Baoding Technology Co Ltd
SZSE:002552
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Baoding Technology Co Ltd
SZSE:002552
|
CN |
Income Statement
Earnings Waterfall
Baoding Technology Co Ltd
Income Statement
Baoding Technology Co Ltd
| 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 |
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
1
|
5
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
19
|
31
|
43
|
52
|
56
|
62
|
64
|
64
|
58
|
53
|
0
|
0
|
0
|
|
| Revenue |
405
N/A
|
413
+2%
|
429
+4%
|
445
+4%
|
445
+0%
|
447
+0%
|
416
-7%
|
362
-13%
|
326
-10%
|
275
-16%
|
224
-19%
|
222
-1%
|
216
-3%
|
231
+7%
|
258
+12%
|
288
+11%
|
324
+13%
|
332
+2%
|
346
+4%
|
342
-1%
|
324
-5%
|
293
-9%
|
268
-9%
|
217
-19%
|
180
-17%
|
187
+4%
|
196
+5%
|
218
+11%
|
239
+10%
|
255
+7%
|
265
+4%
|
283
+7%
|
311
+10%
|
317
+2%
|
329
+4%
|
343
+4%
|
340
-1%
|
327
-4%
|
335
+2%
|
356
+6%
|
367
+3%
|
388
+6%
|
386
0%
|
356
-8%
|
353
-1%
|
367
+4%
|
378
+3%
|
625
+66%
|
1 791
+186%
|
1 904
+6%
|
2 441
+28%
|
2 895
+19%
|
3 042
+5%
|
3 118
+3%
|
3 266
+5%
|
3 106
-5%
|
2 894
-7%
|
2 891
0%
|
2 809
-3%
|
2 960
+5%
|
3 147
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(293)
|
(300)
|
(314)
|
(329)
|
(334)
|
(336)
|
(310)
|
(272)
|
(248)
|
(211)
|
(175)
|
(173)
|
(175)
|
(192)
|
(217)
|
(245)
|
(275)
|
(282)
|
(292)
|
(283)
|
(264)
|
(246)
|
(231)
|
(198)
|
(173)
|
(177)
|
(176)
|
(185)
|
(195)
|
(199)
|
(211)
|
(228)
|
(245)
|
(254)
|
(267)
|
(281)
|
(287)
|
(277)
|
(286)
|
(303)
|
(314)
|
(330)
|
(324)
|
(303)
|
(313)
|
(325)
|
(335)
|
(553)
|
(1 474)
|
(1 759)
|
(2 269)
|
(2 672)
|
(2 711)
|
(2 741)
|
(2 814)
|
(2 659)
|
(2 520)
|
(2 477)
|
(2 421)
|
(2 542)
|
(2 647)
|
|
| Gross Profit |
111
N/A
|
113
+1%
|
115
+2%
|
116
+1%
|
111
-4%
|
111
-1%
|
106
-4%
|
90
-15%
|
78
-13%
|
64
-18%
|
49
-24%
|
49
+0%
|
41
-16%
|
39
-7%
|
41
+6%
|
43
+4%
|
50
+16%
|
51
+3%
|
54
+7%
|
59
+9%
|
60
+1%
|
47
-21%
|
38
-21%
|
19
-48%
|
8
-61%
|
10
+27%
|
20
+107%
|
33
+66%
|
44
+34%
|
56
+28%
|
55
-3%
|
55
+1%
|
66
+21%
|
63
-5%
|
62
-1%
|
61
-1%
|
54
-12%
|
50
-7%
|
49
-2%
|
54
+10%
|
53
-1%
|
58
+8%
|
62
+8%
|
53
-15%
|
40
-24%
|
42
+4%
|
43
+3%
|
73
+69%
|
317
+336%
|
145
-54%
|
171
+18%
|
223
+30%
|
331
+48%
|
377
+14%
|
452
+20%
|
446
-1%
|
374
-16%
|
414
+11%
|
388
-6%
|
418
+8%
|
500
+20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34)
|
(35)
|
(37)
|
(40)
|
(44)
|
(45)
|
(47)
|
(47)
|
(42)
|
(39)
|
(35)
|
(37)
|
(38)
|
(40)
|
(40)
|
(39)
|
(41)
|
(42)
|
(44)
|
(48)
|
(57)
|
(55)
|
(59)
|
(59)
|
(61)
|
(165)
|
(162)
|
(163)
|
29
|
(305)
|
(303)
|
(299)
|
(34)
|
(48)
|
(45)
|
(44)
|
(47)
|
(46)
|
(51)
|
(53)
|
(44)
|
(45)
|
(50)
|
(48)
|
(50)
|
(54)
|
(53)
|
(77)
|
(191)
|
(193)
|
(241)
|
(288)
|
(330)
|
(497)
|
(493)
|
(472)
|
(245)
|
