Watchlist Manager

Watchlist

Price: 15.17 CNY -0.26%

Market Cap: ¥7.8B

M	Motic Xiamen Electric Group Co Ltd SZSE:300341	CN

Income Statement

Currency: CNY

	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	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	4	6	7	8	8	8	8	8	7	7	6	6	6	6	5	3	2	1	1	1	1	1	1	1	1	2	0	0
Revenue	311 N/A	295 -5%	292 -1%	291 0%	300 +3%	313 +4%	315 +1%	324 +3%	520 +61%	631 +21%	734 +16%	806 +10%	708 -12%	686 -3%	714 +4%	700 -2%	719 +3%	733 +2%	732 0%	769 +5%	798 +4%	825 +3%	864 +5%	876 +1%	896 +2%	947 +6%	979 +3%	1 022 +4%	1 036 +1%	1 081 +4%	1 118 +3%	1 090 -3%	1 115 +2%	1 146 +3%	1 187 +4%	1 284 +8%	1 336 +4%	1 376 +3%	1 465 +6%	1 535 +5%	1 642 +7%	1 714 +4%	1 794 +5%	1 783 -1%	1 666 -7%	1 561 -6%	1 365 -13%	1 315 -4%	1 342 +2%	1 333 -1%	1 354 +2%	1 371 +1%	1 390 +1%	1 457 +5%
Gross Profit
Cost of Revenue	(222)	(210)	(209)	(212)	(218)	(226)	(222)	(230)	(322)	(378)	(428)	(468)	(430)	(424)	(431)	(431)	(439)	(444)	(439)	(467)	(471)	(472)	(483)	(497)	(521)	(555)	(544)	(587)	(585)	(605)	(618)	(609)	(634)	(666)	(676)	(740)	(759)	(783)	(825)	(874)	(945)	(977)	(1 017)	(1 024)	(940)	(886)	(806)	(767)	(792)	(788)	(780)	(795)	(818)	(864)
Gross Profit	89 N/A	85 -5%	83 -2%	79 -5%	81 +3%	87 +7%	93 +7%	94 +1%	198 +110%	253 +28%	307 +21%	338 +10%	277 -18%	263 -5%	283 +8%	270 -5%	280 +4%	289 +3%	293 +1%	302 +3%	327 +8%	352 +8%	381 +8%	380 0%	375 -1%	392 +5%	435 +11%	435 +0%	451 +4%	475 +5%	500 +5%	481 -4%	481 +0%	481 0%	511 +6%	544 +6%	576 +6%	593 +3%	639 +8%	661 +3%	697 +5%	737 +6%	777 +5%	760 -2%	726 -4%	675 -7%	559 -17%	548 -2%	550 +0%	545 -1%	574 +5%	577 +0%	572 -1%	593 +4%
Operating Income
Operating Expenses	(38)	(39)	(44)	(41)	(42)	(43)	(51)	(51)	(129)	(172)	(244)	(262)	(218)	(210)	(181)	(175)	(173)	(169)	(177)	(170)	(184)	(201)	(216)	(220)	(219)	(223)	(254)	(243)	(261)	(281)	(310)	(301)	(293)	(282)	(294)	(301)	(326)	(347)	(356)	(408)	(413)	(420)	(398)	(412)	(418)	(415)	(373)	(374)	(372)	(378)	(401)	(407)	(412)	(422)
Selling, General & Administrative	(38)	(39)	(41)	(41)	(42)	(43)	(49)	(51)	(129)	(172)	(203)	(262)	(218)	(210)	(142)	(175)	(173)	(169)	(140)	(170)	(187)	(192)	(173)	(193)	(178)	(180)	(205)	(198)	(215)	(236)	(253)	(257)	(247)	(238)	(256)	(259)	(279)	(293)	(302)	(313)	(319)	(330)	(328)	(330)	(340)	(332)	(305)	(314)	(307)	(308)	(318)	(328)	(337)	(352)
