Watchlist Manager

Watchlist

Price: 10.17 CNY -1.55% Market Closed

Market Cap: ¥8.5B

L	Luolai Lifestyle Technology Co Ltd SZSE:002293	CN
	Melexis NV XBRU:MELE	BE
	HanesBrands Inc NYSE:HBI	US
B	Beijing Dabeinong Technology Group Co Ltd SZSE:002385	CN

Income Statement

Currency: CNY

	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	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	2	0	0	0	9	0	0	6	21	0	0	9	11	10	10	3	4	4	6	6	6	6	4	4	15	17	19	20	18	24	28	32	29	0	0	12	27	18	0	0
Revenue	936 N/A	1 004 +7%	1 145 +14%	1 249 +9%	1 392 +11%	1 557 +12%	1 819 +17%	2 043 +12%	2 160 +6%	2 307 +7%	2 382 +3%	2 414 +1%	2 416 +0%	2 596 +7%	2 725 +5%	2 726 +0%	2 767 +1%	2 600 -6%	2 524 -3%	2 566 +2%	2 559 0%	2 682 +5%	2 761 +3%	2 810 +2%	2 899 +3%	2 928 +1%	2 916 0%	2 973 +2%	3 009 +1%	3 025 +1%	3 152 +4%	3 447 +9%	3 791 +10%	4 180 +10%	4 662 +12%	4 776 +2%	4 877 +2%	4 931 +1%	4 813 -2%	4 786 -1%	4 803 +0%	4 756 -1%	4 860 +2%	4 609 -5%	4 579 -1%	4 722 +3%	4 911 +4%	5 337 +9%	5 531 +4%	5 652 +2%	5 760 +2%	5 727 -1%	5 616 -2%	5 480 -2%	5 314 -3%	5 267 -1%	5 388 +2%	5 350 -1%	5 315 -1%	5 163 -3%	4 964 -4%	4 762 -4%	4 559 -4%	4 565 +0%	4 635 +2%	4 743 +2%
Gross Profit
Cost of Revenue	(586)	(625)	(702)	(758)	(854)	(967)	(1 135)	(1 272)	(1 333)	(1 421)	(1 397)	(1 375)	(1 386)	(1 486)	(1 575)	(1 625)	(1 630)	(1 508)	(1 426)	(1 448)	(1 440)	(1 505)	(1 532)	(1 556)	(1 583)	(1 574)	(1 510)	(1 533)	(1 551)	(1 554)	(1 642)	(1 864)	(2 072)	(2 330)	(2 690)	(2 753)	(2 784)	(2 780)	(2 689)	(2 631)	(2 673)	(2 693)	(2 803)	(2 624)	(2 600)	(2 659)	(2 876)	(3 082)	(3 187)	(3 284)	(3 290)	(3 197)	(3 142)	(3 068)	(3 067)	(2 855)	(2 903)	(2 857)	(2 957)	(2 767)	(2 624)	(2 496)	(2 463)	(2 386)	(2 430)	(2 447)
Gross Profit	350 N/A	380 +8%	444 +17%	492 +11%	538 +9%	589 +10%	684 +16%	771 +13%	827 +7%	887 +7%	986 +11%	1 039 +5%	1 030 -1%	1 110 +8%	1 150 +4%	1 102 -4%	1 137 +3%	1 092 -4%	1 099 +1%	1 118 +2%	1 119 +0%	1 177 +5%	1 229 +4%	1 254 +2%	1 316 +5%	1 354 +3%	1 406 +4%	1 440 +2%	1 458 +1%	1 471 +1%	1 511 +3%	1 583 +5%	1 718 +9%	1 850 +8%	1 972 +7%	2 023 +3%	2 094 +4%	2 151 +3%	2 124 -1%	2 155 +1%	2 131 -1%	2 063 -3%	2 057 0%	1 986 -3%	1 978 0%	2 063 +4%	2 035 -1%	2 255 +11%	2 344 +4%	2 368 +1%	2 470 +4%	2 531 +2%	2 475 -2%	2 412 -3%	2 246 -7%	2 412 +7%	2 485 +3%	2 493 +0%	2 358 -5%	2 396 +2%	2 341 -2%	2 265 -3%	2 096 -7%	2 179 +4%	2 205 +1%	2 296 +4%
Operating Income
Operating Expenses	(216)	(219)	(256)	(277)	(312)	(338)	(431)	(481)	(517)	(538)	(595)	(626)	(661)	(748)	(753)	(730)	(736)	(716)	(752)	(766)	(751)	(791)	(837)	(830)	(900)	(918)	(994)	(1 035)	(1 047)	(1 076)	(1 133)	(1 211)	(1 328)	(1 388)	(1 466)	(1 487)	(1 566)	(1 707)	(1 626)	(1 676)	(1 666)	(1 564)	(1 488)	(1 531)	(1 471)	(1 481)	(1 376)	(1 480)	(1 550)	(1 549)	(1 681)	(1 771)	(1 772)	(1 767)	(1 620)	(1 763)	(1 781)	(1 832)	(1 735)	(1 868)	(1 866)	(1 815)	(1 650)	(1 707)	(1 731)	(1 770)
