Wuchan Zhongda Geron Co Ltd
SZSE:002722
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wuchan Zhongda Geron Co Ltd
SZSE:002722
|
CN |
|
M
|
Manz AG
XETRA:M5Z
|
DE |
|
BOC Aviation Ltd
HKEX:2588
|
SG |
Income Statement
Earnings Waterfall
Wuchan Zhongda Geron Co Ltd
Income Statement
Wuchan Zhongda Geron Co Ltd
| 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
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
16
|
0
|
0
|
6
|
24
|
0
|
0
|
15
|
33
|
26
|
36
|
36
|
39
|
43
|
46
|
51
|
48
|
46
|
46
|
41
|
42
|
41
|
40
|
38
|
36
|
32
|
26
|
22
|
21
|
19
|
19
|
20
|
18
|
18
|
0
|
0
|
|
| Revenue |
416
N/A
|
406
-2%
|
413
+2%
|
416
+1%
|
400
-4%
|
409
+2%
|
398
-3%
|
393
-1%
|
412
+5%
|
428
+4%
|
531
+24%
|
773
+46%
|
1 117
+45%
|
1 446
+29%
|
1 738
+20%
|
1 822
+5%
|
1 906
+5%
|
2 009
+5%
|
2 095
+4%
|
2 161
+3%
|
2 290
+6%
|
2 314
+1%
|
2 281
-1%
|
2 285
+0%
|
2 239
-2%
|
2 294
+2%
|
2 414
+5%
|
2 290
-5%
|
2 313
+1%
|
2 294
-1%
|
2 367
+3%
|
2 625
+11%
|
2 871
+9%
|
3 079
+7%
|
3 150
+2%
|
3 152
+0%
|
2 977
-6%
|
2 923
-2%
|
2 836
-3%
|
2 820
-1%
|
2 857
+1%
|
2 749
-4%
|
2 789
+1%
|
2 811
+1%
|
2 789
-1%
|
2 714
-3%
|
2 452
-10%
|
2 353
-4%
|
2 234
-5%
|
2 310
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(248)
|
(242)
|
(245)
|
(252)
|
(248)
|
(256)
|
(246)
|
(244)
|
(247)
|
(252)
|
(333)
|
(540)
|
(837)
|
(1 126)
|
(1 375)
|
(1 461)
|
(1 541)
|
(1 633)
|
(1 699)
|
(1 774)
|
(1 896)
|
(1 912)
|
(1 863)
|
(1 880)
|
(1 836)
|
(1 888)
|
(1 991)
|
(1 908)
|
(1 950)
|
(1 939)
|
(1 991)
|
(2 212)
|
(2 431)
|
(2 630)
|
(2 721)
|
(2 698)
|
(2 551)
|
(2 521)
|
(2 462)
|
(2 459)
|
(2 485)
|
(2 352)
|
(2 375)
|
(2 375)
|
(2 341)
|
(2 281)
|
(2 012)
|
(1 933)
|
(1 822)
|
(1 876)
|
|
| Gross Profit |
168
N/A
|
164
-3%
|
167
+2%
|
164
-2%
|
153
-7%
|
154
+1%
|
152
-1%
|
148
-3%
|
165
+12%
|
176
+7%
|
198
+12%
|
233
+18%
|
280
+20%
|
320
+14%
|
363
+13%
|
360
-1%
|
364
+1%
|
376
+3%
|
396
+5%
|
387
-2%
|
395
+2%
|
403
+2%
|
418
+4%
|
405
-3%
|
403
0%
|
406
+1%
|
423
+4%
|
381
-10%
|
362
-5%
|
355
-2%
|
376
+6%
|
412
+10%
|
440
+7%
|
449
+2%
|
429
-4%
|
454
+6%
|
426
-6%
|
403
-6%
|
374
-7%
|
361
-4%
|
372
+3%
|
397
+7%
|
414
+4%
|
436
+5%
|
448
+3%
|
433
-3%
|
440
+2%
|
420
-5%
|
412
-2%
|
433
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(93)
|
(93)
|
(96)
|
(99)
|
(98)
|
(99)
|
(103)
|
(95)
|
(100)
|
(104)
|
(116)
|
(130)
|
(146)
|
(163)
|
(189)
|
(181)
|
(181)
|
(188)
|
(216)
|
(237)
|
(250)
|
(247)
|
(223)
|
(216)
|
(214)
|
