Watchlist Manager

Watchlist

Price: 0.4 CNY Market Closed

Market Cap: ¥215.2m

G	Guangdong Bobaolon Co Ltd SZSE:002776	CN
H	Harbin Sayyas Windows Co Ltd SZSE:301227	CN
	Endurance RP Ltd HKEX:575	HK
S	Svenska Handelsbanken AB STO:SHB B	SE
H	Heiq PLC LSE:HEIQ	UK
	Dhanuka Agritech Ltd NSE:DHANUKA	IN

Income Statement

Currency: CNY

	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
Revenue
Revenue	550 N/A	594 +8%	581 -2%	589 +2%	607 +3%	620 +2%	624 +1%	606 -3%	655 +8%	711 +9%	748 +5%	830 +11%	842 +1%	842 +0%	876 +4%	891 +2%	1 050 +18%	1 153 +10%	1 118 -3%	1 076 -4%	961 -11%	829 -14%	881 +6%	855 -3%	723 -15%	562 -22%	380 -32%	239 -37%	149 -38%	117 -22%	91 -22%	108 +19%	114 +6%	120 +5%	108 -10%	102 -5%
Gross Profit
Cost of Revenue	(386)	(420)	(413)	(422)	(424)	(432)	(438)	(430)	(464)	(516)	(540)	(596)	(604)	(602)	(625)	(614)	(700)	(777)	(749)	(733)	(668)	(550)	(569)	(550)	(778)	(438)	(334)	(246)	(172)	(147)	(130)	(140)	(117)	(110)	(99)	(100)
Gross Profit	164 N/A	175 +6%	167 -4%	168 +0%	183 +9%	188 +3%	186 -1%	176 -5%	191 +9%	195 +2%	208 +6%	234 +12%	238 +2%	240 +1%	251 +5%	277 +10%	350 +26%	376 +7%	369 -2%	343 -7%	293 -15%	279 -5%	312 +12%	306 -2%	(55) N/A	124 N/A	46 -63%	(6) N/A	(23) -281%	(30) -31%	(40) -31%	(33) +17%	(3) +91%	10 N/A	9 -7%	3 -68%
Operating Income
Operating Expenses	(31)	(26)	(27)	(31)	(36)	(38)	(40)	(38)	(49)	(51)	(61)	(78)	(102)	(110)	(117)	(119)	(134)	(135)	(137)	(134)	(143)	(126)	(119)	(113)	(214)	(565)	(558)	(552)	(1 387)	(1 380)	(1 371)	(1 370)	(552)	(601)	(611)	(610)
Selling, General & Administrative	(25)	(26)	(26)	(31)	(32)	(37)	(39)	(38)	(41)	(51)	(62)	(75)	(71)	(101)	(111)	(114)	(95)	(112)	(102)	(99)	(121)	(109)	(107)	(102)	(199)	(207)	(204)	(199)	(1 365)	(1 318)	(1 310)	(1 307)	(480)	(480)	(492)	(490)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(23)	0	0	(6)	(26)	(19)	(27)	(25)	(20)	(18)	(14)	(13)	(13)	(13)	(10)	(6)	(6)	(7)	(6)	(6)	(1)	(1)	(1)	(1)
Depreciation & Amortization	(3)	0	0	0	(3)	0	0	0	(8)	0	0	0	(11)	0	0	0	(15)	0	0	0	(12)	0	0	0	(12)	0	0	0	(12)	0	0	0	(12)	0	0	0
Other Operating Expenses	(2)	(1)	(1)	(1)	(1)	0	0	0	(0)	0	2	(3)	2	(9)	(6)	1	2	(5)	(9)	(9)	9	2	2	3	10	(345)	(345)	(347)	(4)	(56)	(56)	(57)	(59)	(119)	(119)	(118)
Operating Income	134 N/A	148 +11%	141 -5%	137 -3%	147 +7%	150 +2%	146 -3%	138 -6%	142 +3%	144 +2%	147 +2%	155 +6%	136 -13%	130 -4%	135 +4%	158 +17%	216 +37%	241 +11%	232 -4%	209 -10%	149 -29%	153 +3%	192 +25%	193 +0%	(269) N/A	(441) -64%	(512) -16%	(558) -9%	(1 410) -153%	(1 411) 0%	(1 411) 0%	(1 403) +1%	(555) +60%	(591) -6%	(602) -2%	(607) -1%
Pre-Tax Income
