Watchlist Manager

Watchlist

Price: 12.76 CNY 0.16% Market Closed

Market Cap: ¥41.7B

T	Tianshui Huatian Technology Co Ltd SZSE:002185	CN
I	Inversiones Unespa SA SGO:UNESPA	CL
	Luxfer Holdings PLC NYSE:LXFR	UK

Income Statement

Currency: CNY

	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	0	0	11	0	0	0	12	0	0	0	6	0	0	0	7	0	0	0	25	0	0	0	24	0	0	0	37	0	0	0	34	0	0	0	38	0	0	0	19	0	0	4	19	0	0	25	77	88	138	162	159	159	134	117	115	112	130	156	186	202	205	202	204	210	226	235	249	263	283	305	301	303	0	0	320
Revenue	581 N/A	615 +6%	682 +11%	687 +1%	730 +6%	775 +6%	743 -4%	696 -6%	689 -1%	695 +1%	777 +12%	923 +19%	1 024 +11%	1 114 +9%	1 161 +4%	1 198 +3%	1 259 +5%	1 311 +4%	1 309 0%	1 277 -2%	1 295 +1%	1 405 +9%	1 623 +16%	1 813 +12%	2 075 +14%	2 250 +8%	2 447 +9%	2 652 +8%	2 925 +10%	3 176 +9%	3 306 +4%	3 391 +3%	3 465 +2%	3 672 +6%	3 874 +5%	4 239 +9%	4 630 +9%	5 028 +9%	5 475 +9%	5 859 +7%	6 309 +8%	6 812 +8%	7 010 +3%	7 452 +6%	7 484 +0%	7 245 -3%	7 122 -2%	6 905 -3%	7 175 +4%	7 669 +7%	8 104 +6%	8 084 0%	7 979 -1%	7 914 -1%	8 382 +6%	9 287 +11%	10 286 +11%	11 332 +10%	12 097 +7%	12 507 +3%	12 699 +2%	12 356 -3%	11 906 -4%	11 137 -6%	10 774 -3%	10 848 +1%	11 298 +4%	12 165 +8%	12 928 +6%	13 761 +6%	14 462 +5%	14 924 +3%	15 524 +4%	16 310 +5%	17 214 +6%
Gross Profit
Cost of Revenue	(463)	(479)	(524)	(530)	(564)	(600)	(587)	(559)	(546)	(543)	(600)	(710)	(789)	(852)	(896)	(921)	(970)	(1 035)	(1 067)	(1 047)	(1 057)	(1 147)	(1 318)	(1 471)	(1 683)	(1 806)	(1 921)	(2 091)	(2 292)	(2 498)	(2 583)	(2 652)	(2 716)	(2 891)	(3 080)	(3 432)	(3 825)	(4 176)	(4 488)	(4 798)	(5 127)	(5 591)	(5 761)	(6 253)	(6 272)	(6 014)	(5 963)	(5 821)	(6 150)	(6 606)	(6 807)	(6 686)	(6 400)	(6 201)	(6 573)	(7 228)	(7 903)	(8 629)	(9 162)	(9 663)	(10 012)	(10 030)	(9 949)	(9 650)	(9 641)	(9 905)	(10 327)	(11 056)	(11 664)	(12 225)	(12 735)	(13 203)	(13 754)	(14 423)	(14 957)
Gross Profit	118 N/A	136 +15%	158 +16%	157 -1%	167 +6%	175 +5%	156 -11%	137 -12%	144 +5%	152 +6%	177 +17%	213 +20%	236 +10%	262 +11%	265 +1%	277 +5%	289 +4%	275 -5%	242 -12%	230 -5%	238 +3%	258 +9%	306 +18%	342 +12%	392 +15%	444 +13%	526 +18%	561 +7%	634 +13%	678 +7%	723 +7%	739 +2%	749 +1%	781 +4%	794 +2%	807 +2%	805 0%	852 +6%	987 +16%	1 061 +7%	1 183 +11%	1 221 +3%	1 249 +2%	1 199 -4%	1 211 +1%	1 232 +2%	1 159 -6%	1 084 -7%	1 026 -5%	1 063 +4%	1 296 +22%	1 399 +8%	1 579 +13%	1 714 +9%	1 809 +6%	2 060 +14%	2 383 +16%	2 703 +13%	2 935 +9%	2 844 -3%	2 688 -5%	2 327 -13%	1 957 -16%	1 487 -24%	1 133 -24%	943 -17%	972 +3%	1 109 +14%	1 264 +14%	1 536 +22%	1 726 +12%	1 722 0%	1 769 +3%	1 887 +7%	2 257 +20%
