Income Statement

Revenue

+83%

+115%

10Y

Currency: CNY

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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
Revenue
Interest Expense	172	0	0	0	190	0	0	0	204	0	0	0	205	0	0	0	199	0	0	0	125	0	0	0	14	0	0	0	11	0	0	0	2	0	0	0	11	0	0	0	9	0	0	0	23	0	0	0	28	0	0	0	28	0	0	0	28	0	0	7	28	13	18	18	26	22	0	12	4	1	2	3	5	7	10	11	13	15	17	19	25	27	42	59	81	87	0	0	80	36	0	0
Revenue	2 166 N/A	2 246 +4%	2 197 -2%	2 221 +1%	2 674 +20%	2 576 -4%	2 856 +11%	2 688 -6%	2 462 -8%	2 725 +11%	2 489 -9%	2 693 +8%	2 969 +10%	2 910 -2%	2 913 +0%	2 867 -2%	2 932 +2%	2 996 +2%	3 190 +6%	3 376 +6%	3 478 +3%	3 699 +6%	3 813 +3%	3 936 +3%	4 353 +11%	4 526 +4%	4 620 +2%	4 886 +6%	4 853 -1%	4 818 -1%	4 635 -4%	4 501 -3%	4 365 -3%	4 635 +6%	5 054 +9%	5 274 +4%	5 525 +5%	6 275 +14%	6 506 +4%	6 810 +5%	6 943 +2%	7 023 +1%	7 444 +6%	7 630 +3%	7 293 -4%	7 196 -1%	6 959 -3%	6 770 -3%	7 277 +7%	6 915 -5%	6 977 +1%	7 212 +3%	7 900 +10%	8 149 +3%	8 485 +4%	8 553 +1%	8 982 +5%	9 307 +4%	9 699 +4%	10 302 +6%	11 120 +8%	12 043 +8%	12 594 +5%	13 080 +4%	13 428 +3%	13 530 +1%	14 122 +4%	14 171 +0%	14 794 +4%	14 473 -2%	13 483 -7%	13 872 +3%	13 637 -2%	14 580 +7%	15 669 +7%	23 522 +50%	15 320 -35%	23 462 +53%	23 884 +2%	16 331 -32%	18 079 +11%	20 237 +12%	22 825 +13%	24 577 +8%	24 739 +1%	25 681 +4%	25 699 +0%	25 871 +1%	27 617 +7%	27 176 -2%	28 321 +4%	29 863 +5%
Gross Profit
Cost of Revenue	(1 113)	(1 163)	(1 108)	(1 190)	(1 371)	(1 324)	(1 527)	(1 469)	(1 374)	(1 544)	(1 372)	(1 408)	(1 572)	(1 519)	(1 539)	(1 539)	(1 587)	(1 614)	(1 693)	(1 747)	(1 826)	(1 944)	(2 024)	(2 092)	(2 418)	(2 451)	(2 485)	(2 585)	(2 416)	(2 291)	(2 080)	(1 908)	(1 707)	(1 852)	(2 050)	(2 188)	(2 338)	(2 631)	(2 746)	(2 833)	(2 705)	(2 805)	(2 917)	(3 014)	(2 703)	(2 733)	(2 665)	(2 562)	(2 830)	(2 606)	(2 632)	(2 721)	(3 091)	(3 284)	(3 361)	(3 349)	(3 378)	(3 652)	(3 808)	(4 004)	(3 901)	(4 289)	(4 365)	(4 365)	(4 168)	(4 558)	(4 696)	(4 799)	(4 905)	(5 041)	(4 830)	(5 090)	(5 143)	(5 719)	(6 301)	(9 736)	(6 377)	(9 989)	(10 382)	(7 401)	(8 354)	(9 572)	(11 057)	(12 076)	(11 675)	(12 332)	(12 125)	(12 220)	(13 434)	(13 398)	(13 951)	(14 532)
