -20%	260 +27%	177 -32%	169 -5%	228 +35%	230 +1%	305 +33%	320 +5%	350 +10%	442 +26%	498 +13%	754 +51%	1 102 +46%	820 -26%	765 -7%	491 -36%	210 -57%	549 +161%	572 +4%	632 +11%	549 -13%	449 -18%	395 -12%	338 -15%	398 +18%	456 +15%	466 +2%	317 -32%	(7) N/A	(215) -3 065%	(375) -74%	(394) -5%	(368) +7%	55 N/A	44 -20%	(157) N/A	(275) -75%	(1 154) -320%	(1 372) -19%	(1 678) -22%	(1 925) -15%	256 N/A	567 +121%	1 267 +123%	1 846 +46%	438 -76%	511 +17%	604 +18%	608 +1%	597 -2%	640 +7%	694 +9%	785 +13%	818 +4%	829 +1%	824 -1%	855 +4%	659 -23%	628 -5%	486 -23%	307 -37%	158 -49%	158 0%	101 -36%	141 +41%	400 +183%	597 +49%	640 +7%	723 +13%	689 -5%	658 -4%	509 -23%	630 +24%	439 -30%	513 +17%	497 -3%	476 -4%	502 +6%	484 -4%	438 -10%
Net Income
Tax Provision	(25)	(37)	(46)	(53)	(62)	(59)	(65)	(59)	(70)	(67)	(68)	(87)	(64)	(74)	(82)	(88)	(107)	(109)	(168)	(238)	(166)	(167)	(108)	(73)	(127)	(132)	(139)	(113)	(133)	(118)	(109)	(138)	(151)	(166)	(155)	(98)	(96)	(71)	(67)	(53)	(51)	(45)	(35)	(34)	28	32	37	37	(60)	(63)	(82)	(101)	(58)	(72)	(91)	(100)	(122)	(130)	(134)	(139)	(150)	(150)	(152)	(154)	(122)	(118)	(102)	(72)	(59)	(61)	(50)	(60)	(112)	(140)	(147)	(177)	(140)	(135)	(92)	(98)	(64)	(82)	(63)	(42)	(46)	(38)	(43)
Income from Continuing Operations	70	109	131	172	164	169	192	145	189	109	101	140	167	231	238	262	335	389	586	864	655	598	383	138	422	440	494	436	316	277	229	260	305	300	162	(105)	(312)	(445)	(461)	(421)	4	(1)	(193)	(309)	(1 125)	(1 340)	(1 641)	(1 888)	196	505	1 185	1 745	380	439	513	508	475	510	560	647	667	679	673	701	537	511	384	235	98	96	51	81	288	457	493	546	549	523	418	532	375	432	435	434	457	446	395
Income to Minority Interest	(0)	(1)	(1)	(1)	(1)	(0)	(0)	0	(3)	(7)	(17)	(25)	(23)	(24)	(20)	(18)	(21)	(19)	(34)	(45)	(20)	(21)	(12)	(7)	(42)	(49)	(60)	(76)	(81)	(81)	(72)	(77)	(98)	(103)	(101)	(74)	(41)	(28)	(18)	(12)	41	61	104	139	131	194	275	362	68	(9)	(129)	(249)	5	7	12	17	14	14	9	4	11	16	10	6	20	20	47	45	27	31	36	45	17	19	8	(12)	14	5	24	8	3	10	(15)	0	3	(1)	6
Net Income (Common)	70 N/A	108 +54%	131 +21%	171 +31%	164 -4%	169 +3%	192 +13%	145 -24%	186 +28%	103 -45%	84 -19%	115 +38%	144 +25%	207 +45%	218 +5%	244 +12%	314 +29%	370 +18%	553 +49%	818 +48%	634 -22%	577 -9%	371 -36%	131 -65%	380 +191%	390 +3%	434 +11%	360 -17%	235 -35%	196 -17%	156 -20%	183 +17%	207 +13%	198 -4%	60 -69%	(178) N/A	(352) -98%	(473) -34%	(480) -1%	(433) +10%	46 N/A	60 +31%	(89) N/A	(170) -92%	(995) -485%	(1 146) -15%	(1 367) -19%	(1 526) -12%	264 N/A	495 +88%	1 056 +113%	1 496 +42%	385 -74%	447 +16%	525 +18%	525 0%	489 -7%	524 +7%	569 +9%	651 +14%	679 +4%	695 +2%	683 -2%	707 +3%	557 -21%	531 -5%	431 -19%	280 -35%	125 -55%	127 +1%	87 -31%	126 +45%	305 +142%	476 +56%	502 +5%	534 +6%	563 +5%	528 -6%	441 -16%	540 +22%	379 -30%	442 +17%	420 -5%	434 +3%	460 +6%	446 -3%	401 -10%
EPS (Diluted)	0.14 N/A	0.21 +50%	0.25 +19%	0.33 +32%	0.32 -3%	0.33 +3%	0.38 +15%	0.29 -24%	0.36 +24%	0.21 -42%	0.17 -19%	0.23 +35%	0.28 +22%	0.4 +43%	0.42 +5%	0.47 +12%	0.61 +30%	0.72 +18%	1.08 +50%	1.6 +48%	1.23 -23%	1.13 -8%	0.73 -35%	0.26 -64%	0.74 +185%	0.77 +4%	0.85 +10%	0.71 -16%	0.46 -35%	0.38 -17%	0.3 -21%	0.35 +17%	0.4 +14%	0.39 -3%	0.13 -67%	-0.34 N/A	-0.69 -103%	-0.92 -33%	-0.94 -2%	-0.85 +10%	0.09 N/A	0.11 +22%	-0.18 N/A	-0.34 -89%	-1.94 -471%	-2.23 -15%	-2.65 -19%	-2.95 -11%	1.01 N/A	0.63 -38%	2.05 +225%	2.91 +42%	0.5 -83%	0.46 -8%	0.54 +17%	0.54 N/A	0.53 -2%	0.55 +4%	0.6 +9%	0.68 +13%	0.7 +3%	0.72 +3%	0.7 -3%	0.73 +4%	0.58 -21%	0.54 -7%	0.44 -19%	0.28 -36%	0.13 -54%	0.12 -8%	0.08 -33%	0.12 +50%	0.32 +167%	0.5 +56%	0.52 +4%	0.56 +8%	0.58 +4%	0.55 -5%	0.46 -16%	0.56 +22%	0.39 -30%	0.46 +18%	0.43 -7%	0.45 +5%	0.48 +7%	0.46 -4%	0.41 -11%

Income Statement Balance Sheet Cash Flow Statement

Shanxi Blue Flame Holding Co Ltd
SZSE:000968

Income Statement

Earnings Waterfall
Shanxi Blue Flame Holding Co Ltd

Income Statement
Shanxi Blue Flame Holding Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Blue Flame Holding Co Ltd SZSE:000968

Income Statement

Earnings Waterfall Shanxi Blue Flame Holding Co Ltd

Income Statement Shanxi Blue Flame Holding Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Blue Flame Holding Co Ltd
SZSE:000968

Earnings Waterfall
Shanxi Blue Flame Holding Co Ltd

Income Statement
Shanxi Blue Flame Holding Co Ltd