Watchlist Manager

Watchlist

Price: 18.57 CNY 0.92% Market Closed

Market Cap: ¥9.9B

	Shenzhen Changhong Technology Co Ltd SZSE:300151	CN

Income Statement

Currency: CNY

	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	1	0	0	0	3	0	0	0	3	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	1	1	7	12	18	23	23	25	25	27	27	26	27	28	29	31	31	32	0	0	0
Revenue	286 N/A	293 +2%	294 +0%	315 +7%	343 +9%	380 +11%	442 +16%	461 +4%	494 +7%	520 +5%	529 +2%	580 +10%	617 +7%	620 +0%	623 +0%	609 -2%	579 -5%	566 -2%	567 +0%	556 -2%	549 -1%	551 +0%	554 +1%	558 +1%	588 +5%	591 +1%	589 0%	583 -1%	599 +3%	622 +4%	634 +2%	675 +7%	694 +3%	710 +2%	725 +2%	726 +0%	715 -1%	729 +2%	897 +23%	1 002 +12%	1 118 +12%	1 211 +8%	1 151 -5%	1 176 +2%	1 127 -4%	1 147 +2%	1 147 0%	1 170 +2%	1 228 +5%	1 220 -1%	1 174 -4%	1 061 -10%	931 -12%	880 -6%	901 +2%	974 +8%	1 039 +7%	1 055 +2%	1 053 0%	1 000 -5%	994 -1%
Gross Profit
Cost of Revenue	(211)	(219)	(228)	(250)	(276)	(310)	(361)	(382)	(408)	(433)	(443)	(481)	(505)	(498)	(492)	(472)	(448)	(439)	(445)	(443)	(433)	(433)	(426)	(421)	(439)	(442)	(440)	(436)	(440)	(458)	(473)	(505)	(521)	(536)	(541)	(539)	(528)	(548)	(600)	(648)	(726)	(765)	(779)	(826)	(805)	(821)	(833)	(842)	(895)	(884)	(854)	(773)	(695)	(655)	(661)	(714)	(771)	(786)	(792)	(766)	(756)
Gross Profit	76 N/A	74 -2%	66 -11%	65 -2%	67 +2%	70 +5%	81 +15%	80 -1%	86 +8%	87 +1%	86 -1%	99 +15%	113 +14%	122 +8%	132 +8%	137 +4%	131 -5%	128 -2%	122 -5%	113 -7%	116 +3%	118 +1%	128 +9%	137 +7%	149 +9%	149 +0%	149 0%	147 -1%	159 +8%	165 +3%	160 -3%	170 +6%	173 +2%	174 +1%	183 +5%	186 +2%	187 +0%	182 -3%	298 +64%	354 +19%	392 +11%	446 +14%	372 -17%	349 -6%	323 -8%	326 +1%	314 -4%	328 +5%	333 +1%	336 +1%	320 -5%	288 -10%	236 -18%	224 -5%	240 +7%	261 +9%	268 +3%	269 +0%	261 -3%	234 -10%	238 +2%
Operating Income
Operating Expenses	(25)	(28)	(29)	(33)	(39)	(42)	(47)	(52)	(59)	(59)	(60)	(64)	(75)	(79)	(84)	(84)	(83)	(87)	(89)	(91)	(97)	(99)	(104)	(110)	(113)	(124)	(122)	(121)	(117)	(110)	(113)	(118)	(125)	(131)	(132)	(135)	(133)	(127)	(145)	(159)	(175)	(199)	(209)	(199)	(180)	(173)	(162)	(173)	(198)	(217)	(223)	(226)	(195)	(198)	(200)	(193)	(151)	(168)	(159)	(158)	(169)
Selling, General & Administrative	(25)	(27)	(30)	(33)	(39)	(42)	(46)	(51)	(40)	(58)	(60)	(61)	(54)	(71)	(76)	(79)	(53)	(84)	(86)	(88)	(63)	(98)	(103)	(109)	(81)	(112)	(113)	(113)	(85)	(119)	(121)	(112)	(93)	(98)	(92)	(99)	(97)	(98)	(118)	(132)	(137)	(158)	(161)	(157)	(133)	(142)	(127)	(122)	(133)	(141)	(148)	(158)	(130)	(142)	(143)	(136)	(94)	(110)	(103)	(101)	(100)
