Income Statement

Revenue

+39%

+141%

10Y

Currency: CNY

	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	0	0	24	0	0	0	34	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	59	0	0	0	39	0	0	0	44	0	0	0	48	0	0	0	41	0	0	0	43	0	0	0	39	0	0	0	52	0	0	16	62	0	0	20	86	85	140	163	193	220	218	234	249	267	303	329	338	339	328	328	329	331	341	331	320	315	300	289	282	270	0	0
Revenue	1 057 N/A	1 104 +4%	1 134 +3%	1 200 +6%	1 227 +2%	1 242 +1%	1 257 +1%	1 303 +4%	1 380 +6%	1 471 +7%	1 610 +9%	1 596 -1%	1 647 +3%	1 664 +1%	1 748 +5%	2 192 +25%	2 869 +31%	3 409 +19%	3 314 -3%	3 020 -9%	2 594 -14%	2 445 -6%	2 898 +19%	3 206 +11%	3 307 +3%	3 308 +0%	3 445 +4%	3 566 +4%	3 853 +8%	3 960 +3%	3 804 -4%	3 800 0%	3 647 -4%	3 602 -1%	3 631 +1%	3 704 +2%	3 775 +2%	3 785 +0%	4 238 +12%	4 181 -1%	4 350 +4%	4 390 +1%	4 164 -5%	4 158 0%	3 965 -5%	3 965 +0%	3 823 -4%	3 952 +3%	4 194 +6%	4 414 +5%	4 696 +6%	4 838 +3%	5 002 +3%	5 366 +7%	6 235 +16%	8 053 +29%	8 278 +3%	8 862 +7%	8 683 -2%	7 474 -14%	7 922 +6%	7 760 -2%	7 660 -1%	8 449 +10%	9 074 +7%	9 338 +3%	10 314 +10%	11 433 +11%	12 305 +8%	13 408 +9%	14 917 +11%	15 413 +3%	15 771 +2%	16 192 +3%	15 934 -2%	15 238 -4%	15 137 -1%	15 036 -1%	15 117 +1%	16 003 +6%	17 543 +10%	19 886 +13%	21 610 +9%	22 550 +4%	22 866 +1%	22 470 -2%
Gross Profit
Cost of Revenue	(823)	(860)	(903)	(960)	(989)	(994)	(1 016)	(1 068)	(1 134)	(1 225)	(1 361)	(1 358)	(1 418)	(1 415)	(1 397)	(1 464)	(1 420)	(1 398)	(1 201)	(1 082)	(1 128)	(1 172)	(1 328)	(1 482)	(1 396)	(1 458)	(1 684)	(1 793)	(2 079)	(2 118)	(2 042)	(2 029)	(1 950)	(2 007)	(2 047)	(2 221)	(2 342)	(2 369)	(2 672)	(2 613)	(2 620)	(2 662)	(2 511)	(2 650)	(2 756)	(2 863)	(2 799)	(2 844)	(2 744)	(2 664)	(2 591)	(2 683)	(2 815)	(3 092)	(3 110)	(3 269)	(3 381)	(3 842)	(4 073)	(4 340)	(4 591)	(4 286)	(4 069)	(4 460)	(4 218)	(4 179)	(4 740)	(5 501)	(6 406)	(7 287)	(8 326)	(8 867)	(9 529)	(10 140)	(10 212)	(10 126)	(10 234)	(10 120)	(10 362)	(10 765)	(11 528)	(12 578)	(12 631)	(12 817)	(12 680)	(12 389)
