Watchlist Manager

Watchlist

Price: 40.96 CNY 9.99% Market Closed

Market Cap: ¥23.5B

	Feilong Auto Components Co Ltd SZSE:002536	CN
	Bajaj Auto Ltd NSE:BAJAJ-AUTO	IN
	Rupa & Company Ltd NSE:RUPA	IN
	Freelance.com SA PAR:ALFRE	FR
V	Vikas Lifecare Ltd NSE:VIKASLIFE	IN
Z	Zhongjing Food Co Ltd SZSE:300908	CN
	Gimv NV LSE:0EKR	BE
S	Svenska Handelsbanken AB SWB:SVHG	SE

Income Statement

Currency: CNY

	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	40	0	0	0	22	0	0	0	21	0	0	0	29	0	0	0	41	0	0	0	37	0	0	0	16	0	0	4	16	0	0	11	28	26	39	38	36	35	31	31	27	26	26	28	23	24	18	15	16	11	13	11	13	10	8	6	5	6	0	0	0
Revenue	896 N/A	948 +6%	999 +5%	1 015 +2%	1 022 +1%	989 -3%	944 -5%	893 -5%	847 -5%	869 +3%	869 +0%	929 +7%	1 009 +9%	1 090 +8%	1 244 +14%	1 351 +9%	1 462 +8%	1 554 +6%	1 615 +4%	1 710 +6%	1 779 +4%	1 821 +2%	1 915 +5%	1 927 +1%	1 920 0%	1 990 +4%	2 085 +5%	2 201 +6%	2 348 +7%	2 532 +8%	2 666 +5%	2 770 +4%	2 891 +4%	2 884 0%	2 821 -2%	2 847 +1%	2 723 -4%	2 681 -2%	2 638 -2%	2 570 -3%	2 487 -3%	2 551 +3%	2 666 +5%	2 917 +9%	3 215 +10%	3 201 0%	3 116 -3%	3 020 -3%	2 900 -4%	3 101 +7%	3 258 +5%	3 392 +4%	3 687 +9%	3 903 +6%	4 095 +5%	4 390 +7%	4 506 +3%	4 525 +0%	4 723 +4%	4 592 -3%	4 518 -2%	4 465 -1%	4 545 +2%
Gross Profit
Cost of Revenue	(638)	(684)	(707)	(725)	(734)	(715)	(695)	(667)	(628)	(662)	(676)	(725)	(802)	(860)	(974)	(1 067)	(1 166)	(1 241)	(1 276)	(1 345)	(1 384)	(1 414)	(1 483)	(1 489)	(1 481)	(1 523)	(1 575)	(1 659)	(1 758)	(1 853)	(1 911)	(1 996)	(2 094)	(2 117)	(2 039)	(2 113)	(2 033)	(2 022)	(2 024)	(2 006)	(1 942)	(1 974)	(2 062)	(2 250)	(2 470)	(2 483)	(2 465)	(2 462)	(2 428)	(2 624)	(2 686)	(2 767)	(2 971)	(3 082)	(3 251)	(3 520)	(3 638)	(3 636)	(3 718)	(3 582)	(3 439)	(3 394)	(3 465)
Gross Profit	258 N/A	265 +3%	292 +10%	289 -1%	288 0%	275 -5%	248 -10%	226 -9%	219 -3%	207 -5%	193 -7%	204 +6%	206 +1%	230 +12%	270 +17%	284 +5%	296 +4%	314 +6%	339 +8%	365 +8%	395 +8%	407 +3%	432 +6%	438 +1%	439 +0%	466 +6%	510 +9%	542 +6%	590 +9%	679 +15%	755 +11%	774 +2%	797 +3%	767 -4%	782 +2%	734 -6%	691 -6%	659 -5%	614 -7%	564 -8%	544 -4%	576 +6%	604 +5%	667 +11%	744 +12%	718 -3%	650 -9%	559 -14%	472 -16%	477 +1%	572 +20%	625 +9%	716 +15%	821 +15%	844 +3%	870 +3%	868 0%	890 +3%	1 005 +13%	1 011 +1%	1 079 +7%	1 071 -1%	1 080 +1%
Operating Income
Operating Expenses	(113)	(123)	(155)	(163)	(169)	(174)	(166)	(156)	(155)	(155)	(174)	(182)	(193)	(205)	(223)	(233)	(242)	(251)	(270)	(285)	(311)	(319)	(334)	(363)	(367)	(389)	(395)	(408)	(425)	(440)	(457)	(438)	(452)	(463)	(489)	(491)	(494)	(494)	(542)	(500)	(475)	(478)	(448)	(455)	(466)	(465)	(482)	(481)	(478)	(486)	(531)	(512)	(536)	(573)	(604)	(578)	(589)	(617)	(691)	(683)	(714)	(700)	(726)