Research & Development	0	0	0	0	0	0	0	0	(16)	0	0	0	(18)	0	0	0	(27)	0	0	0	(30)	0	0	0	(28)	0	0	0	(34)	0	0	(10)	(28)	(27)	(35)	(33)	(28)	(35)	(36)	(39)	(34)	(43)	(44)	(46)	(41)	(46)	(46)	(48)	(54)	(64)	(68)	(70)	(53)	(58)	(56)	(55)	(40)	(49)	(48)	(46)	(38)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(3)	0	0	0	(3)	0	0	0	(4)	0	0	0	(4)	0	0	0	(4)	0	0	0	(5)	0	0	0	(10)	0	0	0	(14)	0	0	0	(16)	0	0	0	(22)	0	0	0	(20)	0	0	0	(26)	0	0	0	(32)	0	0	0	(43)
Other Operating Expenses	(0)	0	0	0	0	(0)	(1)	(1)	(0)	(1)	(1)	(4)	(0)	(8)	(8)	(6)	(0)	(2)	(3)	(3)	(0)	(1)	(1)	(1)	(0)	(12)	(10)	(8)	7	9	8	4	7	(5)	(4)	(3)	6	6	10	13	11	2	(4)	4	15	16	11	(3)	9	(13)	(6)	1	14	1	(1)	(2)	15	(9)	(8)	(11)	12
Operating Income	50 N/A	46 -8%	37 -20%	32 -12%	28 -15%	28 +1%	34 +22%	28 -17%	27 -4%	28 +5%	26 -9%	34 +33%	38 +9%	43 +14%	48 +11%	53 +11%	48 -10%	41 -13%	33 -21%	22 -33%	19 -12%	18 -4%	24 +28%	28 +17%	36 +30%	26 -28%	27 +5%	27 -1%	43 +60%	55 +28%	48 -13%	52 +8%	48 -7%	44 -8%	52 +17%	52 +0%	54 +4%	55 +3%	152 +177%	195 +28%	217 +11%	247 +14%	163 -34%	150 -8%	142 -5%	153 +8%	152 -1%	155 +2%	135 -12%	119 -12%	97 -18%	62 -36%	41 -34%	26 -38%	40 +54%	68 +72%	117 +72%	101 -13%	102 +1%	76 -25%	69 -10%
Pre-Tax Income
Interest Income Expense	(3)	(1)	2	5	9	10	11	11	11	9	8	7	7	8	9	8	11	12	11	15	14	11	12	9	9	7	4	4	(3)	(12)	(1)	6	17	20	17	18	15	19	12	(2)	(4)	(7)	(14)	(12)	(14)	(19)	(6)	5	11	10	11	(4)	(4)	(0)	(7)	(3)	(5)	(8)	(9)	(7)	(2)
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	(8)	0	0	0	(3)	0	0	0	(6)	(0)	0	0	(1)	1	0	0	(0)	(1)	(0)	(1)	2	3	3	1	(4)	(3)	(4)	(1)	(1)	0	0	(0)	(9)	(1)	(1)	1	1
Gain/Loss on Disposition of Assets	(1)	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	(0)	0	(0)	0	(1)	(1)	(1)	(1)	(0)	(0)	0	(3)	(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	0	1	1	1	2	1	(1)	2	3	2	3	0	0	(1)	(0)	1	2	1	1	1	1	2	5	4	4	8	2	2	0	(1)	(1)	(1)	1	1	0	0	(1)	(3)	(1)	0	3	3	1	(0)	(0)	(0)	0	(0)	(1)	(1)	(1)	0	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	1
Pre-Tax Income	47 N/A	47 -1%	41 -13%	39 -4%	38 -2%	39 +1%	44 +12%	41 -5%	40 -4%	40 -1%	37 -7%	42 +14%	45 +7%	50 +13%	57 +13%	62 +9%	60 -3%	55 -8%	45 -19%	37 -17%	33 -11%	31 -8%	40 +31%	40 +1%	41 +2%	38 -8%	33 -13%	32 -1%	36 +12%	42 +15%	46 +11%	57 +24%	60 +5%	65 +8%	69 +6%	69 +1%	66 -5%	72 +9%	163 +127%	194 +19%	215 +11%	243 +13%	149 -38%	138 -8%	131 -5%	137 +5%	148 +8%	160 +8%	141 -12%	124 -12%	103 -17%	57 -45%	36 -37%	25 -30%	32 +30%	64 +97%	102 +60%	92 -10%	91 -1%	70 -22%	69 -1%