Operating Income
Operating Expenses	(40)	(41)	(55)	(57)	(65)	(78)	(84)	(85)	(93)	(94)	(93)	(96)	(103)	(118)	(138)	(145)	(144)	(144)	(167)	(174)	(190)	(198)	(198)	(206)	(225)	(238)	(310)	(314)	(355)	(383)	(412)	(413)	(439)	(461)	(491)	(490)	(474)	(518)	(581)	(607)	(651)	(641)	(623)	(604)	(639)	(667)	(664)	(649)	(626)	(661)	(793)	(872)	(885)	(915)	(837)	(767)	(897)	(915)	(890)	(981)	(986)	(915)	(988)	(963)	(888)	(989)	(952)	(946)	(1 019)	(1 103)	(1 210)	(1 240)	(1 124)	(1 154)	(1 344)
Selling, General & Administrative	(37)	(38)	(51)	(53)	(61)	(75)	(81)	(82)	(90)	(92)	(90)	(94)	(100)	(114)	(136)	(143)	(146)	(146)	(165)	(172)	(182)	(190)	(89)	(200)	(217)	(231)	(138)	(307)	(349)	(377)	(172)	(411)	(436)	(457)	(231)	(483)	(468)	(513)	(287)	(596)	(648)	(575)	(322)	(471)	(499)	(517)	(357)	(472)	(405)	(442)	(513)	(536)	(544)	(548)	(530)	(557)	(615)	(655)	(654)	(701)	(688)	(681)	(646)	(662)	(651)	(660)	(700)	(776)	(818)	(830)	(763)	(803)	(817)	(854)	(842)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(102)	0	0	0	(145)	0	0	0	(230)	0	0	0	(247)	0	0	0	(290)	0	0	(81)	(316)	0	0	(223)	(336)	(273)	(383)	(375)	(339)	(435)	(429)	(446)	(396)	(504)	(578)	(641)	(589)	(663)	(688)	(686)	(651)	(694)	(651)	(657)	(618)	(742)	(820)	(881)	(856)	(999)	(1 007)	(1 029)	(937)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(8)	0	0	0	(9)	0	0	0	(12)	0	0	0	(19)	0	0	0	(59)	0	0	0	(74)	0	0	0	(96)	0	0	0	(118)	0	0	0	(141)	0	0	0	(149)	0	0	0	(183)	0	0	0	(204)	0	0	0	(267)
Other Operating Expenses	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(2)	0	2	2	(2)	0	(8)	(8)	(1)	(6)	(7)	(8)	(20)	(7)	(6)	(6)	(1)	(3)	(4)	(4)	(1)	(7)	(6)	(6)	15	(11)	(3)	15	74	(133)	(140)	74	102	97	162	156	155	99	88	78	208	294	296	380	494	383	391	452	458	393	413	328	549	572	619	608	613	562	700	729	701
Operating Income	78 N/A	95 +22%	103 +9%	100 -3%	102 +2%	97 -5%	72 -26%	52 -28%	51 -2%	58 +13%	84 +46%	117 +39%	132 +13%	144 +9%	127 -12%	133 +4%	146 +10%	131 -10%	75 -43%	56 -25%	48 -14%	60 +25%	108 +79%	136 +26%	168 +24%	206 +23%	216 +5%	247 +14%	279 +13%	295 +6%	311 +6%	326 +5%	310 -5%	321 +3%	303 -6%	317 +5%	331 +4%	333 +1%	407 +22%	454 +12%	532 +17%	579 +9%	626 +8%	595 -5%	572 -4%	565 -1%	495 -12%	435 -12%	400 -8%	402 +1%	504 +25%	526 +5%	694 +32%	798 +15%	972 +22%	1 293 +33%	1 486 +15%	1 788 +20%	2 045 +14%	1 862 -9%	1 702 -9%	1 412 -17%	969 -31%	524 -46%	245 -53%	(47) N/A	20 N/A	163 +733%	244 +50%	433 +77%	517 +19%	482 -7%	645 +34%	734 +14%	913 +24%
