Watchlist Manager

Watchlist

Price: 9.97 CNY -0.8% Market Closed

Market Cap: ¥5.3B

	Weihai Guangtai Airport Equipment Co Ltd SZSE:002111	CN
	Ad Pepper Media International NV XETRA:APM	DE

Income Statement

Currency: CNY

	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	4	0	0	0	3	0	0	0	10	0	0	0	10	0	0	0	13	0	0	0	17	0	0	0	18	0	0	0	21	0	0	0	29	0	0	0	26	0	0	0	19	0	0	0	23	0	0	9	28	23	33	34	40	38	34	26	20	17	18	21	20	20	20	22	24	31	37	39	43	42	38	42	43	46	0	0
Revenue	244 N/A	262 +7%	279 +7%	299 +7%	335 +12%	365 +9%	397 +9%	439 +10%	440 +0%	452 +3%	429 -5%	401 -7%	390 -3%	374 -4%	395 +6%	442 +12%	506 +14%	549 +9%	607 +11%	633 +4%	631 0%	664 +5%	695 +5%	742 +7%	811 +9%	826 +2%	848 +3%	841 -1%	885 +5%	916 +3%	968 +6%	972 +0%	1 015 +4%	1 049 +3%	1 067 +2%	1 222 +15%	1 323 +8%	1 383 +5%	1 473 +7%	1 459 -1%	1 555 +7%	1 580 +2%	1 646 +4%	1 783 +8%	1 804 +1%	1 856 +3%	2 022 +9%	2 064 +2%	2 187 +6%	2 154 -2%	2 155 +0%	2 386 +11%	2 551 +7%	2 639 +3%	2 647 +0%	2 586 -2%	2 965 +15%	3 130 +6%	3 333 +6%	3 465 +4%	3 079 -11%	3 002 -3%	2 718 -9%	2 387 -12%	2 346 -2%	2 294 -2%	2 346 +2%	2 382 +2%	2 404 +1%	2 499 +4%	2 620 +5%	2 870 +10%	2 888 +1%	2 959 +2%	3 028 +2%	3 110 +3%
Gross Profit
Cost of Revenue	(165)	(180)	(191)	(201)	(227)	(245)	(266)	(294)	(291)	(302)	(285)	(268)	(267)	(253)	(272)	(312)	(345)	(377)	(415)	(424)	(435)	(464)	(489)	(527)	(566)	(578)	(593)	(584)	(608)	(630)	(673)	(658)	(668)	(688)	(690)	(798)	(852)	(886)	(941)	(933)	(968)	(1 005)	(1 043)	(1 151)	(1 159)	(1 219)	(1 345)	(1 381)	(1 477)	(1 509)	(1 534)	(1 639)	(1 774)	(1 827)	(1 809)	(1 790)	(2 036)	(2 176)	(2 277)	(2 392)	(2 063)	(2 004)	(1 865)	(1 669)	(1 566)	(1 572)	(1 632)	(1 653)	(1 761)	(1 851)	(1 932)	(2 145)	(2 222)	(2 328)	(2 402)	(2 466)
Gross Profit	79 N/A	81 +3%	88 +9%	98 +11%	108 +10%	120 +12%	131 +9%	145 +10%	148 +2%	151 +2%	145 -4%	133 -8%	122 -8%	121 -1%	124 +2%	131 +6%	161 +23%	172 +7%	192 +12%	209 +9%	196 -6%	200 +2%	206 +3%	215 +4%	245 +14%	248 +1%	256 +3%	257 +1%	277 +8%	286 +3%	295 +3%	313 +6%	347 +11%	362 +4%	377 +4%	425 +13%	471 +11%	497 +5%	532 +7%	526 -1%	587 +12%	575 -2%	604 +5%	632 +5%	645 +2%	637 -1%	677 +6%	683 +1%	710 +4%	644 -9%	622 -3%	746 +20%	778 +4%	812 +4%	838 +3%	796 -5%	929 +17%	955 +3%	1 056 +11%	1 073 +2%	1 016 -5%	997 -2%	853 -14%	718 -16%	780 +9%	722 -7%	714 -1%	729 +2%	643 -12%	648 +1%	688 +6%	725 +5%	665 -8%	631 -5%	626 -1%	644 +3%
