S

Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158

Watchlist Manager
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Watchlist
Price: 23.1 CNY 0.04% Market Closed
Market Cap: 36.4B CNY
Have any thoughts about
Shijiazhuang ChangShan BeiMing Technology Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Shijiazhuang ChangShan BeiMing Technology Co Ltd

Revenue
9.3B CNY
Cost of Revenue
-8.4B CNY
Gross Profit
910.7m CNY
Operating Expenses
-936.6m CNY
Operating Income
-25.8m CNY
Other Expenses
-224.7m CNY
Net Income
-250.5m CNY

Income Statement
Shijiazhuang ChangShan BeiMing Technology Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
5 614
N/A
6 569
+17%
6 954
+6%
8 919
+28%
8 681
-3%
8 902
+3%
9 230
+4%
9 377
+2%
9 583
+2%
10 974
+15%
11 097
+1%
10 481
-6%
10 112
-4%
11 254
+11%
11 106
-1%
10 466
-6%
10 789
+3%
9 656
-11%
9 919
+3%
10 257
+3%
10 593
+3%
9 447
-11%
8 598
-9%
8 695
+1%
8 092
-7%
9 884
+22%
10 088
+2%
10 367
+3%
10 891
+5%
10 882
0%
11 408
+5%
11 213
-2%
10 583
-6%
9 663
-9%
9 007
-7%
8 466
-6%
8 470
+0%
9 007
+6%
8 592
-5%
8 601
+0%
9 268
+8%
Gross Profit
Cost of Revenue
(5 502)
(6 525)
(6 867)
(8 722)
(8 391)
(8 311)
(8 516)
(8 601)
(8 787)
(10 325)
(10 332)
(9 705)
(9 366)
(10 648)
(10 411)
(9 725)
(9 958)
(8 808)
(9 031)
(9 358)
(9 722)
(8 693)
(7 855)
(8 005)
(7 388)
(8 948)
(9 159)
(9 410)
(9 953)
(9 786)
(10 312)
(10 135)
(9 545)
(8 858)
(8 098)
(7 555)
(7 509)
(8 054)
(7 705)
(7 708)
(8 357)
Gross Profit
112
N/A
43
-62%
86
+101%
196
+127%
290
+48%
590
+103%
714
+21%
775
+9%
796
+3%
650
-18%
764
+18%
776
+2%
746
-4%
606
-19%
696
+15%
741
+7%
831
+12%
848
+2%
889
+5%
899
+1%
871
-3%
754
-13%
743
-1%
690
-7%
704
+2%
936
+33%
929
-1%
957
+3%
939
-2%
1 095
+17%
1 096
+0%
1 078
-2%
1 038
-4%
806
-22%
909
+13%
911
+0%
961
+5%
953
-1%
886
-7%
894
+1%
911
+2%
Operating Income
Operating Expenses
(252)
(242)
(286)
(282)
(345)
(439)
(517)
(568)
(587)
(536)
(729)
(561)
(439)
(36)
(26)
(159)
(258)
(356)
(386)
(421)
(404)
(425)
(478)
(467)
(491)
(496)
(541)
(554)
(560)
(680)
(736)
(525)
(536)
(490)
(629)
(823)
(906)
(772)
(802)
(970)
(937)
Selling, General & Administrative
(232)
(230)
(251)
(249)
(308)
(410)
(482)
(521)
(536)
(492)
(534)
(543)
(542)
(556)
(560)
(562)
(577)
(536)
(537)
(540)
(532)
(536)
(568)
(581)
(571)
(522)
(598)
(587)
(617)
(534)
(642)
(643)
(687)
(566)
(680)
(707)
(731)
(628)
(624)
(694)
(616)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(8)
(42)
(38)
(73)
(95)
(96)
(163)
(168)
(193)
(156)
(202)
(224)
(210)
(235)
(229)
(212)
(201)
(267)
(267)
(260)
(265)
(196)
(272)
(256)
(298)
Depreciation & Amortization
0
(12)
0
0
0
(26)
0
0
0
(41)
0
0
0
(44)
0
0
0
(59)
0
0
0
(84)
0
0
0
(119)
0
0
0
(146)
0
0
0
(150)
0
0
0
(173)
0
0
0
Other Operating Expenses
(20)
(1)
(35)
(33)
(37)
(2)
(34)
(47)
(51)
(3)
(195)
(18)
103
565
534
402
328
281
188
192
223
290
253
283
273
302
259
257
268
234