Gross Profit	234 N/A	244 +4%	231 -5%	239 +4%	238 -1%	248 +4%	241 -3%	235 -3%	246 +5%	246 +0%	249 +1%	237 -5%	229 -4%	249 +9%	351 +41%	728 +107%	1 450 +99%	2 011 +39%	2 113 +5%	1 937 -8%	1 465 -24%	1 273 -13%	1 570 +23%	1 724 +10%	1 910 +11%	1 850 -3%	1 761 -5%	1 773 +1%	1 774 +0%	1 842 +4%	1 762 -4%	1 771 +0%	1 697 -4%	1 595 -6%	1 584 -1%	1 483 -6%	1 433 -3%	1 416 -1%	1 566 +11%	1 568 +0%	1 730 +10%	1 728 0%	1 654 -4%	1 508 -9%	1 209 -20%	1 103 -9%	1 023 -7%	1 108 +8%	1 450 +31%	1 749 +21%	2 105 +20%	2 154 +2%	2 187 +2%	2 274 +4%	3 125 +37%	4 783 +53%	4 898 +2%	5 021 +3%	4 610 -8%	3 135 -32%	3 330 +6%	3 474 +4%	3 592 +3%	3 989 +11%	4 856 +22%	5 159 +6%	5 574 +8%	5 932 +6%	5 898 -1%	6 122 +4%	6 591 +8%	6 546 -1%	6 242 -5%	6 052 -3%	5 722 -5%	5 112 -11%	4 903 -4%	4 916 +0%	4 754 -3%	5 238 +10%	6 015 +15%	7 308 +21%	8 978 +23%	9 734 +8%	10 186 +5%	10 081 -1%
Operating Income
Operating Expenses	(103)	(116)	(121)	(124)	(118)	(111)	(107)	(102)	(117)	(131)	(144)	(145)	(153)	(152)	(167)	(206)	(230)	(235)	(289)	(283)	(263)	(298)	(317)	(312)	(374)	(387)	(378)	(400)	(391)	(382)	(392)	(378)	(382)	(403)	(430)	(415)	(422)	(414)	(492)	(496)	(513)	(540)	(595)	(570)	(597)	(609)	(633)	(607)	(620)	(631)	(708)	(675)	(685)	(741)	(914)	(937)	(952)	(1 002)	(1 123)	(926)	(960)	(935)	(1 090)	(1 012)	(1 095)	(1 130)	(1 294)	(1 306)	(1 282)	(1 296)	(1 351)	(1 352)	(1 347)	(1 316)	(1 440)	(1 444)	(1 525)	(1 672)	(1 567)	(1 685)	(1 751)	(1 745)	(1 870)	(1 683)	(1 687)	(1 719)
Selling, General & Administrative	(101)	(112)	(123)	(129)	(119)	(113)	(110)	(98)	(111)	(121)	(131)	(140)	(148)	(147)	(158)	(173)	(191)	(197)	(264)	(274)	(267)	(297)	(294)	(296)	(350)	(366)	(369)	(392)	(379)	(387)	(384)	(384)	(388)	(399)	(226)	(388)	(380)	(379)	(276)	(480)	(518)	(536)	(337)	(566)	(592)	(601)	(381)	(599)	(605)	(621)	(415)	(655)	(675)	(675)	(564)	(811)	(896)	(916)	(683)	(717)	(602)	(575)	(669)	(657)	(716)	(737)	(789)	(817)	(738)	(704)	(623)	(591)	(584)	(580)	(647)	(622)	(647)	(720)	(760)	(792)	(869)	(851)	(974)	(778)	(763)	(762)
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	(160)	0	0	0	(190)	0	0	0	(224)	0	0	0	(202)	0	0	0	(253)	0	0	(62)	(336)	0	0	(96)	(420)	(335)	(432)	(438)	(397)	(434)	(462)	(491)	(507)	(612)	(678)	(716)	(731)	(851)	(871)	(863)	(790)	(821)	(835)	(890)	(807)	(901)	(952)	(1 007)	(954)	(1 090)	(1 078)	(1 084)
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	(14)	0	0	0	(16)	0	0	0	(22)	0	0	0	(29)	0	0	0	(31)	0	0	0	(43)	0	0	0	(87)	0	0	0	(102)	0	0	0	(103)	0	0	0	(139)	0	0	0	(170)	0	0	0	(193)	0	0	0	(200)	0	0	0