Interest Income Expense	(10)	(12)	(12)	(12)	(12)	(11)	(10)	(9)	(6)	(4)	3	7	13	21	15	9	3	(7)	(7)	(6)	(9)	(13)	(14)	(16)	(23)	(28)	(28)	(35)	(35)	(36)	(39)	(35)	(29)	(29)	(23)	(17)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(92)	0	(0)	(0)	(56)	0	(14)	(14)	(52)	0	13	14
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	1	1	1	5	6	6	6	2	0	2	0	0	0	(2)	0	(1)	(1)	0	0	0	0	(1)	(1)	(1)	(1)	(0)	(2)	(2)	(28)	(29)	(27)	(27)	(129)	(129)	(129)	(129)
Pre-Tax Income	125 N/A	137 +10%	130 -5%	131 +0%	141 +8%	145 +3%	142 -3%	131 -8%	136 +4%	143 +5%	150 +5%	162 +8%	148 -9%	149 +1%	150 +0%	166 +11%	218 +32%	233 +7%	224 -4%	204 -9%	138 -32%	140 +2%	177 +26%	176 -1%	(384) N/A	(469) -22%	(542) -16%	(596) -10%	(1 530) -157%	(1 476) +4%	(1 490) -1%	(1 478) +1%	(765) +48%	(749) +2%	(741) +1%	(739) +0%
Net Income
Tax Provision	(17)	(19)	(18)	(18)	(20)	(20)	(20)	(19)	(18)	(18)	(18)	(18)	(19)	(19)	(19)	(21)	(26)	(30)	(26)	(22)	(15)	(14)	(23)	(23)	66	78	89	94	(26)	(28)	(29)	(30)	(58)	(58)	(53)	(55)
Income from Continuing Operations	107	118	112	112	121	125	122	112	118	124	132	144	130	130	131	144	192	203	198	181	122	126	154	153	(318)	(391)	(454)	(502)	(1 556)	(1 504)	(1 519)	(1 508)	(823)	(807)	(794)	(793)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0	1	0	1	1	1	1	1	3	3	2	3	5	5	5	5
Net Income (Common)	107 N/A	118 +10%	112 -5%	112 +0%	121 +8%	125 +3%	122 -3%	112 -8%	118 +6%	124 +5%	132 +6%	144 +9%	130 -10%	130 +0%	131 +1%	144 +10%	193 +33%	204 +6%	199 -2%	182 -8%	123 -33%	127 +3%	154 +22%	154 0%	(317) N/A	(390) -23%	(452) -16%	(501) -11%	(1 552) -210%	(1 501) +3%	(1 517) -1%	(1 505) +1%	(818) +46%	(802) +2%	(790) +2%	(789) +0%
EPS (Diluted)	0.3 N/A	0.34 +13%	0.32 -6%	0.23 -28%	0.29 +26%	0.28 -3%	0.25 -11%	0.23 -8%	0.24 +4%	0.22 -8%	0.26 +18%	0.28 +8%	0.24 -14%	0.25 +4%	0.25 N/A	0.27 +8%	0.36 +33%	0.38 +6%	0.37 -3%	0.34 -8%	0.23 -32%	0.24 +4%	0.3 +25%	0.3 N/A	-0.59 N/A	-0.72 -22%	-0.84 -17%	-0.93 -11%	-2.89 -211%	-2.79 +3%	-2.82 -1%	-2.8 +1%	-1.52 +46%	-1.49 +2%	-1.47 +1%	-1.47 N/A

Income Statement Balance Sheet Cash Flow Statement

Guangdong Bobaolon Co Ltd
SZSE:002776

Income Statement

Earnings Waterfall
Guangdong Bobaolon Co Ltd

Income Statement
Guangdong Bobaolon Co Ltd

See Also

Company

Help

Tools

Stocks

Guangdong Bobaolon Co Ltd SZSE:002776

Income Statement

Earnings Waterfall Guangdong Bobaolon Co Ltd

Income Statement Guangdong Bobaolon Co Ltd

See Also

Company

Help

Tools

Stocks

Guangdong Bobaolon Co Ltd
SZSE:002776

Earnings Waterfall
Guangdong Bobaolon Co Ltd

Income Statement
Guangdong Bobaolon Co Ltd