(221)
|
(236)
|
(272)
|
(251)
|
(287)
|
(218)
|
(248)
|
(266)
|
(221)
|
(207)
|
(236)
|
(254)
|
(267)
|
(216)
|
(238)
|
(228)
|
(233)
|
(243)
|
(246)
|
(244)
|
(239)
|
(240)
|
(225)
|
(238)
|
(253)
|
|
| Selling, General & Administrative |
(96)
|
(97)
|
(79)
|
(101)
|
(96)
|
(96)
|
(87)
|
(92)
|
(97)
|
(100)
|
(101)
|
(126)
|
(141)
|
(158)
|
(165)
|
(171)
|
(174)
|
(181)
|
(193)
|
(195)
|
(204)
|
(202)
|
(194)
|
(199)
|
(200)
|
(203)
|
(209)
|
(199)
|
(180)
|
(203)
|
(193)
|
(196)
|
(211)
|
(178)
|
(173)
|
(180)
|
(179)
|
(185)
|
(176)
|
(181)
|
(181)
|
(184)
|
(194)
|
(199)
|
(200)
|
(196)
|
(186)
|
(178)
|
(184)
|
(196)
|
|
| Research & Development |
0
|
0
|
(15)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
(4)
|
(17)
|
0
|
0
|
(10)
|
(18)
|
(15)
|
(19)
|
(19)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(21)
|
(22)
|
(24)
|
(27)
|
(26)
|
(27)
|
(26)
|
(27)
|
(31)
|
(37)
|
(40)
|
(42)
|
(43)
|
(44)
|
(46)
|
(47)
|
(49)
|
(52)
|
|
| Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
3
|
(0)
|
3
|
(2)
|
(3)
|
(0)
|
(2)
|
(3)
|
(4)
|
(0)
|
(3)
|
(6)
|
(5)
|
(0)
|
(9)
|
(7)
|
(3)
|
5
|
(42)
|
(45)
|
(36)
|
4
|
(2)
|
4
|
1
|
4
|
(56)
|
(53)
|
(66)
|
6
|
(33)
|
(35)
|
(21)
|
4
|
(30)
|
(48)
|
(55)
|
4
|
(30)
|
(16)
|
(12)
|
9
|
(5)
|
(2)
|
1
|
5
|
(1)
|
(4)
|
(5)
|
|
| Operating Income |
76
N/A
|
71
-6%
|
71
+0%
|
65
-9%
|
55
-15%
|
55
0%
|
49
-10%
|
54
+9%
|
65
+21%
|
72
+11%
|
82
+14%
|
103
+26%
|
134
+30%
|
157
+18%
|
174
+10%
|
180
+4%
|
183
+2%
|
189
+3%
|
180
-5%
|
150
-17%
|
145
-3%
|
156
+8%
|
195
+25%
|
189
-3%
|
189
0%
|
185
-2%
|
186
+1%
|
110
-41%
|
111
+1%
|
68
-39%
|
158
+133%
|
164
+4%
|
174
+6%
|
228
+31%
|
222
-3%
|
217
-2%
|
173
-21%
|
136
-21%
|
158
+17%
|
123
-22%
|
144
+17%
|
164
+14%
|
171
+4%
|
190
+12%
|
204
+7%
|
195
-4%
|
200
+3%
|
195
-3%
|
174
-11%
|
180
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(17)
|
(16)
|
(15)
|
(13)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(3)
|
(6)
|
(6)
|
(8)
|
(12)
|
(14)
|
(20)
|
(26)
|
(29)
|
(33)
|
(32)
|
(31)
|
(31)
|
(34)
|
(37)
|
(38)
|
(43)
|
(44)
|
(49)
|
(55)
|
(52)
|
(52)
|
(49)
|
(42)
|
(39)
|
(41)
|
(31)
|
(28)
|
(30)
|
(18)
|
(18)
|
(14)
|
(10)
|
(9)
|
(7)
|
(10)
|
(0)
|
2
|
(3)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(31)
|
0
|
1
|
0
|
(2)
|
5
|
4
|
4
|
(59)
|
(3)
|
(3)
|
(5)
|
(46)
|
(3)
|
(2)
|
(0)
|
(7)
|
0
|
0
|
0
|
4
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
(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
|
