Watchlist Manager

Watchlist

Price: 6.22 CNY 1.63% Market Closed

Market Cap: ¥16.2B

	Eternal Asia Supply Chain Management Ltd SZSE:002183	CN

Income Statement

Currency: CNY

	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	0	184	0	0	0	225	0	0	0	77	0	0	0	233	0	0	0	350	0	0	0	303	0	0	0	291	0	0	0	88	0	0	0	777	0	0	0	1 022	0	0	320	1 360	0	0	869	1 643	1 417	1 816	1 859	1 752	1 693	1 699	1 635	1 620	1 550	1 517	1 467	1 449	1 439	1 438	1 440	1 323	1 350	1 317	1 293	1 368	1 313	1 267	1 225	1 152	1 096	0	0
Revenue	366 N/A	1 797 +391%	2 286 +27%	2 655 +16%	2 980 +12%	2 873 -4%	2 748 -4%	2 864 +4%	3 147 +10%	2 649 -16%	3 252 +23%	4 233 +30%	5 149 +22%	6 054 +18%	6 556 +8%	6 980 +6%	7 221 +3%	7 025 -3%	7 346 +5%	7 187 -2%	7 148 -1%	7 555 +6%	7 590 +0%	8 033 +6%	9 468 +18%	11 623 +23%	14 161 +22%	17 472 +23%	20 450 +17%	33 806 +65%	36 298 +7%	41 836 +15%	47 553 +14%	39 939 -16%	52 441 +31%	54 376 +4%	57 620 +6%	58 291 +1%	60 349 +4%	62 205 +3%	64 170 +3%	68 515 +7%	71 410 +4%	74 973 +5%	74 864 0%	70 072 -6%	67 433 -4%	63 617 -6%	63 750 +0%	72 025 +13%	70 045 -3%	70 384 +0%	68 030 -3%	68 256 +0%	73 125 +7%	75 583 +3%	77 734 +3%	70 252 -10%	65 651 -7%	64 646 -2%	70 329 +9%	85 398 +21%	91 105 +7%	96 909 +6%	100 469 +4%	94 422 -6%	94 927 +1%	93 020 -2%	84 580 -9%	77 616 -8%	74 949 -3%	72 943 -3%	71 439 -2%
Gross Profit
Cost of Revenue	(115)	(1 546)	(2 027)	(2 383)	(2 731)	(2 636)	(2 520)	(2 595)	(2 851)	(2 377)	(2 947)	(3 941)	(4 801)	(5 605)	(6 064)	(6 411)	(6 648)	(6 339)	(6 570)	(6 398)	(6 272)	(6 683)	(6 725)	(7 138)	(8 488)	(10 569)	(12 981)	(16 087)	(18 994)	(32 099)	(34 441)	(39 723)	(45 113)	(37 190)	(49 246)	(50 954)	(53 926)	(54 266)	(56 260)	(57 905)	(59 703)	(63 817)	(66 551)	(69 860)	(69 684)	(65 283)	(63 003)	(59 402)	(59 666)	(68 040)	(66 266)	(66 891)	(64 891)	(64 468)	(68 974)	(71 263)	(73 088)	(65 774)	(61 454)	(60 446)	(66 235)	(81 448)	(87 331)	(93 250)	(96 850)	(90 572)	(91 174)	(89 423)	(81 089)	(74 297)	(71 857)	(69 935)	(68 550)
Gross Profit	250 N/A	251 +0%	258 +3%	270 +5%	247 -9%	237 -4%	226 -5%	268 +19%	295 +10%	272 -8%	304 +12%	291 -4%	348 +20%	449 +29%	494 +10%	571 +16%	574 +1%	686 +20%	775 +13%	788 +2%	875 +11%	871 0%	866 -1%	896 +3%	981 +9%	1 054 +7%	1 180 +12%	1 385 +17%	1 456 +5%	1 707 +17%	1 857 +9%	2 113 +14%	2 440 +15%	2 748 +13%	3 195 +16%	3 423 +7%	3 695 +8%	4 024 +9%	4 090 +2%	4 300 +5%	4 467 +4%	4 698 +5%	4 859 +3%	5 113 +5%	5 180 +1%	4 789 -8%	4 429 -8%	4 214 -5%	4 083 -3%	3 985 -2%	3 779 -5%	3 494 -8%	3 141 -10%	3 788 +21%	4 152 +10%	4 320 +4%	4 646 +8%	4 478 -4%	4 197 -6%	4 200 +0%	4 093 -3%	3 950 -3%	3 774 -4%	3 660 -3%	3 619 -1%	3 850 +6%	3 753 -3%	3 598 -4%	3 491 -3%	3 320 -5%	3 093 -7%	3 008 -3%	2 888 -4%
