J
Joinn Laboratories China Co Ltd
SSE:603127
Joinn Laboratories China Co Ltd
SSE:603127
Price:
36.06
CNY
-4.1%
Market Closed
Market Cap:
¥27B
Income Statement
Earnings Waterfall
Joinn Laboratories China Co Ltd
Joinn Laboratories China Co Ltd
Income Statement
Joinn Laboratories China Co Ltd
Joinn Laboratories China Co Ltd
Currency: CNY
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
3
|
0
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
0
|
0
|
|
| Revenue |
268
N/A
|
294
+10%
|
301
+2%
|
334
+11%
|
341
+2%
|
375
+10%
|
409
+9%
|
432
+6%
|
474
+10%
|
513
+8%
|
639
+25%
|
720
+13%
|
836
+16%
|
922
+10%
|
1 076
+17%
|
1 122
+4%
|
1 213
+8%
|
1 301
+7%
|
1 517
+17%
|
1 587
+5%
|
1 759
+11%
|
1 936
+10%
|
2 268
+17%
|
2 366
+4%
|
2 503
+6%
|
2 579
+3%
|
2 376
-8%
|
2 332
-2%
|
2 214
-5%
|
2 125
-4%
|
2 018
-5%
|
1 981
-2%
|
1 838
-7%
|
1 668
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(134)
|
(137)
|
(132)
|
(148)
|
(157)
|
(175)
|
(192)
|
(207)
|
(228)
|
(250)
|
(310)
|
(355)
|
(412)
|
(461)
|
(525)
|
(549)
|
(596)
|
(645)
|
(779)
|
(820)
|
(920)
|
(998)
|
(1 184)
|
(1 238)
|
(1 356)
|
(1 440)
|
(1 395)
|
(1 412)
|
(1 401)
|
(1 448)
|
(1 498)
|
(1 440)
|
(1 369)
|
(1 257)
|
|
| Gross Profit |
134
N/A
|
157
+17%
|
170
+8%
|
186
+9%
|
185
-1%
|
200
+8%
|
216
+8%
|
225
+4%
|
247
+10%
|
263
+7%
|
329
+25%
|
365
+11%
|
424
+16%
|
461
+9%
|
551
+20%
|
573
+4%
|
617
+8%
|
656
+6%
|
738
+12%
|
766
+4%
|
839
+9%
|
938
+12%
|
1 084
+16%
|
1 129
+4%
|
1 147
+2%
|
1 139
-1%
|
982
-14%
|
920
-6%
|
812
-12%
|
676
-17%
|
521
-23%
|
541
+4%
|
469
-13%
|
411
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(73)
|
(74)
|
(79)
|
(78)
|
(85)
|
(89)
|
(103)
|
(109)
|
(116)
|
(130)
|
(139)
|
(164)
|
(192)
|
(220)
|
(249)
|
(254)
|
(269)
|
(284)
|
(289)
|
(292)
|
(320)
|
(350)
|
(375)
|
(392)
|
(400)
|
(394)
|
(390)
|
(437)
|
(463)
|
(444)
|
(412)
|
(465)
|
(443)
|
(473)
|
|
| Selling, General & Administrative |
(76)
|
(78)
|
(57)
|
(85)
|
(92)
|
(92)
|
(82)
|
(95)
|
(96)
|
(104)
|
(108)
|
(138)
|
(159)
|
(182)
|
(209)
|
(243)
|
(262)
|
(278)
|
(253)
|
(270)
|
(297)
|
(316)
|
(289)
|
(324)
|
(316)
|
(311)
|
(298)
|
(313)
|
(323)
|
(332)
|
(314)
|
(324)
|
(303)
|
(302)
|
|
| Research & Development |
0
|
0
|
(26)
|
0
|
0
|
(8)
|
(23)
|
(21)
|
(29)
|
(32)
|
(38)
|
(44)
|
(52)
|
(62)
|
(47)
|
(49)
|
(44)
|
(37)
|
(43)
|
(50)
|
(51)
|
(63)
|
(73)
|
(93)
|
(109)
|
(106)
|
(88)
|
(92)
|
(88)
|
(90)
|
(84)
|
(93)
|
(89)
|
(86)
|
|
| Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
5
|
9
|
8
|
7
|
10
|
9
|
6
|
10
|
7
|
17
|
18
|
18
|
24
|
27
|
38
|
37
|
32
|
41
|
29
|
29
|
29
|
22
|
26
|
26
|
22
|
30
|
(32)
|
(51)
|
(22)
|
26
|
(48)
|
(51)
|
(85)
|
|
| Operating Income |
61
