Huali Industrial Group Co Ltd
SZSE:300979

Watchlist Manager
Huali Industrial Group Co Ltd Logo
Huali Industrial Group Co Ltd
SZSE:300979
Watchlist
Price: 58.27 CNY 1.25% Market Closed
Market Cap: 68B CNY

Income Statement

Earnings Waterfall
Huali Industrial Group Co Ltd

Revenue
25.2B CNY
Cost of Revenue
-19.5B CNY
Gross Profit
5.7B CNY
Operating Expenses
-1.3B CNY
Operating Income
4.3B CNY
Other Expenses
-907.3m CNY
Net Income
3.4B CNY

Income Statement
Huali Industrial Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
52
38
31
33
37
39
47
66
68
76
78
73
71
67
56
42
42
37
0
0
Revenue
13 931
N/A
14 198
+2%
15 195
+7%
16 257
+7%
17 470
+7%
17 891
+2%
19 174
+7%
20 209
+5%
20 569
+2%
20 106
-2%
19 882
-1%
19 504
-2%
20 114
+3%
21 218
+5%
22 374
+5%
23 317
+4%
24 006
+3%
24 595
+2%
25 195
+2%
25 175
0%
Gross Profit
Cost of Revenue
(10 578)
(10 477)
(10 970)
(11 753)
(12 846)
(13 166)
(14 160)
(14 996)
(15 478)
(14 995)
(14 907)
(14 554)
(15 117)
(15 577)
(16 259)
(16 920)
(17 684)
(18 291)
(19 238)
(19 515)
Gross Profit
3 353
N/A
3 721
+11%
4 225
+14%
4 505
+7%
4 624
+3%
4 726
+2%
5 014
+6%
5 214
+4%
5 091
-2%
5 112
+0%
4 975
-3%
4 949
-1%
4 997
+1%
5 640
+13%
6 115
+8%
6 397
+5%
6 322
-1%
6 303
0%
5 957
-5%
5 659
-5%
Operating Income
Operating Expenses
(985)
(1 075)
(1 099)
(1 153)
(997)
(1 094)
(1 254)
(1 328)
(1 169)
(1 350)
(1 195)
(1 170)
(1 098)
(1 331)
(1 509)
(1 624)
(1 555)
(1 599)
(1 469)
(1 320)
Selling, General & Administrative
(746)
(776)
(780)
(815)
(714)
(729)
(821)
(850)
(788)
(815)
(709)
(696)
(677)
(894)
(1 079)
(1 193)
(1 067)
(1 102)
(921)
(729)
Research & Development
(205)
(202)
(218)
(222)
(222)
(237)
(266)
(282)
(267)
(302)
(286)
(297)
(277)
(316)
(315)
(319)
(343)
(394)
(426)
(454)
Depreciation & Amortization
(45)
0
0
0
(60)
0
0
0
(93)
0
0
0
(124)
0
0
0
(125)
0
0
0
Other Operating Expenses
12
(97)
(102)
(116)
(2)
(127)
(167)
(196)
(20)
(233)
(201)
(176)
(21)
(121)
(116)
(113)
(19)
(103)
(122)
(136)
Operating Income
2 369
N/A
2 645
+12%
3 126
+18%
3 352
+7%
3 627
+8%
3 632
+0%
3 760
+4%
3 886
+3%
3 923
+1%
3 762
-4%
3 780
+0%
3 780
0%
3 899
+3%
4 309
+11%
4 606
+7%
4 773
+4%
4 767
0%
4 704
-1%
4 488
-5%
4 340
-3%
Pre-Tax Income
Interest Income Expense
(62)
(48)
(17)
40
77
111
203
239
182
110
131
72
157
165
80
125
198
199
187
29
Non-Reccuring Items
(10)
(4)
(1)
(2)
(19)
(0)
(2)
(0)
(11)
0
1
1
(16)
1
1
0
(10)
5
6
7
Total Other Income
2
(7)
(10)
(6)
(0)
(19)
(13)
(18)
(4)
(12)
(10)
(8)
(4)
(24)
(23)
(27)
(8)
(18)
(26)
(25)
Pre-Tax Income
2 299
N/A
2 587
+13%
3 097
+20%
3 385
+9%
3 684
+9%
3 724
+1%
3 948
+6%
4 107
+4%
4 090
0%
3 860
-6%
3 901
+1%
3 845
-1%
4 036
+5%
4 452
+10%
4 664
+5%
4 872
+4%
4 948
+2%
4 891
-1%
4 654
-5%
4 351
-7%
Net Income
Tax Provision
(420)
(537)
(703)
(826)
(917)
(884)
(908)
(890)
(862)
(799)
(780)
(775)
(836)
(945)
(1 041)
(1 115)
(1 112)
(1 079)
(1 025)
(921)
Income from Continuing Operations
1 879
2 050
2 394
2 558
2 768
2 839
3 039
3 216
3 228
3 061
3 122
3 069
3 200
3 507
3 623
3 757
3 836
3 812
3 629
3 430
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(1)
4
3
3
3
Net Income (Common)
1 879
N/A
2 050
+9%
2 394
+17%
2 558
+7%
2 768
+8%
2 839
+3%
3 039
+7%
3 216
+6%
3 228
+0%
3 061
-5%
3 122
+2%
3 069
-2%
3 200
+4%
3 507
+10%
3 623
+3%
3 756
+4%
3 840
+2%
3 815
-1%
3 633
-5%
3 433
-6%
EPS (Diluted)
1.79
N/A
1.95
+9%
2.13
+9%
2.17
+2%
2.45
+13%
2.46
+0%
2.59
+5%
2.75
+6%
2.77
+1%
2.62
-5%
2.68
+2%
2.63
-2%
2.74
+4%
3
+9%
3.1
+3%
3.22
+4%
3.29
+2%
3.27
-1%
3.11
-5%
2.94
-5%