Operating Income
Operating Expenses	(118)	(149)	(163)	(191)	(198)	(247)	(242)	(247)	(255)	(258)	(267)	(302)	(347)	(439)	(462)	(498)	(527)	(585)	(602)	(587)	(603)	(655)	(620)	(658)	(681)	(711)	(746)	(823)	(889)	(1 079)	(1 105)	(1 198)	(1 347)	(1 636)	(1 844)	(1 919)	(2 102)	(2 449)	(2 404)	(2 620)	(2 705)	(2 938)	(2 863)	(3 004)	(3 056)	(3 165)	(2 830)	(2 748)	(2 695)	(2 914)	(2 647)	(2 520)	(2 338)	(2 794)	(2 880)	(2 951)	(3 122)	(3 010)	(2 717)	(2 643)	(2 568)	(2 698)	(2 417)	(2 488)	(2 506)	(2 773)	(2 522)	(2 483)	(2 421)	(2 676)	(2 352)	(2 254)	(2 238)
Selling, General & Administrative	(116)	(139)	(163)	(191)	(198)	(211)	(217)	(222)	(230)	(232)	(256)	(292)	(337)	(416)	(456)	(488)	(517)	(547)	(583)	(570)	(583)	(580)	(601)	(640)	(665)	(641)	(726)	(786)	(862)	(977)	(1 067)	(1 177)	(1 317)	(1 515)	(1 755)	(1 828)	(1 993)	(2 213)	(2 318)	(2 538)	(2 639)	(2 662)	(2 783)	(2 891)	(2 940)	(2 884)	(2 739)	(2 624)	(2 577)	(2 608)	(2 517)	(2 458)	(2 300)	(2 543)	(2 830)	(2 891)	(3 043)	(2 782)	(2 763)	(2 708)	(2 652)	(2 403)	(2 374)	(2 447)	(2 448)	(2 495)	(2 523)	(2 465)	(2 384)	(2 357)	(2 325)	(2 245)	(2 227)
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	(14)	0	0	0	(15)	0	(27)	0	(26)	(44)	(34)	(38)	(17)	(15)	(15)	(13)	(15)	(15)	(15)	(16)	(12)	(14)	(15)	(16)	(19)	(21)	(21)	(23)	(26)	(28)	(29)	(34)	(29)	(30)	(29)	(29)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(39)	0	0	0	(48)	0	0	0	(41)	0	0	0	(65)	0	0	0	(130)	0	0	0	(185)	0	0	0	(172)	0	0	0	(166)	0	0	0	(146)	0	0	0	(160)	0	0	0	(137)	0	0	0	(131)	0	0	0	(141)	0	0	0
Other Operating Expenses	0	(10)	0	0	0	(36)	(25)	(25)	(25)	(26)	(11)	(10)	(10)	(24)	(7)	(10)	(10)	(38)	(17)	(16)	(19)	(36)	(19)	(19)	(16)	(23)	(20)	(36)	(27)	(60)	(38)	(19)	(28)	(57)	(90)	(92)	(110)	(92)	(85)	(81)	(64)	(76)	(80)	(85)	(116)	(84)	(49)	(92)	(82)	(123)	(114)	(47)	(25)	(90)	(36)	(44)	(63)	(56)	60	79	100	(138)	(22)	(21)	(35)	(121)	29	11	(3)	(148)	3	20	18
Operating Income	133 N/A	102 -23%	96 -6%	80 -17%	50 -38%	(10) N/A	(15) -50%	22 N/A	41 +86%	14 -66%	38 +171%	(10) N/A	2 N/A	10 +400%	31 +210%	72 +132%	46 -36%	101 +120%	174 +72%	202 +16%	273 +35%	217 -21%	245 +13%	237 -3%	299 +26%	343 +15%	433 +26%	561 +30%	566 +1%	628 +11%	752 +20%	915 +22%	1 092 +19%	1 112 +2%	1 349 +21%	1 502 +11%	1 592 +6%	1 575 -1%	1 687 +7%	1 681 0%	1 763 +5%	1 760 0%	1 997 +13%	2 110 +6%	2 125 +1%	1 624 -24%	1 598 -2%	1 465 -8%	1 387 -5%	1 071 -23%	1 132 +6%	974 -14%	802 -18%	994 +24%	1 272 +28%	1 370 +8%	1 524 +11%	1 468 -4%	1 480 +1%	1 556 +5%	1 525 -2%	1 252 -18%	1 357 +8%	1 171 -14%	1 113 -5%	1 077 -3%	1 231 +14%	1 115 -9%	1 070 -4%	644 -40%	740 +15%	754 +2%	651 -14%
