Watchlist Manager

Watchlist

Price: 18.79 CNY 1.02% Market Closed

Market Cap: ¥9.1B

	Boai NKY Medical Holdings Ltd SZSE:300109	CN

Income Statement

Currency: CNY

	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	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	6	0	0	0	3	10	11	26	34	38	47	43	49	51	53	51	52	49	48	47	38	29	18	11	3	3	3	3	2	3	4	4	7	8	0	0
Revenue	147 N/A	151 +3%	163 +8%	174 +7%	183 +5%	186 +2%	191 +2%	200 +5%	213 +7%	213 +0%	213 0%	211 -1%	207 -2%	207 +0%	209 +1%	217 +4%	223 +3%	243 +9%	253 +4%	256 +1%	255 0%	263 +3%	291 +10%	320 +10%	366 +14%	381 +4%	401 +5%	414 +3%	429 +4%	455 +6%	489 +7%	522 +7%	567 +9%	621 +10%	698 +12%	716 +3%	785 +10%	879 +12%	924 +5%	987 +7%	973 -1%	950 -2%	979 +3%	1 043 +7%	1 070 +3%	1 158 +8%	1 220 +5%	1 246 +2%	1 362 +9%	1 481 +9%	1 486 +0%	1 538 +4%	1 586 +3%	1 566 -1%	1 583 +1%	1 615 +2%	1 539 -5%	1 488 -3%	1 606 +8%	1 536 -4%	1 516 -1%	1 447 -5%
Gross Profit
Cost of Revenue	(99)	(105)	(114)	(125)	(133)	(134)	(141)	(151)	(164)	(168)	(166)	(162)	(157)	(152)	(152)	(159)	(162)	(176)	(177)	(169)	(162)	(161)	(168)	(185)	(208)	(210)	(225)	(232)	(235)	(249)	(257)	(286)	(311)	(346)	(382)	(398)	(444)	(480)	(482)	(529)	(520)	(510)	(548)	(590)	(600)	(663)	(733)	(772)	(817)	(833)	(795)	(771)	(764)	(726)	(689)	(738)	(714)	(754)	(856)	(866)	(904)	(870)
Gross Profit	48 N/A	45 -5%	50 +9%	49 -2%	50 +2%	53 +6%	50 -5%	49 -1%	49 -1%	45 -7%	47 +4%	49 +4%	51 +4%	55 +9%	57 +4%	58 +1%	61 +4%	67 +11%	77 +14%	87 +13%	93 +8%	102 +10%	123 +20%	135 +10%	159 +17%	171 +8%	175 +3%	183 +4%	195 +7%	206 +6%	232 +13%	236 +2%	255 +8%	275 +8%	316 +15%	318 +1%	341 +7%	399 +17%	443 +11%	458 +4%	454 -1%	440 -3%	430 -2%	453 +5%	470 +4%	495 +5%	487 -1%	474 -3%	545 +15%	648 +19%	691 +7%	767 +11%	822 +7%	840 +2%	894 +6%	877 -2%	825 -6%	734 -11%	750 +2%	670 -11%	612 -9%	576 -6%
Operating Income
Operating Expenses	(21)	(22)	(25)	(25)	(27)	(28)	(27)	(27)	(28)	(26)	(28)	(28)	(28)	(32)	(34)	(34)	(35)	(37)	(42)	(43)	(44)	(49)	(58)	(61)	(71)	(72)	(85)	(89)	(97)	(105)	(121)	(118)	(135)	(149)	(182)	(182)	(186)	(210)	(241)	(260)	(273)	(270)	(280)	(313)	(332)	(373)	(353)	(401)	(377)	(362)	(311)	(290)	(311)	(298)	(322)	(309)	(306)	(289)	(318)	(355)	(340)	(335)
Selling, General & Administrative	(21)	(22)	(24)	(24)	(26)	(26)	(26)	(27)	(26)	(25)	(19)	(27)	(28)	(32)	(25)	(34)	(35)	(36)	(31)	(42)	(43)	(48)	(41)	(59)	(68)	(70)	(57)	(83)	(89)	(90)	(84)	(92)	(87)	(98)	(126)	(109)	(121)	(142)	(190)	(214)	(222)	(216)	(201)	(198)	(223)	(262)	(257)	(275)	(261)	(243)	(236)	(235)	(252)	(247)	(243)	(249)	(239)	(233)	(237)	(238)	(223)	(209)