Selling, General & Administrative	(210)	(213)	(256)	(278)	(310)	(337)	(419)	(469)	(507)	(531)	(587)	(623)	(655)	(739)	(736)	(724)	(728)	(702)	(738)	(755)	(739)	(781)	(822)	(810)	(883)	(900)	(976)	(1 003)	(1 013)	(1 042)	(1 093)	(1 162)	(1 259)	(1 309)	(1 379)	(1 408)	(1 463)	(1 537)	(1 450)	(1 456)	(1 426)	(1 384)	(1 337)	(1 328)	(1 289)	(1 298)	(1 251)	(1 269)	(1 355)	(1 359)	(1 480)	(1 565)	(1 522)	(1 527)	(1 449)	(1 487)	(1 517)	(1 556)	(1 585)	(1 651)	(1 615)	(1 559)	(1 463)	(1 549)	(1 617)	(1 663)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(3)	0	0	0	(3)	0	0	0	(3)	0	0	(13)	(25)	0	0	(4)	(125)	(139)	(163)	(191)	(100)	(99)	(80)	(72)	(102)	(122)	(129)	(134)	(125)	(118)	(132)	(124)	(113)	(105)	(119)	(122)	(111)	(110)	(122)	(121)	(99)	(100)	(86)	(86)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	0	0	0	(11)	0	0	0	(11)	0	0	0	(14)	0	0	0	(37)	0	0	0	(60)	0	0	0	(48)	0	0	0	(48)	0	0	0	(50)	0	0	0	(93)	0	0	0	(95)	0	0	0	(91)	0	0	0	(122)	0	0	0
Other Operating Expenses	(6)	(7)	(0)	1	(2)	(1)	(12)	(12)	(10)	(7)	(7)	(3)	(6)	(9)	(9)	(6)	(9)	(14)	(1)	(11)	(12)	(11)	(1)	(19)	(17)	(18)	(1)	(31)	(35)	(34)	(2)	(48)	(69)	(67)	(2)	(79)	(103)	(166)	(3)	(81)	(76)	10	(3)	(104)	(103)	(111)	25	(89)	(66)	(56)	17	(88)	(118)	(116)	36	(171)	(145)	(153)	52	(107)	(128)	(135)	34	(58)	(27)	(21)
Operating Income	135 N/A	161 +19%	188 +17%	215 +14%	226 +5%	252 +11%	253 +0%	290 +15%	310 +7%	349 +12%	391 +12%	413 +6%	369 -11%	362 -2%	397 +10%	371 -6%	400 +8%	376 -6%	346 -8%	352 +2%	368 +4%	386 +5%	392 +2%	424 +8%	417 -2%	436 +5%	412 -6%	405 -2%	410 +1%	395 -4%	377 -4%	373 -1%	391 +5%	461 +18%	506 +10%	536 +6%	528 -2%	444 -16%	498 +12%	479 -4%	465 -3%	499 +7%	570 +14%	455 -20%	508 +12%	582 +15%	658 +13%	774 +18%	794 +2%	819 +3%	789 -4%	759 -4%	703 -7%	645 -8%	626 -3%	649 +4%	704 +8%	661 -6%	623 -6%	528 -15%	475 -10%	451 -5%	446 -1%	473 +6%	474 +0%	526 +11%
Pre-Tax Income
Interest Income Expense	(1)	0	2	4	4	13	20	22	23	24	26	24	30	24	23	25	24	26	27	28	32	36	40	34	43	51	70	75	60	49	39	29	26	19	18	27	41	113	52	105	106	57	70	59	62	58	66	49	43	32	56	59	56	61	48	45	42	31	39	29	38	46	35	29	25	26
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	(26)	0	(1)	(1)	3	0	(1)	(1)	45	(0)	(0)	(0)	(38)	0	(2)	(2)	(31)	0	1	0	(4)	(0)	1	1	(16)	1	1	1	(3)	1	0	0	7	11	12	12
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)	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	6	7	8	3	12	11	11	20	25	25	27	19	16	26	25	24	23	22	19	23	13	13	20	16	27	27	30	29	27	23	29	29	21	30	18	36	40	42	47	35	53	66	77	74	56	40	12	17	3	(2)	13	3	1	2	9	(6)	9	2	14	9	3	1	(10)	(8)	(4)	(1)
Pre-Tax Income	140 N/A	168 +20%	197 +18%	222 +12%	242 +9%	276 +14%	283 +3%	332 +17%	358 +8%	397 +11%	445 +12%	456 +3%	416 -9%	412 -1%	444 +8%	420 -5%	448 +7%	424 -5%	392 -8%	403 +3%	413 +2%	434 +5%	452 +4%	475 +5%	486 +2%	515 +6%	512 -1%	509 0%	497 -2%	466 -6%	420 -10%	430 +2%	436 +2%	508 +16%	544 +7%	599 +10%	608 +2%	598 -2%	641 +7%	618 -4%	623 +1%	622 0%	678 +9%	588 -13%	624 +6%	678 +9%	705 +4%	840 +19%	841 +0%	849 +1%	854 +1%	821 -4%	760 -7%	709 -7%	667 -6%	688 +3%	756 +10%	695 -8%	674 -3%	567 -16%	516 -9%	499 -3%	477 -4%	505 +6%	506 +0%	564 +11%