|
| Total Other Income |
4
|
4
|
3
|
3
|
2
|
4
|
5
|
4
|
4
|
2
|
1
|
3
|
3
|
9
|
10
|
9
|
8
|
1
|
(0)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
62
N/A
|
58
-7%
|
57
-1%
|
52
-9%
|
44
-15%
|
48
+8%
|
46
-4%
|
52
+13%
|
63
+21%
|
69
+9%
|
80
+16%
|
99
+24%
|
129
+30%
|
158
+23%
|
170
+8%
|
174
+2%
|
170
-2%
|
163
-4%
|
120
-26%
|
114
-5%
|
113
-1%
|
123
+9%
|
161
+31%
|
159
-1%
|
156
-2%
|
151
-3%
|
85
-44%
|
63
-26%
|
61
-4%
|
8
-88%
|
60
+700%
|
109
+82%
|
122
+12%
|
186
+53%
|
176
-5%
|
175
-1%
|
139
-21%
|
105
-25%
|
131
+26%
|
103
-21%
|
126
+22%
|
149
+18%
|
160
+8%
|
181
+13%
|
198
+9%
|
186
-6%
|
200
+8%
|
196
-2%
|
170
-13%
|
180
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(11)
|
(12)
|
(14)
|
(17)
|
(17)
|
(18)
|
(24)
|
(33)
|
(40)
|
(45)
|
(47)
|
(47)
|
(46)
|
(37)
|
(36)
|
(34)
|
(38)
|
(43)
|
(42)
|
(42)
|
(39)
|
(28)
|
(23)
|
(23)
|
(20)
|
(27)
|
(39)
|
(41)
|
(47)
|
(48)
|
(48)
|
(39)
|
(26)
|
(27)
|
(17)
|
(22)
|
(30)
|
(35)
|
(39)
|
(40)
|
(36)
|
(43)
|
(41)
|
(35)
|
(38)
|
|
| Income from Continuing Operations |
52
|
48
|
48
|
44
|
38
|
38
|
34
|
38
|
46
|
52
|
62
|
75
|
96
|
117
|
125
|
127
|
123
|
117
|
83
|
78
|
79
|
85
|
118
|
117
|
114
|
112
|
57
|
40
|
37
|
(12)
|
33
|
71
|
81
|
139
|
128
|
126
|
100
|
79
|
104
|
86
|
104
|
118
|
125
|
142
|
157
|
150
|
158
|
155
|
135
|
142
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
52
N/A
|
48
-7%
|
48
0%
|
44
-8%
|
38
-15%
|
38
N/A
|
34
-10%
|
38
+13%
|
46
+21%
|
52
+12%
|
62
+19%
|
75
+22%
|
96
+28%
|
117
+22%
|
125
+6%
|
127
+2%
|
124
-3%
|
119
-4%
|
86
-28%
|
82
-4%
|
84
+2%
|
89
+7%
|
122
+36%
|
120
-2%
|
115
-4%
|
113
-2%
|
59
-48%
|
42
-29%
|
39
-6%
|
(10)
N/A
|
34
N/A
|
70
+109%
|
80
+14%
|
138
+72%
|
128
-7%
|
126
-2%
|
99
-21%
|
79
-21%
|
104
+32%
|
86
-18%
|
103
+21%
|
118
+14%
|
126
+6%
|
142
+13%
|
157
+11%
|
150
-5%
|
158
+5%
|
155
-2%
|
135
-13%
|
142
+5%
|
|
| EPS (Diluted) |
0.5
N/A
|
0.47
-6%
|
0.47
N/A
|
0.32
-32%
|
0.28
-12%
|
0.28
N/A
|
0.26
-7%
|
0.29
+12%
|
0.35
+21%
|
0.39
+11%
|
0.39
N/A
|
0.46
+18%
|
0.55
+20%
|
0.66
+20%
|
0.71
+8%
|
0.73
+3%
|
0.7
-4%
|
0.67
-4%
|
0.49
-27%
|
0.46
-6%
|
0.47
+2%
|
0.5
+6%
|
0.69
+38%
|
0.68
-1%
|
0.66
-3%
|
0.65
-2%
|
0.34
-48%
|
0.24
-29%
|
0.22
-8%
|
-0.06
N/A
|
0.19
N/A
|
0.39
+105%
|
0.44
+13%
|
0.76
+73%
|
0.73
-4%
|
0.72
-1%
|
0.55
-24%
|
0.45
-18%
|
0.59
+31%
|
0.48
-19%
|
0.44
-8%
|
0.56
+27%
|
0.62
+11%
|
0.69
+11%
|
0.78
+13%
|
0.74
-5%
|
0.76
+3%
|
0.74
-3%
|
0.65
-12%
|
0.68
+5%
|
|