(334)
|
(348)
|
(351)
|
(277)
|
|
| Selling, General & Administrative |
(33)
|
(34)
|
(35)
|
(36)
|
(43)
|
(43)
|
(44)
|
(46)
|
(26)
|
(37)
|
(33)
|
(34)
|
(26)
|
(35)
|
(37)
|
(38)
|
(26)
|
(43)
|
(44)
|
(47)
|
(35)
|
(56)
|
(60)
|
(60)
|
(35)
|
(60)
|
(59)
|
(48)
|
(50)
|
(51)
|
(44)
|
(51)
|
(34)
|
(37)
|
(36)
|
(33)
|
(34)
|
(35)
|
(38)
|
(40)
|
(30)
|
(32)
|
(30)
|
(26)
|
(34)
|
(34)
|
(37)
|
(51)
|
(117)
|
(107)
|
(121)
|
(138)
|
(188)
|
(227)
|
(248)
|
(245)
|
(140)
|
(159)
|
(163)
|
(167)
|
(158)
|
|
| R&D |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
(5)
|
(9)
|
(13)
|
(16)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(26)
|
(50)
|
(84)
|
(110)
|
(132)
|
(102)
|
(110)
|
(103)
|
(93)
|
(83)
|
(88)
|
(93)
|
(96)
|
(90)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(42)
|
|
| Other Operating Expenses |
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(4)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
(0)
|
(105)
|
(104)
|
(114)
|
106
|
(254)
|
(255)
|
(240)
|
22
|
4
|
4
|
2
|
5
|
2
|
0
|
0
|
5
|
(0)
|
(5)
|
(5)
|
3
|
(5)
|
(1)
|
(0)
|
8
|
(3)
|
(11)
|
(18)
|
21
|
(162)
|
(142)
|
(134)
|
23
|
(87)
|
(92)
|
(88)
|
13
|
|
| Operating Income |
77
N/A
|
78
+0%
|
77
0%
|
77
-1%
|
67
-13%
|
66
-2%
|
60
-9%
|
42
-29%
|
36
-15%
|
25
-30%
|
14
-46%
|
12
-16%
|
3
-74%
|
(1)
N/A
|
1
N/A
|
4
+185%
|
9
+141%
|
9
-1%
|
10
+15%
|
12
+16%
|
3
-76%
|
(8)
N/A
|
(21)
-185%
|
(39)
-84%
|
(54)
-37%
|
(155)
-188%
|
(143)
+8%
|
(130)
+9%
|
72
N/A
|
(249)
N/A
|
(248)
+0%
|
(244)
+2%
|
33
N/A
|
15
-55%
|
17
+19%
|
17
N/A
|
7
-60%
|
4
-45%
|
(2)
N/A
|
1
N/A
|
9
+755%
|
12
+29%
|
12
-2%
|
5
-58%
|
(10)
N/A
|
(13)
-27%
|
(10)
+19%
|
(4)
+58%
|
127
N/A
|
(49)
N/A
|
(70)
-44%
|
(65)
+8%
|
1
N/A
|
(120)
N/A
|
(41)
+66%
|
(26)
+38%
|
130
N/A
|
80
-38%
|
40
-50%
|
67
+67%
|
223
+234%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
7
|
10
|
14
|
17
|
10
|
9
|
6
|
4
|
5
|
4
|
3
|
3
|
2
|
1
|
(0)
|
(6)
|
(9)
|
(14)
|
(17)
|
(17)
|
(16)
|
(15)
|
(12)
|
(6)
|
(1)
|
107
|
127
|
126
|
4
|
25
|
37
|
38
|
17
|
38
|
10
|
4
|
9
|
8
|
10
|
16
|
14
|
16
|
14
|
8
|
(12)
|
(33)
|
(68)
|
(75)
|
(75)
|
7
|
29
|
26
|
(55)
|
(58)
|
(66)
|
(69)
|
(71)
|
|
| Non-Recurring 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
|
(105)
|
2
|
2
|
2
|
(231)
|
1
|
1
|
0
|
(9)
|
0
|
0
|
0
|
32
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(20)
|
(0)
|
0
|
0
|
(155)
|
0
|
1
|
1
|
4
|
0
|
(0)
|
(1)
|
(11)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
8
|
9
|
8
|
8
|
11
|
9
|
8
|
8
|
6
|
6
|
4
|
4
|
6
|
7
|
8
|
8
|
6
|
5
|
6
|
7
|
10
|
10
|
10
|
5
|
7
|
2
|
1
|
6
|
31
|
29
|
27
|
23
|
2
|
(1)
|
0
|
2
|
0
|
0
|
1
|
1
|
(13)
|
(13)
|
(14)
|
(14)
|
1
|
1
|
1
|
1
|
(9)
|
(10)
|
127
|
128
|
416
|
415
|
282
|
282
|
275
|
272
|
267
|
268
|
1
|
|