Operating Income
Operating Expenses	(35)	(36)	(43)	(45)	(47)	(54)	(56)	(59)	(65)	(65)	(65)	(67)	(60)	(61)	(62)	(64)	(82)	(87)	(99)	(111)	(114)	(118)	(124)	(130)	(145)	(145)	(152)	(159)	(174)	(177)	(180)	(183)	(215)	(220)	(229)	(256)	(271)	(278)	(288)	(292)	(345)	(380)	(394)	(412)	(407)	(487)	(511)	(510)	(437)	(359)	(356)	(393)	(407)	(441)	(455)	(439)	(480)	(491)	(520)	(556)	(590)	(916)	(896)	(871)	(474)	(471)	(464)	(454)	(477)	(467)	(477)	(505)	(531)	(521)	(530)	(518)
Selling, General & Administrative	(32)	(33)	(38)	(41)	(45)	(50)	(53)	(57)	(63)	(64)	(64)	(64)	(56)	(57)	(56)	(59)	(77)	(81)	(93)	(103)	(110)	(116)	(121)	(126)	(91)	(139)	(143)	(151)	(111)	(166)	(171)	(175)	(138)	(203)	(210)	(230)	(181)	(257)	(272)	(276)	(238)	(310)	(323)	(353)	(302)	(404)	(418)	(391)	(327)	(302)	(257)	(284)	(327)	(340)	(383)	(366)	(341)	(357)	(374)	(401)	(416)	(396)	(395)	(359)	(338)	(347)	(339)	(360)	(357)	(370)	(383)	(398)	(387)	(382)	(376)	(359)
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	(43)	0	0	0	(50)	0	0	0	(57)	0	0	0	(72)	0	0	0	(85)	0	0	0	(98)	0	0	(22)	(104)	(84)	(110)	(124)	(106)	(123)	(132)	(139)	(148)	(163)	(179)	(192)	(193)	(206)	(203)	(210)	(158)	(164)	(148)	(112)	(122)	(127)	(124)	(132)	(132)	(133)	(141)	(145)
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	(10)	0	0	0	(12)	0	0	0	(13)	0	0	0	(16)	0	0	0	(20)	0	0	0	(26)	0	0	0	(36)	0	0	0	(39)	0	0	0	(34)	0	0	0	(30)	0	0	0	(38)	0	0	0	(37)	0	0	0	(37)	0	0	0
Other Operating Expenses	(3)	(3)	(4)	(5)	(3)	(4)	(2)	(2)	(2)	(1)	(2)	(3)	(4)	(4)	(6)	(5)	(5)	(6)	(6)	(7)	(4)	(2)	(3)	(5)	(2)	(6)	(8)	(8)	(1)	(11)	(9)	(8)	(6)	(17)	(19)	(26)	(1)	(20)	(16)	(16)	(1)	(70)	(72)	(59)	19	(82)	(93)	(97)	30	27	10	15	65	21	60	65	43	29	34	37	49	(314)	(298)	(301)	61	40	23	19	39	31	29	24	26	(6)	(13)	(13)
Operating Income	45 N/A	46 +2%	46 +1%	53 +14%	60 +15%	66 +10%	76 +15%	86 +13%	83 -4%	85 +3%	79 -7%	66 -17%	62 -6%	59 -5%	62 +4%	66 +7%	79 +19%	85 +7%	93 +9%	98 +6%	82 -17%	82 +1%	82 0%	85 +3%	99 +17%	103 +4%	104 +1%	98 -6%	104 +6%	109 +6%	115 +5%	131 +14%	133 +1%	142 +7%	148 +4%	169 +14%	200 +19%	219 +9%	244 +11%	234 -4%	243 +4%	195 -20%	210 +7%	220 +5%	238 +8%	150 -37%	167 +11%	173 +4%	273 +58%	286 +5%	265 -7%	354 +33%	371 +5%	370 0%	382 +3%	357 -7%	449 +26%	463 +3%	536 +16%	517 -3%	426 -18%	82 -81%	(43) N/A	(153) -258%	306 N/A	251 -18%	251 +0%	275 +10%	167 -39%	181 +8%	211 +17%	220 +4%	135 -39%	111 -18%	95 -14%	126 +32%
