Watchlist Manager

Watchlist

Price: 4.31 CNY -1.6% Market Closed

Market Cap: ¥4.4B

	Dayu Water-saving Group Co Ltd SZSE:300021	CN
	Mianyang Fulin Precision Co Ltd SZSE:300432	CN
J	JFB Construction Holdings NASDAQ:JFB	US
	SOPerior Fertilizer Corp OTC:POTRF	CA
	HanseYachts AG XETRA:H9Y	DE
	Fastighets AB Balder STO:BALD B	SE

Income Statement

Currency: CNY

	Jun-2009	Sep-2009	Dec-2009	Mar-2010	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
Revenue
Interest Expense	0	0	7	0	0	0	8	0	0	0	16	0	0	0	30	0	0	0	40	0	0	0	43	0	0	0	48	0	0	0	34	0	0	20	32	48	65	65	61	61	58	55	55	55	55	58	71	73	84	86	92	95	95	94	93	96	95	102	111	120	126	134	125	124	0	0
Revenue	248 N/A	229 -8%	270 +18%	271 +1%	274 +1%	282 +3%	327 +16%	349 +7%	373 +7%	368 -1%	400 +9%	407 +2%	478 +18%	507 +6%	570 +13%	584 +2%	646 +11%	619 -4%	714 +15%	725 +1%	730 +1%	780 +7%	789 +1%	792 +0%	936 +18%	1 020 +9%	1 160 +14%	1 217 +5%	1 210 -1%	1 183 -2%	1 029 -13%	1 067 +4%	1 034 -3%	1 052 +2%	1 284 +22%	1 449 +13%	1 549 +7%	1 515 -2%	1 780 +17%	1 820 +2%	1 838 +1%	2 120 +15%	2 166 +2%	1 958 -10%	2 056 +5%	1 957 -5%	2 018 +3%	2 261 +12%	2 322 +3%	2 617 +13%	3 515 +34%	3 622 +3%	3 861 +7%	3 875 +0%	3 401 -12%	3 316 -3%	3 131 -6%	3 180 +2%	3 453 +9%	3 458 +0%	3 556 +3%	3 493 -2%	4 379 +25%	4 451 +2%	4 438 0%	4 562 +3%
Gross Profit
Cost of Revenue	(193)	(177)	(208)	(210)	(207)	(208)	(241)	(255)	(265)	(263)	(275)	(277)	(339)	(353)	(399)	(410)	(457)	(431)	(531)	(539)	(546)	(589)	(587)	(591)	(715)	(789)	(877)	(928)	(928)	(908)	(759)	(791)	(763)	(781)	(952)	(1 071)	(1 143)	(1 079)	(1 276)	(1 330)	(1 330)	(1 579)	(1 595)	(1 449)	(1 530)	(1 447)	(1 486)	(1 684)	(1 738)	(1 956)	(2 706)	(2 805)	(2 977)	(2 990)	(2 572)	(2 509)	(2 369)	(2 418)	(2 612)	(2 635)	(2 733)	(2 691)	(3 601)	(3 694)	(3 668)	(3 798)
Gross Profit	55 N/A	51 -7%	61 +19%	61 N/A	67 +10%	74 +11%	86 +16%	94 +9%	108 +14%	105 -3%	125 +19%	130 +4%	139 +7%	154 +10%	172 +12%	174 +1%	189 +9%	189 0%	183 -3%	185 +1%	184 0%	191 +4%	203 +6%	201 -1%	222 +11%	231 +4%	283 +23%	289 +2%	282 -3%	275 -2%	270 -2%	276 +2%	271 -2%	271 +0%	332 +23%	378 +14%	407 +7%	436 +7%	504 +15%	490 -3%	508 +4%	541 +6%	571 +5%	509 -11%	526 +3%	510 -3%	532 +4%	577 +8%	584 +1%	661 +13%	809 +22%	818 +1%	884 +8%	884 +0%	829 -6%	807 -3%	762 -6%	762 +0%	841 +10%	823 -2%	823 +0%	802 -3%	777 -3%	757 -3%	771 +2%	764 -1%
Operating Income
Operating Expenses	(25)	(26)	(28)	(27)	(33)	(39)	(45)	(48)	(56)	(62)	(75)	(73)	(81)	(86)	(109)	(109)	(127)	(129)	(135)	(138)	(137)	(143)	(139)	(135)	(146)	(154)	(164)	(159)	(159)	(161)	(183)	(177)	(174)	(181)	(188)	(195)	(209)	(218)	(275)	(260)	(275)	(267)	(309)	(316)	(309)	(317)	(308)	(334)	(364)	(405)	(529)	(555)	(593)	(631)	(615)	(615)	(589)	(581)	(665)	(653)	(687)	(686)	(595)	(580)	(570)	(582)