Pre-Tax Income
Interest Income Expense	(9)	(11)	(10)	(7)	(3)	2	7	5	4	3	2	1	(1)	(2)	(5)	(9)	(15)	(21)	(26)	(29)	(27)	(26)	(29)	(29)	(26)	(45)	(27)	(51)	(59)	(42)	(29)	(27)	(21)	(38)	(54)	(43)	(30)	0	15	24	13	12	(2)	(10)	(2)	(2)	(12)	(47)	(76)	(108)	(103)	(93)	(88)	(74)	(42)	(49)	(53)	(84)	(122)	(111)	(128)	(97)	(51)	(67)	126	177	219	268	169	122	190	99	48	177	(2)
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	(8)	(1)	(3)	7	5	9	10	7	6	6	6	0	(48)	1	2	3	(22)	5	7	6	(19)	3	214	218	153	196	(19)	(22)	(7)	7	10	12	(18)	7	5	3	(28)
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	1	0	0	0	0	0	0	0	0	0	(3)	(3)	(3)	(3)	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	0	0	0	0	0	0
Total Other Income	2	2	3	2	1	2	0	2	4	3	4	2	5	4	9	9	16	24	37	58	63	65	59	42	31	25	37	47	54	63	66	69	107	123	130	126	90	87	64	52	39	16	2	2	2	(7)	(9)	(8)	(8)	1	7	1	(3)	(2)	(1)	(0)	4	3	(10)	(12)	(15)	(15)	(2)	(7)	(6)	(6)	(1)	(1)	(1)	1	3	1	1	(3)	2
Pre-Tax Income	71 N/A	87 +21%	96 +11%	95 -1%	101 +6%	101 +1%	80 -21%	59 -26%	58 -2%	63 +8%	90 +43%	120 +34%	136 +14%	146 +7%	131 -10%	133 +2%	148 +11%	135 -9%	87 -36%	86 -1%	85 -2%	99 +17%	139 +40%	149 +7%	172 +16%	186 +8%	227 +22%	243 +7%	274 +13%	315 +15%	348 +11%	369 +6%	394 +7%	404 +3%	377 -7%	398 +6%	391 -2%	418 +7%	478 +14%	528 +10%	581 +10%	615 +6%	631 +3%	596 -6%	582 -2%	563 -3%	480 -15%	386 -20%	322 -17%	295 -8%	359 +22%	435 +21%	605 +39%	725 +20%	908 +25%	1 250 +38%	1 444 +16%	1 712 +19%	1 894 +11%	1 742 -8%	1 773 +2%	1 518 -14%	1 069 -30%	647 -40%	346 -46%	102 -71%	231 +126%	437 +89%	423 -3%	567 +34%	692 +22%	589 -15%	699 +19%	910 +30%	885 -3%
Net Income
Tax Provision	(1)	(5)	(15)	(15)	(15)	(15)	(11)	(8)	(8)	(9)	(12)	(17)	(19)	(21)	(18)	(19)	(22)	(20)	(7)	(6)	(4)	(4)	(17)	(18)	(22)	(28)	(26)	(28)	(34)	(37)	(43)	(46)	(57)	(61)	(49)	(52)	(43)	(44)	(65)	(71)	(81)	(85)	(84)	(81)	(78)	(79)	(51)	(33)	(28)	(40)	(66)	(90)	(110)	(105)	(88)	(107)	(126)	(140)	(175)	(166)	(141)	(115)	(47)	(1)	37	63	47	26	12	(14)	(33)	(25)	(36)	(54)	(78)
Income from Continuing Operations	71	81	81	80	85	86	69	52	50	55	78	103	117	126	113	114	126	114	80	80	81	95	122	131	150	157	201	215	240	278	306	323	336	342	328	346	348	375	413	457	500	530	547	515	504	484	429	354	294	255	293	346	495	620	820	1 142	1 318	1 573	1 718	1 576	1 633	1 403	1 023	646	383	165	278	462	434	553	659	565	663	856	806