Net Income
Tax Provision	(31)	(43)	(49)	(57)	(49)	(46)	(40)	(41)	(46)	(54)	(71)	(76)	(70)	(65)	(62)	(58)	(62)	(58)	(60)	(58)	(60)	(62)	(54)	(57)	(58)	(62)	(89)	(91)	(103)	(103)	(81)	(80)	(81)	(108)	(91)	(112)	(105)	(91)	(96)	(86)	(91)	(95)	(119)	(102)	(105)	(118)	(112)	(137)	(138)	(131)	(135)	(126)	(102)	(91)	(86)	(98)	(122)	(100)	(103)	(83)	(70)	(80)	(47)	(51)	(49)	(55)
Income from Continuing Operations	109	124	148	164	194	231	243	291	311	343	374	380	345	347	382	362	386	366	332	345	352	372	398	418	428	452	423	419	394	362	339	350	356	401	453	487	503	507	545	532	532	527	559	486	519	560	593	703	704	718	719	695	658	618	581	590	634	595	571	484	446	418	430	454	457	509
Income to Minority Interest	(1)	(1)	(2)	(2)	(2)	(2)	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(2)	(4)	(7)	(13)	(16)	(17)	(17)	(22)	(25)	(27)	(32)	(25)	(20)	(19)	(13)	(10)	(9)	(9)	(11)	(13)	(13)	(13)	(9)	(8)	(7)	(3)	(4)	(5)	(5)	(5)	(3)	0	1	1	2	2	1	1	(0)	2	2	2	2
Net Income (Common)	108 N/A	123 +14%	147 +19%	163 +11%	192 +18%	228 +19%	241 +6%	289 +20%	310 +7%	343 +11%	374 +9%	380 +2%	345 -9%	347 +1%	382 +10%	362 -5%	386 +7%	366 -5%	332 -9%	345 +4%	352 +2%	372 +5%	398 +7%	416 +4%	425 +2%	445 +5%	410 -8%	403 -2%	377 -6%	346 -8%	317 -8%	325 +2%	328 +1%	368 +12%	428 +16%	468 +9%	485 +4%	495 +2%	535 +8%	523 -2%	524 +0%	516 -2%	546 +6%	473 -13%	506 +7%	550 +9%	585 +6%	697 +19%	700 +1%	714 +2%	713 0%	690 -3%	654 -5%	614 -6%	581 -5%	591 +2%	635 +7%	598 -6%	572 -4%	485 -15%	446 -8%	418 -6%	433 +4%	456 +5%	460 +1%	511 +11%
EPS (Diluted)	0.19 N/A	0.21 +11%	0.23 +10%	0.23 N/A	0.26 +13%	0.29 +12%	0.31 +7%	0.37 +19%	0.4 +8%	0.44 +10%	0.48 +9%	0.49 +2%	0.45 -8%	0.45 N/A	0.49 +9%	0.47 -4%	0.5 +6%	0.48 -4%	0.43 -10%	0.45 +5%	0.46 +2%	0.48 +4%	0.52 +8%	0.54 +4%	0.55 +2%	0.58 +5%	0.53 -9%	0.52 -2%	0.48 -8%	0.44 -8%	0.41 -7%	0.41 N/A	0.42 +2%	0.47 +12%	0.55 +17%	0.59 +7%	0.61 +3%	0.62 +2%	0.66 +6%	0.64 -3%	0.64 N/A	0.62 -3%	0.66 +6%	0.57 -14%	0.61 +7%	0.67 +10%	0.71 +6%	0.85 +20%	0.85 N/A	0.86 +1%	0.85 -1%	0.82 -4%	0.77 -6%	0.72 -6%	0.69 -4%	0.7 +1%	0.76 +9%	0.72 -5%	0.68 -6%	0.58 -15%	0.53 -9%	0.5 -6%	0.52 +4%	0.55 +6%	0.55 N/A	0.62 +13%

Income Statement Balance Sheet Cash Flow Statement

Luolai Lifestyle Technology Co Ltd
SZSE:002293

Income Statement

Earnings Waterfall
Luolai Lifestyle Technology Co Ltd

Income Statement
Luolai Lifestyle Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Luolai Lifestyle Technology Co Ltd SZSE:002293

Income Statement

Earnings Waterfall Luolai Lifestyle Technology Co Ltd

Income Statement Luolai Lifestyle Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Luolai Lifestyle Technology Co Ltd
SZSE:002293

Earnings Waterfall
Luolai Lifestyle Technology Co Ltd

Income Statement
Luolai Lifestyle Technology Co Ltd