Other Operating Expenses	(3)	(4)	2	4	1	2	3	(4)	(6)	(10)	(13)	(5)	(5)	(6)	(9)	(33)	(40)	(38)	(25)	(9)	4	(1)	(22)	(15)	(23)	(21)	(9)	(8)	(12)	5	(8)	6	6	(5)	(29)	(28)	(41)	(35)	(9)	(16)	4	(4)	(12)	(3)	(5)	(8)	(21)	(9)	(15)	(10)	(9)	(19)	(9)	(3)	29	(126)	(56)	10	68	126	75	78	78	79	83	98	105	123	133	124	142	89	109	127	167	(1)	(43)	(62)	193	8	70	113	258	186	155	127
Operating Income	131 N/A	127 -3%	110 -14%	115 +5%	120 +4%	137 +15%	133 -3%	133 0%	129 -2%	116 -11%	105 -9%	93 -12%	76 -18%	97 +27%	184 +90%	522 +184%	1 219 +134%	1 776 +46%	1 824 +3%	1 654 -9%	1 202 -27%	976 -19%	1 253 +28%	1 412 +13%	1 537 +9%	1 463 -5%	1 383 -5%	1 373 -1%	1 384 +1%	1 459 +5%	1 370 -6%	1 393 +2%	1 315 -6%	1 192 -9%	1 155 -3%	1 068 -8%	1 012 -5%	1 003 -1%	1 074 +7%	1 072 0%	1 216 +13%	1 188 -2%	1 059 -11%	939 -11%	612 -35%	494 -19%	390 -21%	501 +28%	830 +66%	1 118 +35%	1 397 +25%	1 480 +6%	1 503 +2%	1 533 +2%	2 211 +44%	3 847 +74%	3 946 +3%	4 019 +2%	3 488 -13%	2 209 -37%	2 370 +7%	2 539 +7%	2 501 -2%	2 977 +19%	3 761 +26%	4 029 +7%	4 280 +6%	4 626 +8%	4 616 0%	4 825 +5%	5 239 +9%	5 194 -1%	4 895 -6%	4 736 -3%	4 283 -10%	3 668 -14%	3 378 -8%	3 244 -4%	3 187 -2%	3 553 +11%	4 264 +20%	5 563 +30%	7 108 +28%	8 051 +13%	8 499 +6%	8 362 -2%
Pre-Tax Income
Interest Income Expense	(20)	(20)	(11)	(15)	(23)	(32)	(45)	(46)	(41)	(46)	(56)	(60)	(72)	(71)	(73)	(83)	(104)	(154)	(182)	(181)	(141)	(75)	(50)	(53)	(81)	(59)	(49)	(17)	5	(37)	(31)	(36)	(41)	(9)	(34)	(64)	(60)	(69)	(35)	(28)	(16)	(33)	(53)	(69)	(43)	(5)	79	66	66	54	73	57	(9)	(58)	(99)	(208)	(69)	45	143	211	166	72	31	25	(9)	(66)	(119)	(175)	(214)	(158)	(94)	(65)	13	(8)	27	18	47	8	57	13	(50)	(34)	(152)	(10)	3	85
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	0	0	0	0	0	0	0	0	0	0	0	4	7	5	6	8	(1)	(3)	(11)	(1)	6	10	31	29	30	33	(38)	8	5	1	(90)	1	4	(1)	(74)	(0)	10	17	5	13	2	(1)	(14)	3	1	2
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(1)	0	0	0	(13)	0	0	0	8	0	0	0	(63)	0	0	(0)	5	(1)	0	(2)	1	(3)	(4)	(6)	(13)	(17)	(14)	(12)	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	11	11	9	9	7	6	1	1	5	2	(2)	(6)	(5)	(2)	1	1	2	3	6	6	8	7	14	6	(4)	(11)	4	(3)	2	14	5	(24)	(28)	(31)	(38)	(83)	(75)	(76)	15	39	38	40	10	16	24	24	25	28	23	23	30	32	22	17	0	(12)	(6)	14	20	12	14	(8)	2	(10)	(13)	(14)	(13)	(45)	(35)	(34)	8	(52)	(61)	(58)	2	(74)	(72)	(74)	4	(8)	(10)	(11)	1	(29)	(29)	(35)