Research & Development	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	(8)	0	0	0	(8)	0	0	0	(13)	0	0	0	(22)	0	0	(6)	(33)	0	0	(26)	(51)	(39)	(50)	(49)	(49)	(58)	(70)	(75)	(70)	(75)	(71)	(72)	(76)	(65)	(60)	(62)	(66)	(66)	(66)	(61)	(64)	(66)	(76)	(66)	(72)	(79)	(77)	(85)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(4)	0	0	0	(6)	0	0	0	(7)	0	0	0	(8)	0	0	0	(8)	0	0	0	(11)	0	0	0	(24)	0	0	0	(12)	0	0	0	(19)	0	0	0	(19)	0	0	0
Other Operating Expenses	0	0	(1)	(1)	(1)	(1)	(1)	(0)	(2)	(0)	(0)	(1)	0	0	(0)	(0)	(0)	(1)	(0)	(1)	(1)	(1)	(0)	(3)	(2)	(2)	(0)	(6)	(8)	(9)	2	(26)	(48)	(26)	3	(33)	(15)	(19)	6	11	18	21	2	(40)	(39)	(39)	4	(60)	(56)	(57)	3	11	7	10	4	6	9	10	10	(38)	(39)	(41)
Operating Income	27 N/A	24 -11%	25 +4%	24 -5%	23 -2%	25 +9%	23 -8%	22 -4%	21 -7%	20 -5%	19 -3%	21 +9%	22 +8%	24 +5%	23 -2%	24 +3%	25 +6%	30 +20%	35 +16%	44 +25%	49 +12%	53 +8%	65 +22%	74 +14%	88 +19%	98 +12%	90 -8%	94 +4%	98 +4%	101 +4%	111 +9%	119 +7%	121 +2%	126 +4%	134 +7%	136 +1%	155 +14%	189 +21%	201 +7%	198 -1%	180 -9%	170 -6%	150 -12%	140 -7%	138 -2%	121 -12%	135 +11%	73 -46%	168 +130%	286 +70%	380 +33%	477 +26%	512 +7%	542 +6%	573 +6%	568 -1%	519 -9%	445 -14%	432 -3%	315 -27%	272 -14%	241 -11%
Pre-Tax Income
Interest Income Expense	(2)	(2)	(1)	(1)	1	2	3	4	3	2	2	1	(0)	(1)	(1)	(1)	(0)	(0)	0	0	(0)	1	2	0	(2)	(3)	2	3	4	3	(4)	(11)	(9)	(11)	(28)	(27)	(39)	(45)	(45)	(54)	(35)	(47)	(41)	(11)	(25)	(24)	28	287	306	338	10	23	27	12	12	6	(10)	(12)	21	41	43	42
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(0)	0	0	0	0	0	0	0	(1)	0	0	(0)	(1)	0	0	0	0	0	0	0	(44)	(1)	(1)	(1)	122	0	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	0	(46)	0	6	6
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	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	1	3	3	4	5	2	2	4	2	2	2	0	0	0	1	1	1	1	0	0	0	0	1	1	1	1	2	2	3	3	2	2	2	1	(0)	(2)	(2)	(0)	2	2	3	2	2	2	3	4	3	4	1	(1)	(0)	(1)	1	1	0	(1)	(3)	(6)	(6)	(6)	(3)	(2)
Pre-Tax Income	25 N/A	25 -1%	27 +9%	26 -3%	29 +12%	30 +2%	29 -2%	30 +2%	26 -12%	24 -8%	23 -4%	22 -3%	23 +3%	24 +4%	23 -1%	24 +3%	26 +10%	31 +18%	35 +13%	44 +26%	49 +12%	55 +11%	67 +23%	76 +13%	87 +15%	96 +11%	95 -2%	99 +5%	104 +5%	107 +3%	109 +1%	110 +1%	114 +4%	116 +2%	105 -9%	108 +2%	115 +6%	144 +25%	159 +11%	146 -8%	148 +1%	125 -16%	67 -46%	131 +95%	114 -12%	101 -12%	288 +186%	365 +27%	475 +30%	623 +31%	388 -38%	498 +28%	538 +8%	554 +3%	585 +6%	573 -2%	505 -12%	428 -15%	401 -6%	350 -13%	318 -9%	287 -10%