Pre-Tax Income
Interest Income Expense	(3)	(4)	(3)	(3)	(3)	(3)	(6)	(9)	(9)	(11)	(10)	(8)	(8)	(8)	(8)	(10)	(12)	(14)	(17)	(18)	(18)	(16)	(16)	(12)	(15)	(18)	(18)	(19)	(17)	(18)	(17)	(21)	(15)	(20)	(19)	(17)	(16)	(13)	(11)	(13)	(9)	(12)	(12)	(9)	(6)	(4)	(14)	(18)	(15)	(21)	(19)	(18)	(28)	(28)	(23)	(19)	(10)	(3)	(1)	5	17	9	10	5	(8)	(17)	(21)	(27)	(23)	(20)	(17)	(22)	(16)	(21)	(25)	(24)
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	(50)	0	0	0	(95)	0	0	0	(0)	0	0	0	0	0	0	0	(0)	0	0	0	(344)	0	0	0	(29)	0	0	(0)	(2)	0	0	0	(23)	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	3	0	0	0	11	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	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	1	0	2	2	1	2	1	1	2	1	2	2	5	9	9	10	8	8	24	24	24	22	16	19	20	31	7	19	19	8	8	7	7	12	17	17	19	25	35	34	34	29	13	13	10	4	3	5	5	40	39	31	31	(4)	(3)	(0)	(0)	(3)	(4)	(5)	(7)	(6)	(4)	(7)	(6)	(7)	(5)	(4)	(6)	(4)	(8)	(9)	(6)	(5)
Pre-Tax Income	42 N/A	42 +1%	43 +2%	50 +15%	59 +19%	65 +9%	71 +10%	79 +11%	75 -5%	76 +2%	72 -6%	59 -17%	56 -5%	53 -5%	59 +10%	65 +11%	76 +18%	81 +6%	85 +4%	88 +4%	88 +0%	90 +2%	90 N/A	94 +4%	103 +9%	104 +1%	106 +2%	110 +4%	105 -4%	110 +5%	117 +6%	117 +1%	126 +7%	129 +3%	136 +5%	164 +20%	201 +23%	223 +11%	252 +13%	246 -2%	219 -11%	217 -1%	231 +6%	240 +4%	150 -38%	160 +7%	163 +2%	159 -3%	262 +64%	270 +3%	252 -7%	376 +49%	382 +2%	374 -2%	391 +4%	334 -15%	437 +31%	460 +5%	535 +16%	519 -3%	95 -82%	86 -9%	(39) N/A	(154) -292%	265 N/A	227 -14%	224 -2%	242 +8%	137 -43%	157 +14%	188 +20%	194 +3%	88 -55%	81 -9%	65 -20%	97 +50%
Net Income
Tax Provision	(5)	(5)	(5)	(6)	(7)	(7)	(8)	(9)	(10)	(11)	(9)	(8)	(9)	(8)	(9)	(10)	(11)	(12)	(13)	(13)	(12)	(12)	(12)	(12)	(14)	(14)	(15)	(15)	(12)	(13)	(14)	(14)	(15)	(15)	(15)	(22)	(23)	(27)	(32)	(28)	(36)	(37)	(37)	(37)	(32)	(33)	(32)	(29)	(27)	(27)	(28)	(47)	(49)	(46)	(43)	(32)	(52)	(54)	(71)	(67)	(45)	(50)	(30)	(26)	(30)	(23)	(21)	(18)	(14)	(15)	(15)	(9)	(14)	(14)	(15)	(26)
Income from Continuing Operations	37	38	38	44	53	58	63	70	65	66	62	51	47	45	49	55	65	69	72	76	76	78	79	82	89	90	91	95	93	97	103	104	111	115	121	141	178	196	220	218	183	181	194	203	118	127	132	131	235	243	224	329	333	328	348	302	384	406	464	452	51	36	(69)	(180)	235	204	203	224	123	142	173	185	74	67	49	71