Research & Development	0	0	0	0	0	0	0	0	0	0	(33)	0	0	0	(33)	0	0	0	(32)	0	0	(13)	(42)	(39)	(53)	(56)	(47)	(58)	(59)	(57)	(53)	(58)	(59)	(60)	(51)	(59)	(61)	(65)	(65)	(71)	(69)	(66)	(61)	(65)	(65)	(64)	(56)	(63)	(66)	(72)	(69)	(80)	(80)	(79)
Depreciation & Amortization	0	0	(2)	0	0	0	(2)	0	0	0	(8)	0	0	0	(5)	0	0	0	(6)	0	0	0	(12)	0	0	0	(14)	0	0	0	(16)	0	0	0	(13)	0	0	0	(15)	0	0	0	(20)	0	0	0	(23)	0	0	0	(23)	0	0	0
Other Operating Expenses	0	0	(1)	0	0	0	(0)	0	0	0	(1)	0	0	0	(0)	0	0	0	(0)	0	3	4	11	12	12	14	12	12	12	12	11	14	13	16	27	16	15	11	26	(24)	(26)	(23)	11	(16)	(14)	(18)	11	3	1	2	9	1	5	10
Operating Income	50 N/A	46 -9%	39 -15%	37 -4%	39 +5%	44 +11%	43 -2%	43 +1%	69 +58%	81 +18%	63 -23%	75 +20%	59 -21%	53 -11%	102 +93%	95 -7%	107 +12%	121 +13%	115 -4%	132 +14%	143 +8%	151 +6%	165 +9%	160 -4%	155 -3%	169 +9%	180 +6%	192 +6%	190 -1%	195 +3%	190 -3%	180 -5%	189 +5%	199 +5%	217 +9%	242 +11%	251 +3%	246 -2%	283 +15%	253 -11%	283 +12%	317 +12%	378 +19%	348 -8%	308 -12%	260 -15%	186 -29%	174 -6%	178 +2%	168 -6%	173 +3%	170 -2%	160 -6%	171 +7%
Pre-Tax Income
Interest Income Expense	(6)	(4)	1	3	6	8	8	9	10	12	4	19	20	20	8	13	12	11	16	14	9	4	0	(6)	2	5	4	7	3	2	2	4	(1)	(6)	6	11	12	12	(8)	8	9	12	(11)	(5)	(8)	(7)	11	13	21	29	12	16	26	19
Non-Reccuring Items	(0)	(1)	0	(0)	(1)	(1)	(2)	(2)	1	(6)	18	(6)	(8)	(1)	(1)	(2)	(2)	(3)	(3)	(5)	(5)	(4)	(6)	(5)	(4)	(6)	(4)	(7)	(7)	(5)	(5)	(5)	(6)	(7)	(37)	(35)	(35)	(34)	(28)	0	0	0	(14)	0	0	0	(1)	0	0	0	(2)	(0)	6	6
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	(0)	0	0	(0)	(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	0	0	0	0	0	0	0
Total Other Income	4	5	1	1	1	1	3	3	5	5	5	5	4	6	7	6	5	3	8	8	8	8	(1)	(1)	(2)	(2)	0	(0)	(0)	(0)	1	0	1	1	2	2	2	2	0	(2)	(2)	(2)	(1)	(1)	0	0	0	1	0	0	2	(1)	(1)	(1)
Pre-Tax Income	49 N/A	46 -6%	41 -11%	42 +0%	46 +11%	52 +13%	52 0%	53 +2%	83 +57%	92 +11%	88 -5%	92 +5%	74 -19%	77 +4%	116 +50%	113 -3%	122 +9%	132 +8%	137 +4%	148 +8%	155 +4%	159 +3%	159 0%	147 -7%	151 +3%	167 +10%	180 +8%	192 +6%	186 -3%	192 +3%	188 -2%	178 -5%	182 +2%	186 +2%	187 +0%	220 +17%	230 +5%	226 -2%	248 +9%	259 +5%	290 +12%	328 +13%	352 +8%	342 -3%	300 -12%	253 -15%	195 -23%	188 -4%	200 +6%	196 -2%	186 -5%	185 0%	191 +3%	196 +3%
Net Income