Selling, General & Administrative	(113)	(123)	(153)	(164)	(169)	(174)	(165)	(156)	(155)	(155)	(116)	(182)	(193)	(205)	(135)	(232)	(240)	(249)	(157)	(279)	(305)	(313)	(188)	(337)	(340)	(363)	(226)	(389)	(405)	(420)	(266)	(445)	(454)	(421)	(299)	(362)	(336)	(342)	(356)	(361)	(338)	(333)	(263)	(282)	(278)	(276)	(270)	(283)	(282)	(287)	(302)	(316)	(338)	(343)	(352)	(372)	(371)	(395)	(410)	(426)	(452)	(452)	(402)
Research & Development	0	0	0	0	0	0	0	0	0	0	(47)	0	0	0	(69)	0	0	0	(90)	0	0	0	(121)	0	0	0	(135)	0	0	0	(170)	0	0	(46)	(172)	(145)	(187)	(183)	(168)	(175)	(177)	(181)	(160)	(189)	(203)	(208)	(181)	(199)	(189)	(192)	(183)	(204)	(202)	(232)	(229)	(244)	(258)	(269)	(259)	(281)	(286)	(274)	(283)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(11)	0	0	0	(19)	0	0	0	(22)	0	0	0	(24)	0	0	0	(33)	0	0	0	(36)	0	0	0	(50)	0	0	0	(50)	0	0	0	(51)	0	0	0	(52)	0	0	0	(56)	0	0	0	(53)	0	0	0	(56)	0	0	0	(68)
Other Operating Expenses	(0)	0	(2)	0	0	0	(1)	0	0	0	(0)	0	(0)	0	(0)	0	(2)	0	(1)	(5)	(6)	(6)	(1)	(26)	(27)	(27)	(0)	(20)	(20)	(20)	15	7	2	5	32	16	29	32	31	36	40	36	26	16	15	19	22	1	(6)	(8)	10	8	4	2	30	38	40	46	34	25	24	25	28
Operating Income	144 N/A	141 -2%	137 -3%	126 -8%	120 -5%	101 -16%	83 -18%	69 -16%	64 -8%	53 -18%	19 -65%	22 +17%	13 -38%	25 +87%	47 +89%	51 +8%	55 +7%	62 +14%	69 +10%	80 +17%	84 +5%	88 +4%	99 +13%	75 -24%	72 -3%	77 +6%	115 +49%	134 +16%	165 +23%	239 +45%	298 +25%	336 +13%	345 +3%	304 -12%	293 -4%	244 -17%	197 -19%	165 -16%	72 -56%	65 -10%	69 +6%	98 +42%	156 +59%	212 +36%	278 +31%	253 -9%	169 -33%	78 -54%	(6) N/A	(9) -69%	41 N/A	112 +178%	180 +60%	248 +38%	240 -3%	292 +22%	278 -5%	272 -2%	314 +15%	328 +4%	365 +11%	370 +1%	354 -4%
Pre-Tax Income
Interest Income Expense	(31)	(35)	(38)	(36)	(27)	(23)	(19)	(17)	(20)	(20)	(19)	(23)	(25)	(28)	(30)	(31)	(33)	(36)	(37)	(46)	(45)	(35)	(25)	(14)	(7)	(8)	(7)	(7)	(10)	(13)	(18)	(24)	(20)	(14)	(23)	(34)	(38)	(37)	(19)	(13)	(16)	(25)	(33)	(38)	(43)	(44)	(45)	(47)	(32)	(14)	11	6	10	(7)	5	8	11	20	26	24	30	31	30
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	(20)	0	0	0	(12)	0	0	0	0	0	(0)	(0)	(8)	(0)	1	1	0	1	0	0	(4)	1	0	0	(17)	(0)	(0)	0	(5)	0	0	0	(6)	3	3	2	(15)	0	(0)	0	(9)
Gain/Loss on Disposition of Assets	0	0	(1)	0	0	0	4	0	0	0	1	0	0	0	1	0	0	0	(4)	0	0	0	(2)	0	0	0	(1)	0	0	(0)	(7)	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	4	5	5	5	11	10	8	11	5	8	37	40	41	41	11	9	12	10	18	14	12	14	14	20	19	21	19	12	5	0	(4)	(15)	(10)	(9)	(2)	(2)	(2)	(5)	(1)	(1)	(1)	(2)	0	(4)	(5)	(4)	(2)	(3)	(3)	(2)	(0)	(3)	(4)	(7)	(1)	(10)	(9)	(11)	0	(20)	(30)	(41)	(26)
