Watchlist Manager

Watchlist

Price: 16.05 CNY -0.25% Market Closed

Market Cap: ¥27.4B

J	Jiangxi Special Electric Motor Co Ltd SZSE:002176	CN
	Plby Group Inc NASDAQ:PLBY	US
B	Barnwell Industries Inc AMEX:BRN	US
R	Republic Services Inc LSE:0KW1	US

Income Statement

Currency: CNY

	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	6	0	0	0	7	0	0	0	5	0	0	0	4	0	0	0	13	0	0	0	15	0	0	0	19	0	0	0	16	0	0	0	19	0	0	0	62	0	0	0	76	0	0	66	175	152	171	169	168	138	0	104	56	29	46	39	68	76	77	72	65	61	49	38	25	16	23	30	39	49	0	0
Revenue	345 N/A	369 +7%	407 +10%	435 +7%	413 -5%	389 -6%	339 -13%	307 -9%	321 +4%	342 +7%	376 +10%	429 +14%	526 +23%	587 +12%	715 +22%	757 +6%	732 -3%	747 +2%	650 -13%	643 -1%	647 +1%	634 -2%	744 +17%	804 +8%	855 +6%	895 +5%	877 -2%	836 -5%	793 -5%	779 -2%	773 -1%	759 -2%	893 +18%	1 296 +45%	1 811 +40%	2 402 +33%	2 985 +24%	2 766 -7%	2 684 -3%	2 828 +5%	3 365 +19%	3 783 +12%	4 014 +6%	3 741 -7%	3 017 -19%	2 841 -6%	2 707 -5%	2 798 +3%	2 595 -7%	2 329 -10%	2 145 -8%	1 902 -11%	1 844 -3%	2 050 +11%	2 299 +12%	2 471 +7%	2 982 +21%	3 801 +27%	4 328 +14%	5 574 +29%	6 572 +18%	5 917 -10%	5 660 -4%	4 471 -21%	2 799 -37%	2 397 -14%	1 718 -28%	1 527 -11%	2 103 +38%	2 305 +10%	2 360 +2%	2 286 -3%
Gross Profit
Cost of Revenue	(260)	(280)	(315)	(333)	(326)	(309)	(269)	(244)	(252)	(269)	(295)	(345)	(415)	(462)	(567)	(587)	(560)	(571)	(492)	(483)	(492)	(483)	(561)	(607)	(648)	(677)	(662)	(629)	(602)	(590)	(581)	(574)	(700)	(965)	(1 331)	(1 733)	(2 264)	(2 109)	(2 092)	(2 201)	(2 522)	(2 782)	(2 901)	(2 749)	(2 506)	(2 480)	(2 433)	(2 596)	(2 850)	(2 556)	(2 455)	(2 203)	(1 647)	(1 700)	(1 840)	(1 929)	(2 086)	(2 182)	(2 027)	(2 548)	(3 133)	(3 215)	(3 892)	(3 544)	(2 781)	(2 447)	(1 714)	(1 556)	(2 151)	(2 344)	(2 391)	(2 344)
Gross Profit	85 N/A	89 +4%	92 +3%	102 +11%	88 -14%	80 -8%	70 -13%	63 -10%	69 +9%	74 +7%	81 +9%	84 +4%	110 +32%	125 +13%	148 +18%	170 +15%	172 +1%	177 +2%	158 -11%	160 +1%	155 -3%	151 -2%	183 +21%	197 +7%	208 +5%	219 +5%	216 -1%	207 -4%	192 -7%	189 -1%	193 +2%	185 -4%	193 +4%	331 +72%	480 +45%	669 +39%	720 +8%	656 -9%	592 -10%	626 +6%	843 +35%	1 001 +19%	1 113 +11%	992 -11%	511 -48%	361 -29%	274 -24%	202 -26%	(256) N/A	(227) +11%	(310) -37%	(301) +3%	197 N/A	351 +78%	459 +31%	542 +18%	896 +65%	1 619 +81%	2 301 +42%	3 026 +32%	3 439 +14%	2 702 -21%	1 769 -35%	926 -48%	18 -98%	(50) N/A	4 N/A	(29) N/A	(48) -69%	(39) +20%	(31) +20%	(59) -89%