Gross Profit	1 053 N/A	1 083 +3%	1 090 +1%	1 031 -5%	1 304 +27%	1 253 -4%	1 328 +6%	1 219 -8%	1 088 -11%	1 181 +9%	1 117 -5%	1 285 +15%	1 397 +9%	1 391 0%	1 373 -1%	1 328 -3%	1 346 +1%	1 382 +3%	1 497 +8%	1 629 +9%	1 652 +1%	1 755 +6%	1 790 +2%	1 844 +3%	1 935 +5%	2 076 +7%	2 136 +3%	2 300 +8%	2 436 +6%	2 527 +4%	2 555 +1%	2 592 +1%	2 658 +3%	2 782 +5%	3 005 +8%	3 086 +3%	3 187 +3%	3 644 +14%	3 760 +3%	3 977 +6%	4 238 +7%	4 219 0%	4 527 +7%	4 616 +2%	4 590 -1%	4 463 -3%	4 295 -4%	4 208 -2%	4 446 +6%	4 309 -3%	4 345 +1%	4 490 +3%	4 809 +7%	4 865 +1%	5 124 +5%	5 204 +2%	5 604 +8%	5 655 +1%	5 891 +4%	6 298 +7%	7 219 +15%	7 754 +7%	8 230 +6%	8 716 +6%	9 260 +6%	8 972 -3%	9 426 +5%	9 372 -1%	9 889 +6%	9 432 -5%	8 654 -8%	8 782 +1%	8 494 -3%	8 861 +4%	9 368 +6%	13 786 +47%	8 943 -35%	13 473 +51%	13 502 +0%	8 930 -34%	9 725 +9%	10 665 +10%	11 767 +10%	12 501 +6%	13 064 +5%	13 349 +2%	13 574 +2%	13 651 +1%	14 183 +4%	13 778 -3%	14 369 +4%	15 331 +7%
Operating Income
Operating Expenses	(750)	(764)	(792)	(745)	(884)	(826)	(903)	(833)	(1 351)	(1 404)	(1 401)	(1 507)	(998)	(1 005)	(945)	(920)	(935)	(968)	(1 051)	(1 124)	(1 217)	(1 299)	(1 299)	(1 284)	(1 307)	(1 334)	(1 360)	(1 492)	(1 562)	(1 603)	(1 648)	(1 665)	(1 739)	(1 858)	(2 038)	(2 165)	(2 280)	(2 592)	(2 683)	(2 822)	(2 977)	(2 950)	(3 178)	(3 235)	(3 249)	(3 194)	(3 044)	(3 074)	(3 251)	(3 149)	(3 159)	(3 309)	(3 557)	(3 642)	(3 860)	(3 894)	(4 327)	(4 322)	(4 483)	(4 857)	(5 706)	(6 161)	(6 598)	(7 027)	(7 572)	(7 203)	(7 439)	(7 433)	(7 982)	(7 738)	(6 984)	(6 811)	(6 358)	(6 785)	(7 035)	(9 926)	(6 516)	(9 124)	(9 348)	(6 259)	(6 726)	(7 263)	(8 140)	(8 756)	(9 264)	(9 347)	(9 210)	(9 293)	(9 775)	(9 507)	(10 469)	(11 450)
Selling, General & Administrative	(755)	(770)	(798)	(752)	(893)	(839)	(918)	(849)	(1 370)	(1 427)	(1 428)	(1 537)	(1 024)	(1 027)	(967)	(935)	(860)	(895)	(948)	(1 014)	(1 065)	(1 147)	(1 161)	(1 188)	(1 283)	(1 313)	(1 340)	(1 438)	(1 534)	(1 574)	(1 624)	(1 654)	(1 741)	(1 863)	(2 038)	(2 149)	(2 266)	(2 582)	(2 678)	(2 822)	(2 747)	(2 948)	(3 172)	(3 230)	(2 980)	(3 174)	(3 027)	(3 055)	(2 939)	(3 122)	(3 129)	(3 282)	(3 239)	(3 618)	(3 835)	(3 868)	(3 951)	(4 288)	(4 366)	(4 696)	(5 509)	(6 161)	(6 550)	(7 000)	(7 292)	(6 983)	(7 312)	(7 261)	(7 697)	(7 307)	(6 526)	(6 367)	(6 041)	(6 272)	(6 522)	(9 206)	(6 048)	(8 391)	(8 614)	(5 708)	(6 231)	(6 707)	(7 550)	(8 097)	(8 612)	(8 751)	(8 622)	(8 632)	(9 023)	(8 882)	(9 677)	(10 527)
Research & Development	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	(160)	0	0	0	(198)	0	0	0	(232)	0	0	0	(236)	0	0	0	(287)	0	0	(64)	(297)	0	0	(65)	(331)	(257)	(362)	(392)	(411)	(442)	(436)	(445)	(430)	(467)	(527)	(778)	(529)	(824)	(775)	(558)	(543)	(622)	(674)	(700)	(642)	(719)	(746)	(768)	(712)	(809)	(934)	(1 130)