134
330
351
492
317
144
90
225
94
(19)
(22)
Operating Income
(140)
N/A
(199)
-43%
(199)
0%
(86)
+57%
(55)
+36%
152
N/A
198
+30%
207
+5%
209
+1%
114
-45%
36
-69%
216
+504%
307
+42%
571
+86%
670
+17%
582
-13%
574
-1%
492
-14%
503
+2%
477
-5%
467
-2%
328
-30%
265
-19%
224
-16%
213
-5%
440
+107%
389
-12%
403
+4%
379
-6%
415
+10%
360
-13%
554
+54%
502
-9%
315
-37%
280
-11%
88
-69%
54
-38%
181
+232%
84
-53%
(76)
N/A
(26)
+66%
Pre-Tax Income
Interest Income Expense
(116)
(127)
(129)
(121)
(136)
(135)
(160)
(175)
(183)
(196)
(210)
(220)
(232)
(199)
(201)
(222)
(224)
(250)
(274)
(264)
(269)
(258)
(279)
(285)
(258)
(228)
(215)
(209)
(210)
(213)
(233)
(223)
(242)
(231)
(243)
(235)
(230)
(257)
(268)
(289)
(296)
Non-Reccuring Items
0
1
0
0
0
(4)
0
0
0
(3)
0
(4)
(24)
(47)
(49)
(48)
(27)
(26)
(4)
0
(2)
29
50
52
55
(63)
3
1
(4)
(83)
(6)
(224)
(240)
(303)
(236)
(19)
0
(59)
0
(0)
0
Gain/Loss on Disposition of Assets
(19)
(8)
0
(25)
0
(65)
(65)
(65)
(65)
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
280
355
330
278
213
339
329
329
328
421
522
416
415
23
(83)
21
20
60
60
62
63
31
(1)
(1)
(3)
(27)
(55)
(57)
(52)
20
20
21
18
(24)
(27)
(31)
(31)
(1)
(1)
4
10
Pre-Tax Income
6
N/A
22
+249%
2
-89%
47
+1 838%
23
-52%
286
+1 171%
301
+5%
296
-2%
289
-2%
336
+16%
348
+4%
407
+17%
467
+15%
347
-26%
337
-3%
333
-1%
342
+3%
275
-20%
285
+4%
275
-3%
259
-6%
124
-52%
35
-72%
(11)
N/A
7
N/A
122
+1 721%
122
0%
139
+14%
113
-19%
139
+23%
141
+1%
127
-10%
38
-70%
(243)
N/A
(227)
+7%
(197)
+13%
(206)
-5%
(135)
+34%
(184)
-36%
(361)
-96%
(312)
+14%
Net Income
Tax Provision
(3)
2
3
(6)
(9)
(38)
(39)
(33)
(27)
11
14
10
5
8
8
0
(14)
(92)
(95)
(93)
(78)
(29)
(30)
(15)
(17)
(15)
(13)
(23)
(15)
(9)
(10)
(3)
(1)
11
2
(10)
(6)
8
14
42
33
Income from Continuing Operations
3
24
5
40
14
249
262
263
262
347
362
417
471
355
346
333
329
183
189
182
180
95
5
(26)
(11)
107
108
116
98
130
131
124
37
(233)
(225)
(208)
(213)
(127)
(170)
(320)
(279)
Income to Minority Interest
0
0
0
0
1
1
1
1
2
3
3
3
3
0
0
1
1
3
4
4
7
6
12
11
21
(6)
3
15
19
1
3
3
(8)
25
22
9
10
31
24
30
28
Net Income (Common)
3
N/A
24
+650%
5
-78%
40
+646%
14
-65%
249
+1 666%
263
+6%
264
+0%
263
-1%
350
+33%
365
+4%
420
+15%
474
+13%
355
-25%
346
-3%
334
-3%
329
-1%
186
-44%
193
+4%
186
-4%
188
+1%
101
-46%
17
-83%
(15)
N/A
11
N/A
101
+853%
111
+10%
131
+18%
117
-11%
131
+12%
133
+2%
127
-5%
29
-77%
(208)
N/A
(203)
+2%
(198)
+2%
(202)
-2%
(96)
+52%
(146)
-51%
(290)
-99%
(250)
+14%
EPS (Diluted)
0.01
N/A
0.03
+200%
0.01
-67%
0.05
+400%
0
N/A
0.18
N/A
0.16
-11%
0.16
N/A
0.16
N/A
0.21
+31%
0.23
+10%
0.26
+13%
0.29
+12%
0.21
-28%
0.22
+5%
0.21
-5%
0.21
N/A
0.11
-48%
0.12
+9%
0.12
N/A
0.12
N/A
0.06
-50%
0.02
-67%
0
N/A
0.01
N/A
0.06
+500%
0.06
N/A
0.07
+17%
0.06
-14%
0.08
+33%
0.07
-13%
0.07
N/A
0.01
-86%
-0.13
N/A
-0.13
N/A
-0.12
+8%
-0.13
-8%
-0.06
+54%
-0.09
-50%
-0.18
-100%
-0.16
+11%

See Also

Discover More