Operating Income
Operating Expenses	(38)	(41)	(44)	(52)	(60)	(60)	(60)	(61)	(61)	(64)	(66)	(69)	(77)	(80)	(94)	(107)	(102)	(104)	(99)	(94)	(108)	(107)	(119)	(122)	(134)	(136)	(131)	(137)	(139)	(139)	(156)	(153)	(239)	(335)	(410)	(518)	(445)	(369)	(351)	(307)	(442)	(509)	(520)	(456)	(632)	(2 061)	(2 043)	(2 052)	(789)	(1 102)	(1 040)	(994)	(243)	(292)	(316)	(297)	(345)	(357)	(371)	(450)	(623)	(591)	(502)	(459)	(368)	(453)	(483)	(459)	(364)	(473)	(576)	(551)
Selling, General & Administrative	(35)	(37)	(41)	(50)	(55)	(55)	(55)	(56)	(53)	(56)	(57)	(60)	(72)	(75)	(87)	(98)	(95)	(99)	(96)	(90)	(85)	(101)	(110)	(114)	(105)	(125)	(122)	(130)	(110)	(128)	(132)	(131)	(193)	(268)	(333)	(408)	(258)	(398)	(406)	(302)	(291)	(314)	(316)	(386)	(403)	(414)	(376)	(388)	(575)	(601)	(559)	(545)	(228)	(232)	(255)	(224)	(242)	(246)	(221)	(225)	(339)	(329)	(250)	(278)	(245)	(246)	(299)	(276)	(272)	(257)	(337)	(341)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(19)	0	0	0	(21)	0	0	0	(21)	0	0	0	(31)	0	0	0	(148)	0	0	0	(116)	0	0	(94)	(181)	(177)	(208)	(201)	(128)	(145)	(131)	(114)	(62)	(78)	(89)	(100)	(96)	(136)	(162)	(214)	(257)	(259)	(247)	(190)	(112)	(112)	(88)	(86)	(79)	(91)	(97)	(89)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(7)	0	0	0	(8)	0	0	0	(14)	0	0	0	(36)	0	0	0	(82)	0	0	0	(86)	0	0	0	(107)	0	0	0	(36)	0	0	0	(34)	0	0	0	(36)	0	0	0	(37)	0	0	0	(33)	0	0	0
Other Operating Expenses	(3)	(4)	(3)	(3)	(5)	(4)	(5)	(5)	(9)	(8)	(8)	(9)	(5)	(5)	(7)	(9)	(7)	(6)	(3)	(4)	(1)	(7)	(9)	(8)	(0)	(11)	(9)	(7)	(0)	(12)	(25)	(23)	(1)	(67)	(77)	(110)	(3)	29	55	(5)	47	(195)	(203)	25	39	(1 470)	(1 459)	(1 463)	21	(356)	(351)	(335)	83	19	28	26	27	25	12	(11)	9	(3)	(6)	8	26	(95)	(95)	(97)	19	(125)	(143)	(121)
Operating Income	47 N/A	48 +2%	48 0%	49 +3%	28 -44%	21 -24%	10 -52%	2 -76%	8 +225%	10 +28%	15 +50%	15 -1%	33 +124%	45 +36%	54 +20%	63 +17%	71 +12%	73 +2%	59 -19%	66 +12%	46 -30%	44 -6%	65 +47%	75 +17%	74 -2%	83 +12%	85 +3%	70 -18%	53 -25%	50 -5%	36 -28%	32 -12%	(46) N/A	(4) +91%	70 N/A	151 +114%	276 +83%	287 +4%	241 -16%	319 +32%	401 +26%	492 +23%	593 +21%	536 -10%	(120) N/A	(1 700) -1 312%	(1 769) -4%	(1 850) -5%	(1 044) +44%	(1 329) -27%	(1 350) -2%	(1 295) +4%	(46) +96%	59 N/A	143 +142%	244 +71%	551 +125%	1 262 +129%	1 930 +53%	2 576 +33%	2 816 +9%	2 111 -25%	1 266 -40%	467 -63%	(350) N/A	(503) -44%	(479) +5%	(488) -2%	(413) +15%	(511) -24%	(607) -19%	(610) -1%