Pre-Tax Income
Interest Income Expense	15	6	43	77	114	187	140	83	40	63	65	138	130	156	133	94	108	35	(30)	(71)	(113)	(103)	(93)	(68)	(107)	(70)	(128)	(207)	(176)	(236)	(316)	(466)	(607)	(556)	(729)	(827)	(887)	(928)	(1 043)	(1 040)	(1 113)	(1 004)	(1 221)	(1 285)	(1 408)	(1 395)	(1 592)	(1 640)	(1 630)	(1 272)	(1 147)	(1 018)	(827)	(1 008)	(1 087)	(1 048)	(1 037)	(928)	(1 035)	(1 160)	(1 202)	(895)	(1 055)	(933)	(934)	(977)	(1 126)	(1 030)	(1 029)	(572)	(671)	(694)	(609)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	35	0	0	0	(5)	0	0	0	0	0	0	0	(6)	0	0	0	(19)	(2)	(2)	(2)	(8)	(2)	(2)	(2)	(29)	1	1	0	218	0	0	1	100	(1)	(2)	(2)	(28)	(1)	(0)	0	(36)	(0)	0	0	31	1	3	3	(4)	11	8	5
Gain/Loss on Disposition of Assets	0	0	0	0	0	(1)	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(3)	0	0	0	0	0	(1)	(2)	(2)	(2)	(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
Total Other Income	3	4	6	6	6	3	1	4	4	12	9	4	3	2	3	5	10	12	18	18	15	10	6	8	7	(3)	(8)	(14)	(9)	28	30	36	34	6	10	17	21	35	29	30	28	16	16	2	(3)	4	5	8	7	5	4	7	7	14	15	13	15	27	27	7	3	(25)	(26)	(8)	(3)	30	32	31	30	(2)	(3)	(3)	0
Pre-Tax Income	151 N/A	112 -26%	145 +29%	163 +12%	170 +4%	179 +5%	126 -30%	109 -13%	85 -22%	86 +1%	113 +31%	132 +17%	135 +2%	167 +24%	167 N/A	172 +3%	165 -4%	147 -11%	162 +10%	149 -8%	175 +17%	158 -10%	158 N/A	177 +12%	198 +12%	263 +33%	297 +13%	340 +14%	383 +13%	419 +9%	467 +11%	485 +4%	518 +7%	554 +7%	629 +14%	692 +10%	726 +5%	663 -9%	670 +1%	667 0%	674 +1%	764 +13%	788 +3%	823 +4%	710 -14%	204 -71%	12 -94%	(164) N/A	(234) -43%	22 N/A	(10) N/A	(38) -280%	(18) +53%	100 N/A	198 +98%	332 +68%	500 +50%	539 +8%	471 -13%	403 -14%	327 -19%	295 -10%	276 -6%	231 -16%	176 -24%	161 -8%	138 -15%	119 -13%	73 -38%	66 -11%	78 +18%	65 -16%	48 -27%
Net Income
Tax Provision	(21)	(31)	(55)	(62)	(58)	(28)	1	5	4	(5)	(8)	(18)	(19)	(47)	(46)	(48)	(46)	(32)	(37)	(30)	(27)	(28)	(25)	(34)	(47)	(55)	(62)	(68)	(78)	(95)	(107)	(89)	(78)	(86)	(100)	(125)	(151)	(128)	(131)	(139)	(144)	(179)	(185)	(212)	(188)	(46)	(11)	41	64	(3)	5	17	8	(16)	(32)	(58)	(88)	(93)	(80)	(65)	(44)	(59)	(55)	(48)	(41)	(28)	(25)	(18)	(14)	(18)	(19)	(17)	(16)