Net Income
Tax Provision	(6)	(6)	(5)	(5)	(5)	(5)	(8)	(6)	(6)	(6)	(5)	(8)	(9)	(10)	(12)	(12)	(9)	(7)	(4)	(2)	(4)	(4)	(7)	(8)	(9)	(8)	(7)	(5)	(2)	(1)	(1)	(4)	(5)	(6)	(6)	(6)	(6)	(7)	(21)	(26)	(31)	(35)	(20)	(16)	(15)	(15)	(16)	(19)	(15)	(17)	(14)	(9)	(18)	(15)	(17)	(20)	(21)	(20)	(24)	(23)	(22)
Income from Continuing Operations	41	40	36	35	34	34	36	35	34	33	32	34	35	40	45	50	51	48	40	35	29	26	33	32	33	30	25	27	35	40	45	54	56	59	63	63	60	65	142	168	185	208	129	121	116	123	132	141	126	107	90	47	18	10	16	44	81	72	67	47	47
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	2	2	1	0	(0)	(0)	(1)	(1)	(0)	(0)	0	0	0	0	1	1	1	1	1	1	(8)	(12)	(16)	(17)	(10)	(7)	(4)	(5)	(4)	(2)	2	7	10	12	14	15	17	18	21	23	22	22	17
Net Income (Common)	41 N/A	40 -1%	36 -11%	35 -3%	34 -3%	34 +1%	36 +4%	35 -1%	34 -3%	33 -2%	32 -3%	34 +5%	35 +5%	40 +13%	45 +14%	50 +10%	52 +3%	49 -5%	42 -15%	37 -13%	30 -19%	27 -11%	33 +25%	32 -5%	32 N/A	29 -9%	25 -14%	27 +8%	35 +29%	40 +16%	45 +12%	54 +20%	57 +5%	60 +6%	64 +6%	65 +1%	62 -4%	66 +7%	135 +103%	157 +16%	169 +8%	191 +13%	119 -37%	114 -4%	112 -2%	117 +5%	128 +9%	139 +9%	128 -8%	114 -11%	100 -12%	60 -41%	32 -47%	25 -21%	33 +31%	63 +91%	102 +63%	95 -7%	89 -6%	69 -23%	65 -6%
EPS (Diluted)	0.11 N/A	0.07 -36%	0.09 +29%	0.08 -11%	0.07 -12%	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.08 +14%	0.09 +12%	0.1 +11%	0.1 N/A	0.1 N/A	0.08 -20%	0.07 -12%	0.06 -14%	0.04 -33%	0.06 +50%	0.06 N/A	0.06 N/A	0.06 N/A	0.05 -17%	0.05 N/A	0.07 +40%	0.08 +14%	0.09 +12%	0.11 +22%	0.11 N/A	0.13 +18%	0.14 +8%	0.14 N/A	0.12 -14%	0.14 +17%	0.25 +79%	0.31 +24%	0.38 +23%	0.39 +3%	0.3 -23%	0.25 -17%	0.25 N/A	0.27 +8%	0.23 -15%	0.29 +26%	0.26 -10%	0.23 -12%	0.17 -26%	0.12 -29%	0.06 -50%	0.06 N/A	0.07 +17%	0.12 +71%	0.19 +58%	0.17 -11%	0.18 +6%	0.13 -28%	0.12 -8%

Income Statement Balance Sheet Cash Flow Statement

Shenzhen Changhong Technology Co Ltd
SZSE:300151

Income Statement

Earnings Waterfall
Shenzhen Changhong Technology Co Ltd

Income Statement
Shenzhen Changhong Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Shenzhen Changhong Technology Co Ltd SZSE:300151

Income Statement

Earnings Waterfall Shenzhen Changhong Technology Co Ltd

Income Statement Shenzhen Changhong Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Shenzhen Changhong Technology Co Ltd
SZSE:300151

Earnings Waterfall
Shenzhen Changhong Technology Co Ltd

Income Statement
Shenzhen Changhong Technology Co Ltd