Pre-Tax Income
Interest Income Expense	(6)	(6)	(6)	(6)	(4)	(5)	(5)	(4)	(3)	(2)	(2)	2	(0)	(1)	(3)	(9)	(8)	(9)	(8)	(8)	(11)	(13)	(15)	(16)	(17)	(19)	(22)	(19)	(7)	(1)	9	10	61	47	31	20	(58)	(59)	(65)	(57)	(74)	(90)	(108)	(146)	(176)	(197)	(189)	(188)	(304)	(766)	(765)	(704)	(43)	(14)	4	(33)	(64)	(73)	(80)	(72)	(54)	(41)	(18)	(8)	6	36	39	73	177	153	174	212
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	1	0	0	0	0	0	0	0	0	0	0	0	(0)	0	(3)	0	(5)	83	87	0	(1 454)	(11)	(12)	3	(683)	3	3	(11)	79	39	35	35	(24)	(19)	(13)	(13)	(1)	(3)	(5)	(5)	(28)	0	(0)	(1)	(102)	1	2	3
Gain/Loss on Disposition of Assets	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	(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
Total Other Income	1	2	5	5	6	8	6	7	6	3	3	3	3	3	6	6	7	8	20	26	25	30	15	9	15	10	12	13	8	13	11	12	12	8	15	15	19	16	7	8	7	9	8	5	12	(12)	(11)	(1)	(104)	(104)	(105)	(116)	12	27	29	30	10	(13)	(13)	(13)	(3)	(4)	(7)	(12)	(10)	(20)	(23)	(16)	(14)	(12)	(10)	(14)
Pre-Tax Income	43 N/A	44 +2%	47 +7%	48 +3%	29 -40%	25 -14%	11 -54%	5 -54%	11 +112%	11 +3%	16 +44%	19 +20%	36 +89%	47 +28%	57 +21%	60 +7%	70 +16%	71 +1%	71 N/A	84 +19%	61 -28%	61 +1%	65 +6%	69 +6%	73 +6%	74 +2%	75 +2%	63 -16%	53 -16%	62 +16%	57 -8%	54 -5%	27 -51%	51 +88%	116 +130%	186 +60%	237 +28%	245 +3%	181 -26%	271 +50%	329 +22%	495 +50%	581 +17%	396 -32%	(1 739) N/A	(1 920) -10%	(1 981) -3%	(2 036) -3%	(2 135) -5%	(2 197) -3%	(2 217) -1%	(2 126) +4%	2 N/A	111 +5 455%	212 +91%	277 +31%	473 +71%	1 157 +145%	1 824 +58%	2 477 +36%	2 758 +11%	2 063 -25%	1 237 -40%	442 -64%	(381) N/A	(486) -28%	(464) +5%	(433) +7%	(352) +19%	(369) -5%	(441) -19%	(410) +7%
Net Income
Tax Provision	(11)	(11)	(13)	(12)	(4)	(3)	0	2	(2)	(2)	(3)	(3)	(4)	(6)	(8)	(7)	(8)	(9)	(9)	(11)	(8)	(8)	(7)	(7)	(9)	(9)	(10)	(9)	(10)	(12)	(11)	(11)	7	5	(7)	(23)	(35)	(37)	(27)	(34)	(47)	(60)	(56)	(27)	59	70	69	65	68	80	80	74	11	(5)	(20)	(34)	(88)	(180)	(275)	(386)	(430)	(347)	(305)	(160)	(12)	9	53	43	15	21	55	43
Income from Continuing Operations	32	32	34	36	24	21	12	7	9	9	14	16	32	41	49	53	62	62	62	73	53	53	58	62	64	65	66	55	44	50	46	43	34	56	109	163	202	208	154	237	283	435	525	368	(1 680)	(1 849)	(1 912)	(1 971)	(2 068)	(2 116)	(2 137)	(2 052)	13	106	192	242	385	977	1 549	2 091	2 328	1 715	932	282	(393)	(477)	(411)	(390)	(337)	(349)	(386)	(366)
