Watchlist Manager

Watchlist

Price: 48.97 CNY -2.49%

Market Cap: ¥21.1B

	Zhejiang Jiemei Electronic and Technology Co Ltd SZSE:002859	CN

Income Statement

Currency: CNY

	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	14	0	0	1	6	2	4	4	6	6	6	5	4	4	5	6	9	11	15	19	22	26	27	27	35	35	38	39	31	33	39	43	53	57	0	0
Revenue	753 N/A	804 +7%	861 +7%	923 +7%	996 +8%	1 070 +7%	1 157 +8%	1 304 +13%	1 311 +1%	1 241 -5%	1 095 -12%	965 -12%	949 -2%	1 033 +9%	1 190 +15%	1 290 +8%	1 426 +10%	1 588 +11%	1 777 +12%	1 886 +6%	1 861 -1%	1 752 -6%	1 599 -9%	1 396 -13%	1 301 -7%	1 281 -2%	1 302 +2%	1 435 +10%	1 572 +10%	1 627 +4%	1 699 +4%	1 787 +5%	1 817 +2%	1 868 +3%	1 940 +4%	2 001 +3%
Gross Profit
Cost of Revenue	(463)	(496)	(524)	(562)	(597)	(659)	(731)	(818)	(825)	(793)	(695)	(636)	(639)	(686)	(761)	(802)	(846)	(950)	(1 059)	(1 117)	(1 149)	(1 111)	(1 067)	(994)	(918)	(915)	(922)	(964)	(1 009)	(1 047)	(1 094)	(1 166)	(1 196)	(1 278)	(1 328)	(1 382)
Gross Profit	291 N/A	308 +6%	337 +9%	361 +7%	400 +11%	411 +3%	426 +4%	486 +14%	486 +0%	449 -8%	400 -11%	329 -18%	310 -6%	347 +12%	430 +24%	489 +14%	580 +19%	638 +10%	718 +13%	768 +7%	712 -7%	642 -10%	532 -17%	402 -24%	383 -5%	366 -4%	380 +4%	472 +24%	563 +19%	580 +3%	605 +4%	621 +3%	621 +0%	590 -5%	613 +4%	620 +1%
Operating Income
Operating Expenses	(133)	(139)	(138)	(140)	(157)	(154)	(172)	(191)	(186)	(169)	(153)	(157)	(186)	(198)	(209)	(206)	(220)	(224)	(255)	(282)	(248)	(247)	(234)	(205)	(249)	(245)	(263)	(288)	(289)	(287)	(284)	(313)	(378)	(356)	(373)	(357)
Selling, General & Administrative	(92)	(136)	(138)	(143)	(109)	(157)	(172)	(171)	(115)	(134)	(100)	(101)	(109)	(127)	(144)	(143)	(137)	(152)	(173)	(185)	(128)	(128)	(123)	(108)	(132)	(166)	(169)	(181)	(159)	(183)	(182)	(188)	(175)	(203)	(215)	(221)
Research & Development	(32)	0	0	0	(48)	0	0	(16)	(60)	(47)	(61)	(68)	(66)	(73)	(78)	(75)	(73)	(82)	(89)	(103)	(104)	(127)	(122)	(112)	(86)	(75)	(87)	(96)	(83)	(112)	(113)	(141)	(141)	(170)	(175)	(151)
Depreciation & Amortization	(8)	0	0	0	(8)	0	0	0	(15)	0	0	0	(19)	0	0	0	(21)	0	0	0	(24)	0	0	0	(44)	0	0	0	(53)	0	0	0	(71)	0	0	0
Other Operating Expenses	(1)	(3)	(1)	2	8	3	(1)	(4)	5	12	8	11	9	1	12	13	10	11	8	7	8	8	11	15	12	(4)	(6)	(11)	7	8	11	15	9	17	18	14
Operating Income	158 N/A	169 +7%	199 +17%	221 +11%	243 +10%	257 +6%	254 -1%	295 +16%	300 +2%	279 -7%	248 -11%	173 -30%	124 -28%	149 +20%	221 +48%	283 +28%	360 +27%	415 +15%	463 +12%	486 +5%	464 -5%	395 -15%	299 -24%	198 -34%	134 -32%	122 -9%	117 -4%	184 +57%	274 +49%	293 +7%	321 +9%	308 -4%	243 -21%	234 -4%	240 +3%	263 +10%
Pre-Tax Income