Tax Provision	(8)	(7)	(6)	(6)	(7)	(8)	(7)	(8)	(14)	(15)	(14)	(16)	(12)	(15)	(21)	(20)	(22)	(22)	(23)	(24)	(24)	(25)	(20)	(18)	(20)	(22)	(31)	(33)	(32)	(33)	(30)	(28)	(30)	(32)	(40)	(47)	(52)	(52)	(57)	(59)	(64)	(76)	(79)	(76)	(63)	(48)	(29)	(28)	(29)	(27)	(21)	(20)	(18)	(18)
Income from Continuing Operations	41	39	35	35	40	45	45	46	70	78	74	76	62	62	95	93	100	110	114	125	131	134	139	129	131	144	149	159	154	159	158	151	153	155	147	172	178	174	190	200	226	252	273	266	237	205	167	159	170	170	164	165	173	178
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	(0)	(0)	(1)	(0)	(1)	(2)	(4)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(10)	(10)	(12)	(17)	(8)	(11)	(11)	(8)	(12)	(12)	(11)	(12)	(12)	(12)	(9)	(7)	2	2	1	2	(3)	(1)	2	5
Net Income (Common)	41 N/A	39 -6%	35 -9%	35 +0%	40 +12%	45 +12%	45 +0%	46 +2%	70 +53%	78 +11%	73 -6%	76 +4%	62 -18%	62 0%	95 +54%	93 -2%	100 +8%	110 +10%	114 +4%	124 +9%	130 +5%	133 +2%	135 +2%	126 -7%	128 +1%	141 +10%	148 +5%	157 +6%	152 -3%	158 +4%	148 -6%	141 -5%	141 0%	137 -2%	139 +1%	161 +16%	167 +4%	166 -1%	178 +7%	188 +6%	215 +14%	240 +11%	261 +9%	254 -3%	228 -10%	199 -13%	169 -15%	162 -4%	171 +6%	171 +0%	161 -6%	165 +2%	176 +7%	183 +4%
EPS (Diluted)	0.1 N/A	0.1 N/A	0.11 +10%	0.09 -18%	0.1 +11%	0.12 +20%	0.12 N/A	0.13 +8%	0.2 +54%	0.22 +10%	0.14 -36%	0.2 +43%	0.14 -30%	0.11 -21%	0.37 +236%	0.18 -51%	0.19 +6%	0.21 +11%	0.22 +5%	0.24 +9%	0.25 +4%	0.26 +4%	0.27 +4%	0.25 -7%	0.25 N/A	0.27 +8%	0.29 +7%	0.3 +3%	0.29 -3%	0.3 +3%	0.29 -3%	0.27 -7%	0.27 N/A	0.27 N/A	0.27 N/A	0.32 +19%	0.33 +3%	0.33 N/A	0.35 +6%	0.37 +6%	0.42 +14%	0.47 +12%	0.51 +9%	0.49 -4%	0.44 -10%	0.38 -14%	0.32 -16%	0.31 -3%	0.33 +6%	0.33 N/A	0.31 -6%	0.32 +3%	0.34 +6%	0.35 +3%

Income Statement Balance Sheet Cash Flow Statement

Motic Xiamen Electric Group Co Ltd
SZSE:300341

Income Statement

Earnings Waterfall
Motic Xiamen Electric Group Co Ltd

Income Statement
Motic Xiamen Electric Group Co Ltd

See Also

Company

Help

Tools

Stocks

Motic Xiamen Electric Group Co Ltd SZSE:300341

Income Statement

Earnings Waterfall Motic Xiamen Electric Group Co Ltd

Income Statement Motic Xiamen Electric Group Co Ltd

See Also

Company

Help

Tools

Stocks

Motic Xiamen Electric Group Co Ltd
SZSE:300341

Earnings Waterfall
Motic Xiamen Electric Group Co Ltd

Income Statement
Motic Xiamen Electric Group Co Ltd