Income to Minority Interest	0	0	0	0	0	1	0	1	0	0	0	(0)	0	0	(0)	(2)	(5)	(5)	(5)	(8)	(6)	(6)	(7)	(6)	(7)	(7)	(8)	(8)	(5)	(5)	(4)	(3)	5	2	3	4	(5)	(2)	(2)	(2)	(1)	(1)	(0)	0	19	19	20	20	43	44	42	43	1	1	1	0	1	1	3	5	(1)	(4)	(7)	(11)	(4)	(1)	2	6	18	17	17	16
Net Income (Common)	32 N/A	32 +2%	35 +7%	36 +6%	25 -32%	22 -12%	12 -45%	8 -36%	9 +17%	9 +3%	14 +45%	16 +20%	32 +99%	41 +27%	49 +19%	51 +5%	57 +11%	57 +1%	57 +0%	65 +13%	47 -27%	48 +1%	51 +7%	55 +9%	57 +3%	58 +2%	58 0%	47 -18%	39 -18%	45 +16%	42 -6%	40 -4%	39 -2%	58 +47%	112 +92%	167 +49%	197 +18%	206 +4%	152 -26%	235 +54%	281 +20%	434 +54%	524 +21%	368 -30%	(1 661) N/A	(1 830) -10%	(1 892) -3%	(1 952) -3%	(2 024) -4%	(2 073) -2%	(2 095) -1%	(2 010) +4%	14 N/A	107 +650%	193 +80%	242 +26%	386 +59%	978 +154%	1 552 +59%	2 096 +35%	2 326 +11%	1 711 -26%	926 -46%	271 -71%	(397) N/A	(478) -20%	(408) +15%	(384) +6%	(319) +17%	(332) -4%	(369) -11%	(350) +5%
EPS (Diluted)	0.04 N/A	0.03 -25%	0.04 +33%	0.04 N/A	0.03 -25%	0.03 N/A	0.02 -33%	0.02 N/A	0.01 -50%	0.02 +100%	0.02 N/A	0.02 N/A	0.04 +100%	0.05 +25%	0.06 +20%	0.06 N/A	0.06 N/A	0.06 N/A	0.06 N/A	0.07 +17%	0.05 -29%	0.05 N/A	0.05 N/A	0.05 N/A	0.06 +20%	0.05 -17%	0.05 N/A	0.04 -20%	0.04 N/A	0.05 +25%	0.04 -20%	0.04 N/A	0.03 -25%	0.05 +67%	0.09 +80%	0.12 +33%	0.14 +17%	0.14 N/A	0.1 -29%	0.16 +60%	0.19 +19%	0.29 +53%	0.35 +21%	0.24 -31%	-1.13 N/A	-1.07 +5%	-1.1 -3%	-1.14 -4%	-1.19 -4%	-1.21 -2%	-1.23 -2%	-1.18 +4%	0.01 N/A	0.06 +500%	0.11 +83%	0.14 +27%	0.23 +64%	0.57 +148%	0.91 +60%	1.23 +35%	1.36 +11%	1 -26%	0.5 -50%	0.16 -68%	-0.23 N/A	-0.28 -22%	-0.24 +14%	-0.25 -4%	-0.19 +24%	-0.18 +5%	-0.23 -28%	-0.2 +13%

Income Statement Balance Sheet Cash Flow Statement

Jiangxi Special Electric Motor Co Ltd
SZSE:002176

Income Statement

Earnings Waterfall
Jiangxi Special Electric Motor Co Ltd

Income Statement
Jiangxi Special Electric Motor Co Ltd

See Also

Company

Help

Tools

Stocks

Jiangxi Special Electric Motor Co Ltd SZSE:002176

Income Statement

Earnings Waterfall Jiangxi Special Electric Motor Co Ltd

Income Statement Jiangxi Special Electric Motor Co Ltd

See Also

Company

Help

Tools

Stocks

Jiangxi Special Electric Motor Co Ltd
SZSE:002176

Earnings Waterfall
Jiangxi Special Electric Motor Co Ltd

Income Statement
Jiangxi Special Electric Motor Co Ltd