Pre-Tax Income	122 N/A	119 -2%	107 -10%	108 +1%	103 -5%	112 +9%	89 -20%	88 -1%	92 +4%	72 -21%	47 -35%	27 -42%	(1) N/A	24 N/A	112 +365%	440 +293%	1 117 +154%	1 625 +45%	1 644 +1%	1 479 -10%	1 069 -28%	907 -15%	1 216 +34%	1 366 +12%	1 453 +6%	1 394 -4%	1 326 -5%	1 353 +2%	1 391 +3%	1 437 +3%	1 352 -6%	1 333 -1%	1 246 -7%	1 153 -8%	1 019 -12%	921 -10%	877 -5%	857 -2%	1 059 +24%	1 082 +2%	1 237 +14%	1 193 -4%	1 016 -15%	883 -13%	589 -33%	508 -14%	481 -5%	578 +20%	904 +56%	1 183 +31%	1 500 +27%	1 573 +5%	1 522 -3%	1 497 -2%	2 118 +41%	3 635 +72%	3 870 +6%	4 075 +5%	3 640 -11%	2 431 -33%	2 556 +5%	2 613 +2%	2 565 -2%	3 021 +18%	3 770 +25%	3 983 +6%	4 110 +3%	4 414 +7%	4 372 -1%	4 635 +6%	5 063 +9%	5 078 +0%	4 851 -4%	4 670 -4%	4 238 -9%	3 613 -15%	3 362 -7%	3 195 -5%	3 254 +2%	3 571 +10%	4 205 +18%	5 517 +31%	6 944 +26%	8 015 +15%	8 474 +6%	8 414 -1%
Net Income
Tax Provision	(39)	(38)	(32)	(35)	(36)	(37)	(29)	(27)	(24)	(21)	(16)	(15)	(5)	(7)	(35)	(106)	(243)	(232)	(196)	(134)	(24)	(71)	(101)	(136)	(163)	(170)	(168)	(173)	(174)	(177)	(187)	(197)	(186)	(167)	(169)	(144)	(145)	(157)	(177)	(186)	(217)	(209)	(208)	(198)	(144)	(128)	(91)	(104)	(164)	(203)	(275)	(281)	(247)	(256)	(404)	(651)	(674)	(697)	(541)	(322)	(367)	(359)	(392)	(460)	(541)	(573)	(533)	(596)	(582)	(605)	(691)	(653)	(696)	(687)	(600)	(535)	(451)	(461)	(528)	(619)	(759)	(902)	(1 047)	(1 103)	(1 172)	(1 172)
Income from Continuing Operations	82	81	76	74	67	75	60	61	67	51	31	12	(7)	17	76	335	875	1 393	1 448	1 345	1 046	835	1 115	1 230	1 290	1 223	1 158	1 181	1 217	1 260	1 165	1 136	1 060	985	850	777	732	700	882	896	1 020	984	808	685	445	380	390	474	740	980	1 225	1 292	1 276	1 241	1 714	2 984	3 196	3 378	3 098	2 109	2 189	2 253	2 173	2 561	3 230	3 410	3 577	3 818	3 791	4 030	4 372	4 426	4 155	3 984	3 638	3 077	2 911	2 734	2 725	2 951	3 446	4 615	5 897	6 912	7 301	7 243
Income to Minority Interest	(3)	(2)	(1)	(1)	0	(1)	1	2	2	2	3	4	3	1	1	(7)	(38)	(66)	(73)	(90)	(78)	(72)	(97)	(85)	(82)	(68)	(58)	(47)	(30)	(21)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	12	4	(8)	(18)	(23)	(14)	(3)	17	(9)	(18)	(19)	(37)	(20)	(13)	(16)	(9)	(8)	(6)	(8)	(10)	(13)	(18)	(16)	(19)	(16)	(17)	(18)	(15)	(18)	(17)	(21)	(23)	(21)	(21)	(21)	(22)	(28)	(33)	(34)	(43)