Depreciation & Amortization	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	(62)	0	0	0	(60)	0	0	0	(68)	0	0	0	(65)	0	0	0	(71)	0	0	0	(64)	0	0	0	(114)	0	0	0	(96)	0	0	0	(116)	0	0	0	(128)	0	0	0	(149)	0	0	0	(272)	0	0	0	(309)	0	0	0
Other Operating Expenses	5	6	7	7	10	13	15	16	18	24	27	30	26	22	22	15	(74)	(73)	(102)	(110)	(153)	(152)	(138)	(96)	(23)	(20)	(19)	(54)	(28)	(29)	(24)	(12)	2	5	0	(16)	(14)	(10)	(6)	0	(8)	(3)	(5)	(6)	(11)	(20)	(17)	(20)	(11)	(26)	(30)	(27)	(16)	(24)	(24)	(27)	(18)	(34)	(116)	(97)	165	(0)	(48)	39	165	37	235	219	222	11	(23)	0	229	(46)	14	58	189	91	41	7	196	66	85	41	262	123	158	107	270	184	142	207
Operating Income	303 N/A	319 +5%	298 -7%	286 -4%	420 +47%	426 +2%	425 0%	386 -9%	(264) N/A	(223) +15%	(285) -27%	(222) +22%	400 N/A	386 -4%	429 +11%	408 -5%	411 +1%	414 +1%	447 +8%	506 +13%	434 -14%	456 +5%	490 +7%	560 +14%	628 +12%	742 +18%	776 +5%	809 +4%	875 +8%	924 +6%	907 -2%	927 +2%	920 -1%	924 +0%	967 +5%	921 -5%	907 -1%	1 053 +16%	1 077 +2%	1 156 +7%	1 261 +9%	1 269 +1%	1 349 +6%	1 381 +2%	1 341 -3%	1 270 -5%	1 251 -2%	1 134 -9%	1 196 +6%	1 161 -3%	1 186 +2%	1 181 0%	1 253 +6%	1 223 -2%	1 265 +3%	1 310 +4%	1 277 -2%	1 333 +4%	1 408 +6%	1 441 +2%	1 513 +5%	1 593 +5%	1 631 +2%	1 689 +4%	1 688 0%	1 769 +5%	1 987 +12%	1 939 -2%	1 907 -2%	1 693 -11%	1 670 -1%	1 970 +18%	2 136 +8%	2 076 -3%	2 333 +12%	3 860 +65%	2 427 -37%	4 349 +79%	4 154 -4%	2 671 -36%	2 999 +12%	3 402 +13%	3 628 +7%	3 745 +3%	3 801 +1%	4 002 +5%	4 364 +9%	4 357 0%	4 408 +1%	4 272 -3%	3 900 -9%	3 881 0%
Pre-Tax Income
Interest Income Expense	(117)	(124)	(105)	(84)	(140)	(152)	(148)	(157)	(386)	(390)	(391)	(417)	(207)	(163)	(181)	(185)	(157)	(168)	(165)	(170)	(96)	(51)	(3)	49	5	3	1	4	10	36	40	42	43	17	19	26	20	15	12	(0)	16	12	9	11	7	9	33	35	30	40	31	36	188	177	174	167	17	17	2	(2)	(6)	(7)	5	20	8	791	791	803	41	110	122	131	101	129	132	148	80	111	132	64	43	34	1	29	17	35	39	11	62	37	16	122
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(9)	0	0	0	2	0	0	0	2	0	0	0	(11)	(9)	(4)	(8)	(1)	5	0	5	2	(4)	(4)	(5)	566	(2)	(2)	(0)	(169)	(3)	(1)	(2)	(52)	3	2	3	(97)	2	3	2	(64)	1	(1)	21	5	31	33	11
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	(2)	0	0	0	(2)	0	0	0	1	0	0	0	63	0	0	0	(1)	0	0	0	(53)	(1)	(1)	0	2	0	(2)	(3)	1	(4)	(2)	9	8	(3)	(2)	(14)	2	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	(1)	(12)	(18)	(7)	(10)	(10)	(8)	(30)	(23)	(23)	(26)	(19)	(61)	(58)	(35)	3	2	(0)	(3)	64	68	65	60	14	10	16	13	18	20	18	23	8	75	75	82	22	16	17	7	73	23	23	25	20	22	24	28	30	36	37	72	79	89	120	126	169	190	129	86	12	(19)	3	(8)	21	15	22	38	41	38	34	24	(9)	(10)	(17)	(45)	(26)	(37)	(28)	6	19	14	12	10	1	10	16	99	119	115	111	26