Income to Minority Interest	(0)	(0)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(2)	(0)	(4)	(4)	(8)	(9)	(7)	(8)	(10)	(15)	(21)	(25)	(22)	(29)	(34)	(43)	(52)	(53)	(54)	(49)	(39)	(29)	(29)	(25)	(6)	(13)	(27)	(53)	(119)	(221)	(270)	(290)	(303)	(235)	(316)	(311)	(269)	(205)	(80)	(32)	(52)	(73)	(48)	(53)	(43)	(24)	(43)	(55)	(96)
Equity Earnings Affiliates	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	0	0	0	0	0	0	0	0
Net Income (Common)	71 N/A	81 +14%	81 0%	80 -1%	85 +6%	85 +1%	69 -20%	51 -26%	50 -2%	54 +8%	77 +43%	103 +33%	116 +13%	124 +7%	112 -10%	113 +1%	124 +10%	113 -9%	79 -30%	79 +0%	80 +1%	94 +18%	121 +28%	130 +7%	150 +15%	156 +4%	199 +28%	214 +8%	237 +10%	274 +16%	298 +9%	314 +5%	330 +5%	334 +1%	319 -5%	332 +4%	328 -1%	349 +7%	391 +12%	428 +10%	466 +9%	487 +5%	495 +2%	462 -7%	451 -2%	435 -4%	390 -10%	325 -17%	265 -19%	230 -13%	287 +25%	333 +16%	468 +41%	567 +21%	702 +24%	921 +31%	1 047 +14%	1 282 +22%	1 416 +10%	1 341 -5%	1 317 -2%	1 092 -17%	754 -31%	441 -42%	303 -31%	132 -56%	226 +71%	390 +72%	386 -1%	500 +30%	616 +23%	541 -12%	620 +15%	802 +29%	711 -11%
EPS (Diluted)	0.04 N/A	0.04 N/A	0.05 +25%	0.04 -20%	0.04 N/A	0.05 +25%	0.04 -20%	0.03 -25%	0.03 N/A	0.03 N/A	0.04 +33%	0.05 +25%	0.06 +20%	0.06 N/A	0.06 N/A	0.06 N/A	0.07 +17%	0.07 N/A	0.04 -43%	0.05 +25%	0.05 N/A	0.05 N/A	0.06 +20%	0.07 +17%	0.08 +14%	0.09 +12%	0.11 +22%	0.13 +18%	0.14 +8%	0.15 +7%	0.15 N/A	0.16 +7%	0.16 N/A	0.16 N/A	0.15 -6%	0.15 N/A	0.14 -7%	0.15 +7%	0.16 +7%	0.18 +12%	0.2 +11%	0.21 +5%	0.21 N/A	0.2 -5%	0.19 -5%	0.18 -5%	0.16 -11%	0.14 -12%	0.12 -14%	0.1 -17%	0.11 +10%	0.12 +9%	0.16 +33%	0.2 +25%	0.26 +30%	0.33 +27%	0.38 +15%	0.46 +21%	0.5 +9%	0.41 -18%	0.41 N/A	0.35 -15%	0.24 -31%	0.14 -42%	0.09 -36%	0.04 -56%	0.07 +75%	0.12 +71%	0.12 N/A	0.16 +33%	0.19 +19%	0.17 -11%	0.19 +12%	0.25 +32%	0.22 -12%

Income Statement Balance Sheet Cash Flow Statement

Tianshui Huatian Technology Co Ltd
SZSE:002185

Income Statement

Earnings Waterfall
Tianshui Huatian Technology Co Ltd

Income Statement
Tianshui Huatian Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Tianshui Huatian Technology Co Ltd SZSE:002185

Income Statement

Earnings Waterfall Tianshui Huatian Technology Co Ltd

Income Statement Tianshui Huatian Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Tianshui Huatian Technology Co Ltd
SZSE:002185

Earnings Waterfall
Tianshui Huatian Technology Co Ltd

Income Statement
Tianshui Huatian Technology Co Ltd