Selling, General & Administrative	(25)	(24)	(27)	(27)	(31)	(37)	(38)	(41)	(49)	(55)	(64)	(65)	(74)	(79)	(93)	(97)	(110)	(114)	(127)	(121)	(118)	(121)	(129)	(136)	(141)	(148)	(148)	(155)	(159)	(168)	(170)	(158)	(166)	(166)	(186)	(189)	(201)	(211)	(258)	(223)	(238)	(231)	(290)	(285)	(284)	(292)	(281)	(319)	(343)	(381)	(431)	(470)	(485)	(505)	(496)	(514)	(491)	(481)	(524)	(535)	(579)	(571)	(472)	(465)	(449)	(462)
Research & Development	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	(4)	0	0	0	(3)	0	0	0	(5)	0	0	(2)	(18)	(17)	(23)	(23)	(24)	(26)	(25)	(27)	(28)	(33)	(36)	(38)	(89)	(92)	(118)	(136)	(103)	(106)	(98)	(99)	(117)	(127)	(122)	(134)	(95)	(98)	(96)	(95)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(8)	0	0	0	(8)	0	0	0	(8)	0	0	0	(10)	0	0	0	(11)	0	0	0	(13)	0	0	0	(13)	0	0	0	(15)	0	0	0	(25)	0	0	0	(32)	0	0	0	(33)	0	0	0	(52)	0	0	0
Other Operating Expenses	(0)	(1)	(1)	0	(3)	0	(7)	(6)	(7)	(7)	(11)	(8)	(8)	(8)	(13)	(11)	(18)	(15)	(0)	(17)	(19)	(22)	(3)	1	(5)	(6)	(4)	(4)	(0)	8	0	(19)	(7)	(14)	14	(6)	(8)	(5)	14	(19)	(14)	(13)	18	(5)	(0)	2	17	19	15	14	15	6	9	10	16	5	1	(2)	9	9	13	18	25	(18)	(25)	(26)
Operating Income	30 N/A	25 -14%	33 +30%	34 +3%	34 -1%	36 +7%	41 +16%	46 +12%	52 +12%	43 -17%	50 +16%	57 +15%	58 +1%	67 +16%	63 -7%	65 +4%	62 -5%	60 -3%	48 -20%	47 -1%	48 +1%	48 +1%	63 +31%	66 +4%	76 +15%	77 +2%	119 +54%	130 +10%	122 -6%	114 -7%	87 -24%	98 +13%	97 -1%	91 -7%	144 +59%	184 +27%	198 +8%	219 +11%	229 +4%	231 +1%	234 +1%	274 +17%	261 -5%	193 -26%	217 +13%	193 -11%	224 +16%	243 +8%	219 -10%	256 +17%	280 +9%	263 -6%	290 +10%	253 -13%	214 -16%	191 -10%	173 -10%	181 +4%	175 -3%	170 -3%	136 -20%	116 -15%	183 +57%	177 -3%	201 +13%	182 -9%
Pre-Tax Income
Interest Income Expense	(7)	(7)	(7)	(8)	(6)	(7)	(6)	(9)	(12)	(12)	(15)	(23)	(28)	(28)	(29)	(32)	(33)	(38)	(39)	(40)	(40)	(43)	(42)	(47)	(51)	(50)	(47)	(48)	(44)	(41)	(26)	(25)	(18)	(12)	(21)	(28)	(40)	(57)	(60)	(63)	(60)	(58)	(45)	(50)	(54)	(53)	(55)	(65)	(66)	(75)	(75)	(71)	(76)	(67)	(48)	(49)	(46)	(57)	(85)	(98)	(106)	(102)	(87)	(88)	(84)	(77)
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	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(5)	0	0	0	(16)	0	(0)	0	(5)	0	1	1	(5)	0	(0)	(0)	(21)	0	0	0	(17)	(1)	34	34	29	35	(1)	(1)
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	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	2	1	1	1	0	1	2	2	5	3	3	3	(0)	4	4	8	9	13	13	12	13	6	8	8	6	14	13	15	16	15	13	9	8	8	7	6	5	(12)	(11)	(9)	(10)	(1)	(5)	(10)	(9)	(10)	(10)	(7)	(7)	(7)	(6)	(8)	(11)	(9)	(11)	(10)	(8)	1	1	(4)	(2)	5	5	10	9
Pre-Tax Income	24 N/A	20 -15%	27 +32%	27 +1%	29 +6%	29 +2%	37 +27%	39 +6%	42 +7%	36 -14%	37 +3%	37 +1%	33 -12%	39 +18%	38 -2%	37 -2%	37 -1%	31 -16%	22 -29%	20 -7%	20 N/A	19 -7%	27 +44%	27 +1%	32 +18%	33 +3%	85 +155%	96 +12%	94 -1%	90 -5%	75 -17%	87 +17%	89 +2%	87 -2%	131 +51%	163 +24%	165 +1%	167 +2%	152 -9%	156 +2%	165 +6%	206 +25%	199 -3%	139 -30%	153 +11%	132 -14%	154 +17%	168 +9%	148 -12%	175 +18%	193 +10%	186 -3%	206 +11%	176 -15%	135 -23%	132 -3%	117 -11%	116 -1%	75 -36%	71 -5%	61 -15%	46 -24%	129 +181%	129 0%	126 -2%	113 -10%