| Pre-Tax Income |
84
N/A
|
85
+1%
|
85
0%
|
84
-1%
|
84
-1%
|
84
+0%
|
81
-4%
|
67
-17%
|
52
-22%
|
40
-24%
|
24
-38%
|
20
-18%
|
13
-34%
|
10
-23%
|
12
+15%
|
14
+21%
|
16
+12%
|
14
-11%
|
16
+10%
|
13
-15%
|
3
-75%
|
(11)
N/A
|
(29)
-155%
|
(51)
-80%
|
(168)
-227%
|
(166)
+1%
|
(151)
+9%
|
(127)
+16%
|
(128)
-1%
|
(112)
+13%
|
(94)
+16%
|
(95)
-1%
|
29
N/A
|
39
+32%
|
55
+41%
|
57
+4%
|
56
-2%
|
42
-25%
|
9
-80%
|
6
-26%
|
6
-11%
|
7
+20%
|
8
+17%
|
6
-20%
|
6
+3%
|
5
-17%
|
6
+16%
|
6
-2%
|
86
+1 318%
|
(92)
N/A
|
(11)
+89%
|
(12)
-10%
|
188
N/A
|
302
+61%
|
271
-10%
|
283
+5%
|
353
+25%
|
294
-17%
|
241
-18%
|
264
+10%
|
142
-46%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(10)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
2
|
(7)
|
(8)
|
(10)
|
(11)
|
(1)
|
(0)
|
2
|
3
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
(0)
|
0
|
(0)
|
1
|
(25)
|
13
|
16
|
17
|
(1)
|
(2)
|
(30)
|
(36)
|
(90)
|
(97)
|
(78)
|
(89)
|
(36)
|
|
| Income from Continuing Operations |
71
|
72
|
72
|
72
|
72
|
72
|
71
|
59
|
45
|
34
|
21
|
17
|
12
|
10
|
11
|
13
|
14
|
13
|
14
|
12
|
4
|
(10)
|
(27)
|
(49)
|
(167)
|
(164)
|
(150)
|
(125)
|
(135)
|
(120)
|
(104)
|
(107)
|
29
|
39
|
57
|
60
|
56
|
43
|
9
|
8
|
8
|
9
|
10
|
8
|
6
|
6
|
6
|
8
|
61
|
(79)
|
5
|
6
|
186
|
300
|
241
|
248
|
263
|
198
|
163
|
175
|
105
|
|
| Income to Minority Interest |
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)
|
10
|
15
|
22
|
22
|
(1)
|
(4)
|
(22)
|
(21)
|
(16)
|
(15)
|
6
|
12
|
19
|
|
| Net Income |
71
N/A
|
72
+1%
|
72
+1%
|
72
-1%
|
72
+1%
|
72
+0%
|
71
-2%
|
59
-17%
|
45
-23%
|
34
-24%
|
21
-40%
|
17
-16%
|
12
-30%
|
10
-17%
|
11
+12%
|
13
+17%
|
14
+9%
|
13
-10%
|
14
+8%
|
12
-14%
|
4
-64%
|
(10)
N/A
|
(27)
-166%
|
(49)
-85%
|
(167)
-239%
|
(164)
+2%
|
(150)
+9%
|
(125)
+17%
|
(135)
-8%
|
(120)
+11%
|
(104)
+13%
|
(106)
-2%
|
29
N/A
|
39
+34%
|
57
+48%
|
60
+5%
|
56
-6%
|
43
-24%
|
9
-78%
|
8
-19%
|
8
+1%
|
9
+14%
|
10
+13%
|
8
-20%
|
6
-19%
|
6
-13%
|
6
+12%
|
7
+15%
|
71
+894%
|
(64)
N/A
|
27
N/A
|
28
+4%
|
185
+568%
|
296
+60%
|
219
-26%
|
227
+4%
|
248
+9%
|
183
-26%
|
168
-8%
|
187
+11%
|
124
-34%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.23
-28%
|
0.24
+4%
|
0.23
-4%
|
0.25
+9%
|
0.24
-4%
|
0.23
-4%
|
0.19
-17%
|
0.15
-21%
|
0.12
-20%
|
0.08
-33%
|
0.04
-50%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
-0.03
N/A
|
-0.08
-167%
|
-0.16
-100%
|
-0.56
-250%
|
-0.54
+4%
|
-0.49
+9%
|
-0.4
+18%
|
-0.45
-12%
|
-0.39
+13%
|
-0.34
+13%
|
-0.4
-18%
|
0.09
N/A
|
0.13
+44%
|
0.19
+46%
|
0.2
+5%
|
0.18
-10%
|
0.14
-22%
|
0.03
-79%
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.18
+800%
|
-0.14
N/A
|
0.05
N/A
|
0.06
+20%
|
0.43
+617%
|
0.7
+63%
|
0.51
-27%
|
0.57
+12%
|
0.59
+4%
|
0.43
-27%
|
0.4
-7%
|
0.53
+33%
|
0.31
-42%
|
|