N/A
|
83
+36%
|
91
+9%
|
108
+19%
|
100
-8%
|
111
+12%
|
114
+2%
|
116
+2%
|
131
+13%
|
134
+2%
|
190
+42%
|
201
+6%
|
232
+15%
|
241
+4%
|
303
+25%
|
319
+5%
|
348
+9%
|
373
+7%
|
449
+20%
|
474
+6%
|
519
+9%
|
588
+13%
|
708
+20%
|
737
+4%
|
748
+2%
|
745
0%
|
592
-21%
|
483
-18%
|
350
-28%
|
232
-34%
|
109
-53%
|
77
-30%
|
26
-67%
|
(62)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
3
|
6
|
9
|
12
|
12
|
15
|
16
|
16
|
26
|
21
|
20
|
16
|
58
|
127
|
103
|
136
|
194
|
201
|
371
|
492
|
518
|
564
|
174
|
155
|
204
|
(484)
|
(136)
|
(186)
|
116
|
370
|
335
|
335
|
|
| 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)
|
(289)
|
0
|
(1)
|
(0)
|
(121)
|
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
|
|
| Total Other Income |
5
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(1)
|
(1)
|
(1)
|
3
|
15
|
15
|
15
|
14
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
67
N/A
|
87
+31%
|
93
+7%
|
113
+21%
|
108
-4%
|
122
+13%
|
128
+5%
|
133
+4%
|
148
+12%
|
151
+2%
|
216
+42%
|
222
+3%
|
251
+13%
|
256
+2%
|
361
+41%
|
443
+23%
|
449
+2%
|
508
+13%
|
642
+26%
|
678
+6%
|
905
+33%
|
1 094
+21%
|
1 240
+13%
|
1 315
+6%
|
922
-30%
|
900
-2%
|
507
-44%
|
(1)
N/A
|
213
N/A
|
45
-79%
|
104
+131%
|
447
+329%
|
362
-19%
|
274
-24%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(13)
|
(17)
|
(21)
|
(21)
|
(23)
|
(20)
|
(21)
|
(22)
|
(24)
|
(29)
|
(28)
|
(30)
|
(29)
|
(47)
|
(55)
|
(58)
|
(64)
|
(86)
|
(90)
|
(131)
|
(154)
|
(167)
|
(179)
|
(129)
|
(131)
|
(115)
|
(69)
|
(83)
|
(54)
|
(34)
|
(62)
|
(59)
|
(49)
|
|
| Income from Continuing Operations |
57
|
74
|
76
|
92
|
87
|
99
|
108
|
111
|
126
|
128
|
187
|
194
|
222
|
227
|
314
|
388
|
391
|
443
|
556
|
588
|
774
|
940
|
1 073
|
1 136
|
792
|
768
|
392
|
(70)
|
130
|
(9)
|
70
|
384
|
303
|
225
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
7
|
7
|
8
|
4
|
3
|
2
|
0
|
|
| Net Income (Common) |
57
N/A
|
74
+30%
|
76
+3%
|
92
+21%
|
87
-6%
|
99
+14%
|
108
+9%
|
112
+3%
|
126
+13%
|
128
+2%
|
187
+46%
|
194
+4%
|
222
+14%
|
228
+3%
|
315
+38%
|
389
+24%
|
393
+1%
|
445
+13%
|
557
+25%
|
589
+6%
|
775
+31%
|
941
+22%
|
1 074
+14%
|
1 137
+6%
|
794
-30%
|
770
-3%
|
397
-48%
|
(63)
N/A
|
137
N/A
|
(1)
N/A
|
74
N/A
|
387
+423%
|
305
-21%
|
225
-26%
|
|
| EPS (Diluted) |
0.34
N/A
|
0.44
+29%
|
0.41
-7%
|
0.41
N/A
|
0.38
-7%
|
0.44
+16%
|
0.48
+9%
|
0.49
+2%
|
0.56
+14%
|
0.57
+2%
|
0.82
+44%
|
0.85
+4%
|
1.01
+19%
|
1.01
N/A
|
1.39
+38%
|
1.58
+14%
|
0.72
-54%
|
0.75
+4%
|
0.77
+3%
|
1.1
+43%
|
1.43
+30%
|
1.22
-15%
|
1.43
+17%
|
1.51
+6%
|
1.06
-30%
|
1.03
-3%
|
0.53
-49%
|
-0.09
N/A
|
0.18
N/A
|
-0.02
N/A
|
0.1
N/A
|
0.47
+370%
|
0.43
-9%
|
0.34
-21%
|
|
Switch to:
Switch to:
See Also
Discover More