Income from Continuing Operations	130	81	90	101	112	151	127	114	89	81	104	113	114	121	120	123	119	115	124	118	147	130	133	143	152	208	235	272	303	324	359	395	440	469	529	567	575	535	539	529	532	585	604	612	522	158	2	(124)	(172)	19	(7)	(22)	(10)	84	165	274	411	446	391	338	282	237	222	183	135	134	113	101	60	48	58	48	31
Income to Minority Interest	0	0	0	0	(1)	(1)	(8)	(4)	(1)	(2)	4	6	11	10	17	11	17	20	11	16	(13)	(5)	(5)	(13)	1	(8)	(11)	(11)	(17)	(12)	(12)	(3)	(10)	24	18	4	21	(16)	2	11	12	10	13	(5)	(13)	42	33	43	52	71	77	110	109	39	37	46	47	60	70	46	25	19	8	9	20	7	19	10	26	58	49	49	48
Net Income (Common)	130 N/A	82 -37%	90 +10%	101 +12%	111 +10%	150 +35%	120 -20%	111 -8%	89 -20%	79 -11%	107 +35%	118 +10%	124 +5%	131 +6%	137 +5%	135 -1%	137 +1%	135 -1%	137 +1%	136 -1%	136 N/A	125 -8%	130 +4%	132 +2%	155 +17%	200 +29%	225 +13%	261 +16%	287 +10%	312 +9%	347 +11%	392 +13%	429 +9%	492 +15%	547 +11%	571 +4%	596 +4%	519 -13%	541 +4%	539 0%	543 +1%	595 +10%	617 +4%	608 -1%	510 -16%	200 -61%	35 -83%	(81) N/A	(119) -47%	90 N/A	71 -21%	89 +25%	100 +12%	123 +23%	203 +65%	321 +58%	458 +43%	506 +11%	461 -9%	384 -17%	308 -20%	256 -17%	229 -10%	192 -16%	155 -19%	141 -9%	132 -7%	111 -16%	86 -22%	106 +23%	107 +1%	97 -9%	80 -18%
EPS (Diluted)	0.08 N/A	0.05 -38%	0.05 N/A	0.05 N/A	0.06 +20%	0.09 +50%	0.07 -22%	0.07 N/A	0.05 -29%	0.05 N/A	0.06 +20%	0.07 +17%	0.08 +14%	0.08 N/A	0.09 +12%	0.08 -11%	0.08 N/A	0.08 N/A	0.08 N/A	0.08 N/A	0.08 N/A	0.08 N/A	0.08 N/A	0.08 N/A	0.09 +12%	0.1 +11%	0.12 +20%	0.14 +17%	0.15 +7%	0.16 +7%	0.18 +12%	0.2 +11%	0.22 +10%	0.24 +9%	0.27 +13%	0.28 +4%	0.29 +4%	0.25 -14%	0.26 +4%	0.26 N/A	0.26 N/A	0.28 +8%	0.3 +7%	0.29 -3%	0.24 -17%	0.09 -63%	0.01 -89%	-0.04 N/A	-0.06 -50%	0.04 N/A	0.03 -25%	0.04 +33%	0.05 +25%	0.06 +20%	0.1 +67%	0.15 +50%	0.21 +40%	0.22 +5%	0.17 -23%	0.15 -12%	0.12 -20%	0.1 -17%	0.09 -10%	0.07 -22%	0.06 -14%	0.05 -17%	0.05 N/A	0.04 -20%	0.03 -25%	0.04 +33%	0.04 N/A	0.04 N/A	0.03 -25%

Income Statement Balance Sheet Cash Flow Statement

Eternal Asia Supply Chain Management Ltd
SZSE:002183

Income Statement

Earnings Waterfall
Eternal Asia Supply Chain Management Ltd

Income Statement
Eternal Asia Supply Chain Management Ltd

See Also

Company

Help

Tools

Stocks

Eternal Asia Supply Chain Management Ltd SZSE:002183

Income Statement

Earnings Waterfall Eternal Asia Supply Chain Management Ltd

Income Statement Eternal Asia Supply Chain Management Ltd

See Also

Company

Help

Tools

Stocks

Eternal Asia Supply Chain Management Ltd
SZSE:002183

Earnings Waterfall
Eternal Asia Supply Chain Management Ltd

Income Statement
Eternal Asia Supply Chain Management Ltd