Pre-Tax Income	117 N/A	111 -5%	104 -6%	95 -8%	103 +8%	87 -16%	75 -13%	64 -15%	50 -22%	41 -19%	37 -9%	39 +5%	29 -25%	38 +31%	29 -25%	29 +1%	34 +17%	37 +10%	46 +23%	49 +7%	52 +6%	67 +30%	65 -3%	81 +23%	85 +5%	89 +5%	115 +28%	139 +21%	161 +16%	226 +41%	271 +20%	296 +9%	313 +6%	280 -11%	260 -7%	208 -20%	158 -24%	124 -21%	53 -58%	52 -1%	53 +2%	72 +36%	119 +65%	171 +43%	231 +35%	206 -11%	105 -49%	27 -74%	(41) N/A	(26) +36%	46 N/A	116 +153%	187 +61%	234 +26%	238 +2%	293 +23%	282 -4%	283 +0%	325 +15%	332 +2%	364 +10%	360 -1%	349 -3%
Net Income
Tax Provision	(8)	(10)	(10)	(9)	(11)	(9)	(7)	(6)	(4)	(4)	(2)	(2)	(2)	(1)	(3)	(2)	(3)	(1)	(4)	(6)	(6)	(7)	(7)	(7)	(6)	(5)	(6)	(9)	(9)	(17)	(27)	(29)	(36)	(28)	(18)	(13)	(6)	(6)	18	16	15	14	1	(1)	(3)	2	17	28	38	35	29	17	6	6	3	(1)	3	4	2	(1)	(15)	(20)	(46)
Income from Continuing Operations	110	100	94	86	92	78	68	58	46	36	35	37	28	37	26	27	31	36	41	43	46	60	58	73	78	84	109	130	151	209	243	266	278	252	242	194	152	118	71	68	68	86	120	169	228	208	121	56	(2)	9	75	133	193	240	241	292	285	287	327	331	349	341	302
Income to Minority Interest	(10)	(9)	(6)	(2)	(2)	0	(1)	(0)	0	0	(0)	(1)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	3	4	5	5	(5)	(5)	(4)	(3)	4	4	4	5	21	21	22	20	9	10	10	11	21	21	18	17	2	2	7	9	15
Net Income (Common)	99 N/A	91 -8%	89 -3%	84 -5%	90 +6%	76 -15%	68 -11%	58 -14%	46 -21%	36 -22%	35 -4%	36 +3%	27 -25%	36 +34%	25 -30%	26 +4%	30 +15%	35 +15%	40 +16%	42 +5%	45 +7%	59 +30%	57 -3%	72 +26%	77 +7%	83 +8%	108 +30%	129 +20%	151 +17%	208 +38%	242 +16%	265 +10%	276 +4%	251 -9%	245 -2%	199 -19%	157 -21%	123 -22%	66 -46%	63 -4%	64 +1%	83 +29%	124 +50%	173 +40%	232 +34%	214 -8%	142 -34%	77 -46%	19 -75%	29 +48%	84 +194%	143 +70%	202 +41%	251 +24%	262 +4%	313 +20%	303 -3%	304 +0%	330 +8%	333 +1%	356 +7%	350 -2%	317 -9%
EPS (Diluted)	0.31 N/A	0.28 -10%	0.27 -4%	0.19 -30%	0.2 +5%	0.19 -5%	0.16 -16%	0.14 -12%	0.11 -21%	0.09 -18%	0.08 -11%	0.09 +12%	0.07 -22%	0.09 +29%	0.06 -33%	0.06 N/A	0.07 +17%	0.08 +14%	0.09 +12%	0.1 +11%	0.11 +10%	0.13 +18%	0.12 -8%	0.15 +25%	0.15 N/A	0.16 +7%	0.22 +38%	0.25 +14%	0.3 +20%	0.42 +40%	0.48 +14%	0.54 +13%	0.56 +4%	0.51 -9%	0.49 -4%	0.41 -16%	0.33 -20%	0.26 -21%	0.13 -50%	0.13 N/A	0.13 N/A	0.17 +31%	0.25 +47%	0.35 +40%	0.47 +34%	0.42 -11%	0.28 -33%	0.16 -43%	0.04 -75%	0.06 +50%	0.17 +183%	0.28 +65%	0.4 +43%	0.5 +25%	0.5 N/A	0.54 +8%	0.52 -4%	0.53 +2%	0.57 +8%	0.58 +2%	0.62 +7%	0.61 -2%	0.55 -10%

Income Statement Balance Sheet Cash Flow Statement

Feilong Auto Components Co Ltd
SZSE:002536

Income Statement

Earnings Waterfall
Feilong Auto Components Co Ltd

Income Statement
Feilong Auto Components Co Ltd

See Also

Company

Help

Tools

Stocks

Feilong Auto Components Co Ltd SZSE:002536

Income Statement

Earnings Waterfall Feilong Auto Components Co Ltd

Income Statement Feilong Auto Components Co Ltd

See Also

Company

Help

Tools

Stocks

Feilong Auto Components Co Ltd
SZSE:002536

Earnings Waterfall
Feilong Auto Components Co Ltd

Income Statement
Feilong Auto Components Co Ltd