Income to Minority Interest	0	0	0	0	0	0	0	0	1	1	2	2	3	3	3	3	2	2	1	0	(1)	(1)	(1)	(0)	0	0	0	1	1	0	1	0	0	0	0	(5)	(11)	(13)	(19)	(19)	(14)	(12)	(9)	(6)	(5)	(4)	(1)	2	(0)	(0)	(2)	(3)	(1)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	1	2	4	9	5	4	4	0	2	3	2	1	1	0	2	2
Net Income (Common)	37 N/A	38 +2%	38 +1%	44 +14%	53 +21%	58 +9%	63 +9%	70 +11%	65 -6%	66 +2%	64 -4%	53 -17%	50 -5%	48 -4%	52 +9%	58 +10%	67 +16%	71 +6%	73 +3%	76 +4%	76 0%	77 +2%	78 +1%	81 +5%	89 +9%	90 +1%	91 +2%	95 +4%	94 -2%	97 +4%	103 +6%	104 +0%	111 +7%	115 +3%	121 +5%	136 +13%	167 +23%	183 +10%	201 +10%	199 -1%	169 -15%	169 N/A	185 +10%	197 +6%	113 -42%	123 +9%	130 +6%	133 +2%	235 +77%	242 +3%	222 -8%	326 +47%	332 +2%	326 -2%	347 +6%	301 -13%	383 +27%	405 +6%	463 +14%	450 -3%	51 -89%	38 -26%	(66) N/A	(171) -160%	240 N/A	209 -13%	207 -1%	224 +8%	126 -44%	145 +15%	175 +21%	186 +6%	75 -60%	67 -10%	51 -25%	72 +43%
EPS (Diluted)	0.14 N/A	0.14 N/A	0.15 +7%	0.17 +13%	0.21 +24%	0.22 +5%	0.24 +9%	0.27 +13%	0.25 -7%	0.26 +4%	0.25 -4%	0.21 -16%	0.19 -10%	0.2 +5%	0.21 +5%	0.23 +10%	0.26 +13%	0.27 +4%	0.28 +4%	0.24 -14%	0.27 +13%	0.27 N/A	0.26 -4%	0.27 +4%	0.29 +7%	0.29 N/A	0.29 N/A	0.3 +3%	0.3 N/A	0.32 +7%	0.34 +6%	0.34 N/A	0.36 +6%	0.37 +3%	0.39 +5%	0.44 +13%	0.46 +5%	0.5 +9%	0.55 +10%	0.55 N/A	0.44 -20%	0.45 +2%	0.49 +9%	0.51 +4%	0.3 -41%	0.32 +7%	0.34 +6%	0.35 +3%	0.62 +77%	0.65 +5%	0.59 -9%	0.88 +49%	0.88 N/A	0.86 -2%	0.92 +7%	0.81 -12%	1.01 +25%	1.05 +4%	0.86 -18%	0.87 +1%	0.09 -90%	0.06 -33%	-0.11 N/A	-0.34 -209%	0.45 N/A	0.34 -24%	0.37 +9%	0.43 +16%	0.24 -44%	0.26 +8%	0.31 +19%	0.33 +6%	0.14 -58%	0.12 -14%	0.1 -17%	0.14 +40%

Income Statement Balance Sheet Cash Flow Statement

Weihai Guangtai Airport Equipment Co Ltd
SZSE:002111

Income Statement

Earnings Waterfall
Weihai Guangtai Airport Equipment Co Ltd

Income Statement
Weihai Guangtai Airport Equipment Co Ltd

See Also

Company

Help

Tools

Stocks

Weihai Guangtai Airport Equipment Co Ltd SZSE:002111

Income Statement

Earnings Waterfall Weihai Guangtai Airport Equipment Co Ltd

Income Statement Weihai Guangtai Airport Equipment Co Ltd

See Also

Company

Help

Tools

Stocks

Weihai Guangtai Airport Equipment Co Ltd
SZSE:002111

Earnings Waterfall
Weihai Guangtai Airport Equipment Co Ltd

Income Statement
Weihai Guangtai Airport Equipment Co Ltd