Equity Earnings Affiliates	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	0	0	0	0	0	0	0
Net Income (Common)	79 N/A	79 N/A	75 -5%	74 -2%	67 -9%	74 +11%	61 -18%	63 +3%	69 +10%	54 -23%	34 -37%	17 -51%	(3) N/A	18 N/A	77 +318%	328 +325%	837 +155%	1 327 +59%	1 375 +4%	1 255 -9%	968 -23%	764 -21%	1 018 +33%	1 145 +12%	1 207 +5%	1 155 -4%	1 100 -5%	1 134 +3%	1 187 +5%	1 239 +4%	1 164 -6%	1 136 -2%	1 060 -7%	985 -7%	850 -14%	777 -9%	732 -6%	700 -4%	882 +26%	896 +2%	1 020 +14%	984 -3%	808 -18%	685 -15%	445 -35%	380 -15%	402 +6%	477 +19%	732 +53%	963 +31%	1 203 +25%	1 279 +6%	1 273 0%	1 258 -1%	1 704 +35%	2 966 +74%	3 177 +7%	3 341 +5%	3 079 -8%	2 096 -32%	2 173 +4%	2 244 +3%	2 165 -4%	2 554 +18%	3 222 +26%	3 400 +6%	3 564 +5%	3 801 +7%	3 774 -1%	4 011 +6%	4 356 +9%	4 409 +1%	4 137 -6%	3 969 -4%	3 620 -9%	3 060 -15%	2 890 -6%	2 710 -6%	2 704 0%	2 931 +8%	3 425 +17%	4 593 +34%	5 869 +28%	6 879 +17%	7 268 +6%	7 200 -1%
EPS (Diluted)	0.06 N/A	0.05 -17%	0.04 -20%	0.03 -25%	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.04 N/A	0.03 -25%	0.02 -33%	0.01 -50%	0 N/A	0.01 N/A	0.05 +400%	0.19 +280%	0.49 +158%	0.78 +59%	0.81 +4%	0.74 -9%	0.57 -23%	0.45 -21%	0.6 +33%	0.67 +12%	0.65 -3%	0.62 -5%	0.63 +2%	0.62 -2%	0.65 +5%	0.68 +5%	0.63 -7%	0.62 -2%	0.57 -8%	0.53 -7%	0.46 -13%	0.42 -9%	0.4 -5%	0.38 -5%	0.48 +26%	0.49 +2%	0.56 +14%	0.54 -4%	0.44 -19%	0.37 -16%	0.24 -35%	0.2 -17%	0.22 +10%	0.25 +14%	0.38 +52%	0.51 +34%	0.65 +27%	0.69 +6%	0.69 N/A	0.68 -1%	0.92 +35%	1.38 +50%	1.47 +7%	1.55 +5%	1.43 -8%	0.97 -32%	0.97 N/A	1.03 +6%	1.01 -2%	1.18 +17%	1.5 +27%	1.59 +6%	1.66 +4%	1.77 +7%	1.23 -31%	1.3 +6%	1.41 +8%	1.43 +1%	1.34 -6%	1.29 -4%	1.17 -9%	0.99 -15%	0.94 -5%	0.88 -6%	0.88 N/A	0.95 +8%	1.11 +17%	1.49 +34%	1.91 +28%	2.24 +17%	2.37 +6%	2.35 -1%

Income Statement Balance Sheet Cash Flow Statement

Zhejiang Nhu Co Ltd
SZSE:002001

Income Statement

Earnings Waterfall
Zhejiang Nhu Co Ltd

Income Statement
Zhejiang Nhu Co Ltd

See Also

Company

Help

Tools

Stocks

Zhejiang Nhu Co Ltd SZSE:002001

Income Statement

Earnings Waterfall Zhejiang Nhu Co Ltd

Income Statement Zhejiang Nhu Co Ltd

See Also

Company

Help

Tools

Stocks

Zhejiang Nhu Co Ltd
SZSE:002001

Earnings Waterfall
Zhejiang Nhu Co Ltd

Income Statement
Zhejiang Nhu Co Ltd