Interest Income Expense	(1)	(2)	(8)	(12)	(21)	(32)	(6)	17	23	30	17	12	9	18	14	(16)	(31)	(31)	(49)	(31)	(25)	(31)	14	43	60	56	52	20	12	15	(18)	(32)	(27)	(41)	(53)	(52)
Non-Reccuring Items	0	0	0	0	(0)	0	0	1	(0)	(1)	(1)	(1)	(0)	0	0	0	0	0	0	0	(1)	0	0	0	(17)	0	0	0	(1)	0	0	0	(0)	0	0	0
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	8	7	2	1	0	(0)	0	0	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(0)	0	(0)	(0)	(1)	(0)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(1)	(1)	(3)	(2)
Pre-Tax Income	164 N/A	174 +6%	193 +11%	210 +8%	222 +6%	225 +1%	248 +11%	313 +26%	322 +3%	307 -5%	263 -14%	183 -31%	132 -28%	167 +26%	234 +40%	267 +14%	329 +23%	384 +17%	415 +8%	455 +10%	438 -4%	362 -17%	311 -14%	239 -23%	176 -26%	178 +1%	168 -5%	204 +21%	285 +40%	306 +8%	302 -2%	274 -9%	215 -22%	191 -11%	184 -4%	209 +14%
Net Income
Tax Provision	(26)	(29)	(29)	(31)	(26)	(25)	(27)	(44)	(47)	(44)	(39)	(16)	(14)	(20)	(26)	(34)	(40)	(48)	(48)	(47)	(49)	(35)	(35)	(30)	(10)	(13)	(11)	(15)	(29)	(29)	(25)	(14)	(13)	(10)	(9)	(16)
Income from Continuing Operations	138	146	165	179	196	200	221	269	275	264	224	167	118	148	209	234	289	336	367	407	389	327	276	209	166	165	157	189	256	277	277	260	202	181	175	193
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	2	5	8
Net Income (Common)	138 N/A	146 +6%	165 +13%	179 +9%	196 +10%	200 +2%	221 +10%	269 +22%	275 +2%	264 -4%	224 -15%	167 -26%	118 -29%	148 +25%	209 +42%	234 +12%	289 +24%	336 +16%	367 +9%	407 +11%	389 -5%	327 -16%	276 -16%	209 -24%	166 -21%	165 0%	157 -5%	189 +20%	256 +36%	277 +9%	277 0%	260 -6%	202 -22%	183 -10%	179 -2%	201 +12%
EPS (Diluted)	0.44 N/A	0.46 +5%	0.4 -13%	0.44 +10%	0.49 +11%	0.5 +2%	0.55 +10%	0.66 +20%	0.67 +2%	0.64 -4%	0.54 -16%	0.4 -26%	0.29 -28%	0.35 +21%	0.5 +43%	0.56 +12%	0.71 +27%	0.82 +15%	0.89 +9%	0.95 +7%	0.92 -3%	0.81 -12%	0.64 -21%	0.48 -25%	0.41 -15%	0.38 -7%	0.36 -5%	0.44 +22%	0.59 +34%	0.64 +8%	0.64 N/A	0.6 -6%	0.47 -22%	0.42 -11%	0.42 N/A	0.47 +12%

Income Statement Balance Sheet Cash Flow Statement

Zhejiang Jiemei Electronic and Technology Co Ltd
SZSE:002859

Income Statement

Earnings Waterfall
Zhejiang Jiemei Electronic and Technology Co Ltd

Income Statement
Zhejiang Jiemei Electronic and Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Zhejiang Jiemei Electronic and Technology Co Ltd SZSE:002859

Income Statement

Earnings Waterfall Zhejiang Jiemei Electronic and Technology Co Ltd

Income Statement Zhejiang Jiemei Electronic and Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Zhejiang Jiemei Electronic and Technology Co Ltd
SZSE:002859

Earnings Waterfall
Zhejiang Jiemei Electronic and Technology Co Ltd

Income Statement
Zhejiang Jiemei Electronic and Technology Co Ltd