Net Income
Tax Provision	(2)	(2)	(4)	(4)	(4)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(5)	(6)	(7)	(9)	(10)	(11)	(13)	(15)	(14)	(15)	(15)	(16)	(16)	(15)	(16)	(18)	(15)	(15)	(16)	(25)	(33)	(38)	(39)	(35)	(34)	(47)	(50)	(46)	(93)	(114)	(132)	(163)	(107)	(129)	(140)	(145)	(100)	(85)	(65)	(32)	(56)	(46)	(48)	(54)
Income from Continuing Operations	23	23	23	22	25	25	25	25	23	21	20	20	20	20	20	21	23	27	30	38	42	46	57	65	74	82	80	84	89	92	93	94	98	98	91	93	99	119	126	108	109	89	33	83	65	55	195	251	343	460	281	369	398	409	486	487	440	396	345	304	269	233
Income to Minority Interest	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	(1)	(2)	(1)	(1)	2	(3)	(5)	(3)	(2)	4	6	12	12	13	13	12	12	12	11	10	10	10	10	7	7	4	3	5	5	6	7
Net Income (Common)	23 N/A	23 +1%	23 +1%	22 -3%	25 +12%	25 +1%	25 -2%	25 +2%	23 -11%	21 -6%	20 -5%	20 -3%	20 +1%	20 +3%	20 N/A	21 +2%	23 +10%	27 +19%	30 +11%	38 +25%	42 +11%	46 +10%	57 +24%	65 +13%	74 +15%	82 +11%	80 -2%	84 +5%	89 +6%	91 +3%	93 +2%	93 +0%	95 +2%	98 +3%	90 -8%	94 +5%	96 +2%	114 +18%	123 +8%	106 -14%	113 +7%	96 -16%	45 -53%	95 +113%	77 -19%	68 -12%	207 +206%	263 +27%	356 +35%	471 +32%	291 -38%	379 +30%	408 +8%	419 +3%	493 +18%	494 +0%	444 -10%	399 -10%	350 -12%	309 -12%	276 -11%	240 -13%
EPS (Diluted)	0.2 N/A	0.15 -25%	0.18 +20%	0.14 -22%	0.17 +21%	0.17 N/A	0.17 N/A	0.17 N/A	0.15 -12%	0.14 -7%	0.13 -7%	0.13 N/A	0.13 N/A	0.13 N/A	0.13 N/A	0.14 +8%	0.16 +14%	0.19 +19%	0.2 +5%	0.25 +25%	0.28 +12%	0.23 -18%	0.33 +43%	0.28 -15%	0.35 +25%	0.38 +9%	0.36 -5%	0.38 +6%	0.4 +5%	0.41 +2%	0.42 +2%	0.42 N/A	0.44 +5%	0.45 +2%	0.41 -9%	0.43 +5%	0.22 -49%	0.35 +59%	0.38 +9%	0.31 -18%	0.36 +16%	0.3 -17%	0.14 -53%	0.29 +107%	0.24 -17%	0.2 -17%	0.41 +105%	0.73 +78%	1.05 +44%	1.49 +42%	0.57 -62%	1.16 +104%	1.31 +13%	1.27 -3%	1.01 -20%	1.04 +3%	0.94 -10%	0.86 -9%	0.72 -16%	0.65 -10%	0.57 -12%	0.49 -14%

Income Statement Balance Sheet Cash Flow Statement

Boai NKY Medical Holdings Ltd
SZSE:300109

Income Statement

Earnings Waterfall
Boai NKY Medical Holdings Ltd

Income Statement
Boai NKY Medical Holdings Ltd

See Also

Company

Help

Tools

Stocks

Boai NKY Medical Holdings Ltd SZSE:300109

Income Statement

Earnings Waterfall Boai NKY Medical Holdings Ltd

Income Statement Boai NKY Medical Holdings Ltd

See Also

Company

Help

Tools

Stocks

Boai NKY Medical Holdings Ltd
SZSE:300109

Earnings Waterfall
Boai NKY Medical Holdings Ltd

Income Statement
Boai NKY Medical Holdings Ltd