Net Income
Tax Provision	(2)	(0)	(2)	(2)	(3)	(3)	(8)	(8)	(8)	(9)	(7)	(7)	(7)	(7)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(6)	(7)	(7)	(7)	(24)	(25)	(25)	(24)	(13)	(14)	(14)	(15)	(29)	(34)	(34)	(34)	(43)	(43)	(44)	(66)	(66)	(57)	(59)	(38)	(35)	(38)	(34)	(39)	(46)	(43)	(48)	(50)	(27)	(26)	(22)	(17)	(7)	(7)	(8)	(5)	(20)	(20)	(20)	(21)
Income from Continuing Operations	22	20	25	25	25	26	29	31	34	27	30	30	26	32	32	31	31	26	17	15	16	14	21	21	25	26	61	70	69	66	62	73	75	72	102	128	131	133	110	113	120	140	134	82	95	94	119	129	114	136	147	143	158	126	109	106	95	100	67	64	53	41	110	109	106	92
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	(1)	(2)	(2)	(4)	(2)	(7)	(10)	(9)	(10)	(9)	(8)	(8)	(13)	(4)	(2)	(5)	0	(21)	(16)	(10)	(23)	(11)	(7)	(22)	(7)	(12)	(15)	(6)	(13)	(17)	(15)	(8)	2	(28)	(28)	(31)	(30)
Net Income (Common)	22 N/A	20 -10%	25 +25%	25 +0%	25 +1%	26 +3%	29 +13%	31 +5%	34 +8%	27 -18%	30 +9%	30 +1%	26 -14%	32 +20%	32 N/A	31 -2%	31 +1%	26 -17%	17 -35%	15 -9%	16 +3%	14 -10%	21 +48%	21 +0%	25 +20%	26 +4%	61 +137%	70 +15%	69 -2%	65 -6%	61 -7%	71 +18%	71 -1%	70 -1%	95 +37%	119 +24%	122 +3%	123 +1%	100 -18%	105 +5%	112 +7%	127 +13%	129 +2%	80 -38%	89 +12%	94 +5%	99 +5%	113 +15%	103 -9%	113 +10%	135 +20%	136 +0%	136 +0%	119 -13%	97 -18%	91 -6%	89 -2%	87 -2%	50 -43%	49 -3%	45 -9%	44 -2%	81 +86%	81 -1%	75 -7%	62 -17%
EPS (Diluted)	0.05 N/A	0.04 -20%	0.05 +25%	0.04 -20%	0.04 N/A	0.04 N/A	0.04 N/A	0.05 +25%	0.05 N/A	0.04 -20%	0.04 N/A	0.05 +25%	0.05 N/A	0.06 +20%	0.05 -17%	0.06 +20%	0.05 -17%	0.04 -20%	0.02 -50%	0.01 -50%	0.02 +100%	0.02 N/A	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.09 +200%	0.1 +11%	0.1 N/A	0.09 -10%	0.08 -11%	0.09 +12%	0.09 N/A	0.09 N/A	0.12 +33%	0.15 +25%	0.15 N/A	0.15 N/A	0.13 -13%	0.13 N/A	0.14 +8%	0.16 +14%	0.16 N/A	0.1 -38%	0.11 +10%	0.12 +9%	0.12 N/A	0.14 +17%	0.13 -7%	0.14 +8%	0.17 +21%	0.17 N/A	0.11 -35%	0.14 +27%	0.11 -21%	0.1 -9%	0.1 N/A	0.1 N/A	0.06 -40%	0.06 N/A	0.05 -17%	0.05 N/A	0.09 +80%	0.1 +11%	0.09 -10%	0.07 -22%

Income Statement Balance Sheet Cash Flow Statement

Dayu Water-saving Group Co Ltd
SZSE:300021

Income Statement

Earnings Waterfall
Dayu Water-saving Group Co Ltd

Income Statement
Dayu Water-saving Group Co Ltd

See Also

Company

Help

Tools

Stocks

Dayu Water-saving Group Co Ltd SZSE:300021

Income Statement

Earnings Waterfall Dayu Water-saving Group Co Ltd

Income Statement Dayu Water-saving Group Co Ltd

See Also

Company

Help

Tools

Stocks

Dayu Water-saving Group Co Ltd
SZSE:300021

Earnings Waterfall
Dayu Water-saving Group Co Ltd

Income Statement
Dayu Water-saving Group Co Ltd