Pre-Tax Income	189 N/A	195 +3%	182 -7%	183 +1%	273 +49%	265 -3%	267 +1%	221 -17%	(680) N/A	(636) +6%	(698) -10%	(665) +5%	175 N/A	161 -8%	190 +18%	188 -1%	257 +37%	248 -3%	282 +13%	332 +18%	401 +21%	473 +18%	552 +17%	669 +21%	644 -4%	755 +17%	793 +5%	826 +4%	904 +9%	980 +8%	965 -2%	992 +3%	1 034 +4%	1 017 -2%	1 061 +4%	1 028 -3%	948 -8%	1 083 +14%	1 105 +2%	1 162 +5%	1 290 +11%	1 304 +1%	1 380 +6%	1 415 +3%	1 361 -4%	1 301 -4%	1 306 +0%	1 194 -9%	1 260 +6%	1 232 -2%	1 251 +2%	1 299 +4%	1 529 +18%	1 486 -3%	1 557 +5%	1 589 +2%	1 453 -9%	1 531 +5%	1 534 +0%	1 516 -1%	1 518 +0%	1 573 +4%	1 639 +4%	1 706 +4%	1 719 +1%	2 572 +50%	2 796 +9%	2 775 -1%	2 555 -8%	1 840 -28%	1 823 -1%	2 125 +17%	2 059 -3%	2 192 +6%	2 447 +12%	3 961 +62%	2 429 -39%	4 427 +82%	4 260 -4%	2 744 -36%	2 963 +8%	3 452 +16%	3 644 +6%	3 786 +4%	3 754 -1%	4 048 +8%	4 418 +9%	4 489 +2%	4 594 +2%	4 455 -3%	4 060 -9%	4 040 0%
Net Income
Tax Provision	(36)	(37)	(40)	(41)	(50)	(47)	(51)	(56)	(39)	(46)	(45)	(39)	(60)	(61)	(51)	(56)	(43)	(48)	(51)	(53)	(109)	(118)	(139)	(153)	(105)	(125)	(129)	(147)	(143)	(148)	(142)	(137)	(175)	(167)	(172)	(168)	(133)	(168)	(168)	(172)	(202)	(188)	(214)	(207)	(218)	(209)	(207)	(222)	(187)	(199)	(200)	(198)	(254)	(244)	(285)	(291)	(245)	(261)	(221)	(216)	(192)	(193)	(217)	(213)	(244)	(358)	(434)	(453)	(430)	(355)	(366)	(415)	(442)	(464)	(515)	(755)	(348)	(744)	(716)	(449)	(466)	(571)	(535)	(572)	(581)	(651)	(728)	(766)	(816)	(799)	(648)	(607)
Income from Continuing Operations	153	158	142	142	223	218	217	165	(719)	(682)	(743)	(704)	115	100	138	132	214	201	230	280	292	355	413	516	540	630	664	679	762	832	822	856	859	850	890	860	815	914	938	990	1 088	1 116	1 166	1 208	1 142	1 091	1 098	972	1 072	1 034	1 051	1 101	1 275	1 242	1 272	1 298	1 208	1 270	1 314	1 300	1 326	1 380	1 422	1 493	1 475	2 214	2 363	2 322	2 125	1 484	1 457	1 710	1 618	1 728	1 932	3 207	2 081	3 682	3 544	2 295	2 497	2 881	3 108	3 214	3 173	3 397	3 691	3 723	3 778	3 656	3 412	3 432
Income to Minority Interest	12	11	34	34	(14)	(13)	(14)	(13)	(2)	(5)	(8)	(10)	3	5	6	8	(2)	(4)	(11)	(13)	(10)	(14)	(16)	(25)	(41)	(48)	(50)	(52)	(52)	(48)	(48)	(51)	(43)	(51)	(56)	(48)	(55)	(53)	(46)	(55)	(67)	(61)	(63)	(57)	(34)	(33)	(35)	(34)	(36)	(33)	(29)	(26)	(25)	(20)	(14)	(8)	(10)	(9)	(11)	(12)	(25)	(30)	(35)	(38)	(43)	(38)	(35)	(33)	(27)	(29)	(30)	(26)	(20)	(21)	(19)	(41)	(34)	(49)	(49)	(37)	(48)	(120)	(215)	(315)	(321)	(331)	(317)	(313)	(410)	(382)	(627)	(671)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	165 N/A	169 +3%	176 +4%	176 N/A	209 +19%	205 -2%	203 -1%	152 -25%	(721) N/A	(687) +5%	(750) -9%	(714) +5%	120 N/A	108 -10%	146 +35%	142 -3%	212 +50%	197 -7%	219 +11%	266 +22%	282 +6%	341 +21%	397 +16%	491 +24%	498 +1%	582 +17%	614 +6%	627 +2%	709 +13%	785 +11%	774 -1%	805 +4%	816 +1%	799 -2%	833 +4%	813 -2%	760 -6%	861 +13%	892 +4%	936 +5%	1 021 +9%	1 054 +3%	1 103 +5%	1 152 +4%	1 109 -4%	1 059 -4%	1 064 +0%	938 -12%	1 036 +10%	1 001 -3%	1 022 +2%	1 076 +5%	1 249 +16%	1 223 -2%	1 258 +3%	1 290 +3%	1 198 -7%	1 260 +5%	1 303 +3%	1 288 -1%	1 302 +1%	1 350 +4%	1 387 +3%	1 455 +5%	1 432 -2%	2 176 +52%	2 328 +7%	2 289 -2%	2 099 -8%	1 455 -31%	1 427 -2%	1 683 +18%	1 597 -5%	1 707 +7%	1 913 +12%	3 165 +66%	2 047 -35%	3 633 +78%	3 495 -4%	2 258 -35%	2 449 +8%	2 761 +13%	2 893 +5%	2 899 +0%	2 853 -2%	3 066 +7%	3 374 +10%	3 410 +1%	3 368 -1%	3 274 -3%	2 785 -15%	2 761 -1%
EPS (Diluted)	0.12 N/A	0.13 +8%	0.1 -23%	0.1 N/A	0.12 +20%	0.12 N/A	0.12 N/A	0.09 -25%	-0.43 N/A	-0.41 +5%	-0.45 -10%	-0.43 +4%	0.07 N/A	0.06 -14%	0.08 +33%	0.08 N/A	0.12 +50%	0.11 -8%	0.13 +18%	0.16 +23%	0.17 +6%	0.2 +18%	0.23 +15%	0.29 +26%	0.3 +3%	0.35 +17%	0.37 +6%	0.37 N/A	0.42 +14%	0.47 +12%	0.46 -2%	0.48 +4%	0.49 +2%	0.48 -2%	0.5 +4%	0.49 -2%	0.45 -8%	0.52 +16%	0.53 +2%	0.56 +6%	0.61 +9%	0.63 +3%	0.66 +5%	0.69 +5%	0.67 -3%	0.64 -4%	0.64 N/A	0.56 -12%	0.62 +11%	0.6 -3%	0.61 +2%	0.65 +7%	0.75 +15%	0.73 -3%	0.76 +4%	0.77 +1%	0.72 -6%	0.75 +4%	0.78 +4%	0.77 -1%	0.78 +1%	0.81 +4%	0.83 +2%	0.87 +5%	0.86 -1%	1.31 +52%	1.4 +7%	1.38 -1%	1.26 -9%	0.87 -31%	0.86 -1%	1.01 +17%	0.96 -5%	1.03 +7%	1.15 +12%	1.91 +66%	1.23 -36%	2.19 +78%	2.11 -4%	1.35 -36%	1.47 +9%	1.65 +12%	1.73 +5%	1.75 +1%	1.72 -2%	1.85 +8%	2.01 +9%	2.07 +3%	2.02 -2%	1.96 -3%	1.66 -15%	1.69 +2%

Income Statement Balance Sheet Cash Flow Statement

China Resources Sanjiu Medical & Pharmaceutical Co Ltd
SZSE:000999

Income Statement

Earnings Waterfall
China Resources Sanjiu Medical & Pharmaceutical Co Ltd

Income Statement
China Resources Sanjiu Medical & Pharmaceutical Co Ltd

See Also

Company

Help

Tools

Stocks

China Resources Sanjiu Medical & Pharmaceutical Co Ltd SZSE:000999

Income Statement

Earnings Waterfall China Resources Sanjiu Medical & Pharmaceutical Co Ltd

Income Statement China Resources Sanjiu Medical & Pharmaceutical Co Ltd

See Also

Company

Help

Tools

Stocks

China Resources Sanjiu Medical & Pharmaceutical Co Ltd
SZSE:000999

Earnings Waterfall
China Resources Sanjiu Medical & Pharmaceutical Co Ltd

Income Statement
China Resources Sanjiu Medical & Pharmaceutical Co Ltd