Income Statement

Revenue

-14%

-38%

10Y

Currency: CNY

	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	9	0	0	0	0	0	0	0	3	0	0	0	10	0	0	0	16	0	0	0	16	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	10	0	0	0	50	0	0	0	49	0	0	0	41	0	0	0	31	19	31	42	48	49	47	45	40	38	38	41	48	51	54	54	50	50	49	48	46	43	39	35	32	30	29	29	28	28	0	0
Revenue	363 N/A	381 +5%	403 +6%	382 -5%	445 +16%	482 +8%	527 +9%	558 +6%	504 -10%	499 -1%	609 +22%	680 +12%	820 +21%	889 +8%	860 -3%	1 188 +38%	1 580 +33%	1 619 +2%	1 677 +4%	1 489 -11%	1 523 +2%	1 571 +3%	1 666 +6%	1 831 +10%	1 567 -14%	1 871 +19%	2 059 +10%	2 059 0%	2 186 +6%	2 182 0%	2 359 +8%	2 677 +13%	2 907 +9%	2 935 +1%	3 569 +22%	4 025 +13%	4 114 +2%	4 545 +10%	4 369 -4%	4 263 -2%	4 281 +0%	3 940 -8%	3 991 +1%	4 841 +21%	5 906 +22%	6 694 +13%	7 352 +10%	6 897 -6%	6 316 -8%	6 225 -1%	5 833 -6%	6 121 +5%	6 312 +3%	6 959 +10%	8 541 +23%	10 088 +18%	11 684 +16%	12 534 +7%	14 216 +13%	15 181 +7%	15 638 +3%	16 158 +3%	15 738 -3%	15 676 0%	16 368 +4%	17 192 +5%	17 385 +1%	18 473 +6%	15 167 -18%	15 263 +1%	15 452 +1%	14 799 -4%	17 894 +21%	16 393 -8%	15 124 -8%	13 286 -12%	12 002 -10%	12 528 +4%	12 629 +1%	13 447 +6%	14 693 +9%	14 811 +1%	14 844 +0%	14 163 -5%	13 015 -8%	12 224 -6%	11 448 -6%	11 475 +0%
Gross Profit
Cost of Revenue	(203)	(210)	(219)	(208)	(259)	(288)	(321)	(338)	(287)	(271)	(337)	(390)	(503)	(553)	(534)	(781)	(1 082)	(1 105)	(1 138)	(1 001)	(1 052)	(1 084)	(1 136)	(1 247)	(1 032)	(1 273)	(1 442)	(1 420)	(1 512)	(1 491)	(1 625)	(1 964)	(2 207)	(2 266)	(2 938)	(3 391)	(3 473)	(3 895)	(3 721)	(3 630)	(3 649)	(3 340)	(3 433)	(4 292)	(5 351)	(6 151)	(6 818)	(6 378)	(5 807)	(5 753)	(5 369)	(5 659)	(5 823)	(6 438)	(7 977)	(9 486)	(11 024)	(11 819)	(13 416)	(14 313)	(14 651)	(15 156)	(14 743)	(14 678)	(15 375)	(16 277)	(16 523)	(17 639)	(14 361)	(14 502)	(14 696)	(14 042)	(17 138)	(15 664)	(14 358)	(12 512)	(11 300)	(11 719)	(11 808)	(12 614)	(13 807)	(13 900)	(13 910)	(13 232)	(12 191)	(11 309)	(10 504)	(10 471)
Gross Profit	160 N/A	170 +7%	184 +8%	174 -5%	186 +7%	194 +4%	205 +6%	221 +7%	217 -2%	228 +5%	272 +19%	290 +7%	317 +9%	337 +6%	327 -3%	407 +25%	498 +22%	514 +3%	539 +5%	487 -10%	471 -3%	487 +3%	530 +9%	584 +10%	535 -8%	598 +12%	616 +3%	639 +4%	673 +5%	691 +3%	734 +6%	714 -3%	700 -2%	669 -4%	631 -6%	634 +0%	641 +1%	650 +1%	649 0%	634 -2%	632 0%	600 -5%	558 -7%	549 -2%	555 +1%	543 -2%	533 -2%	520 -3%	509 -2%	472 -7%	464 -2%	462 -1%	489 +6%	522 +7%	564 +8%	602 +7%	660 +10%	715 +8%	801 +12%	868 +8%	987 +14%	1 002 +1%	995 -1%	998 +0%	993 -1%	915 -8%	863 -6%	834 -3%	806 -3%	760 -6%	756 -1%	758 +0%	756 0%	729 -4%	767 +5%	774 +1%	702 -9%	809 +15%	821 +1%	833 +1%	886 +6%	911 +3%	934 +3%	931 0%	825 -11%	915 +11%	944 +3%	1 004 +6%
Operating Income
Operating Expenses	(56)	(61)	(63)	(62)	(69)	(70)	(70)	(72)	(71)	(70)	(75)	(78)	(71)	(80)	(76)	(74)	(81)	(80)	(82)	(83)	(77)	(75)	(75)	(72)	(74)	(78)	(75)	(81)	(82)	(90)	(99)	(99)	(96)	(95)	(91)	(89)	(97)	(93)	(98)	(100)	(108)	(103)	(98)	(101)	(112)	(112)	(119)	(125)	(136)	(127)	(138)	(140)	(154)	(157)	(158)	(154)	(196)	(201)	(221)	(238)	(276)	(290)	(280)	(294)	(348)	(251)	(240)	(217)	(205)	(180)	(197)	(191)	(250)	(224)	(223)	(208)	(231)	(268)	(264)	(287)	(211)	(192)	(281)	(287)	(237)	(328)	(238)	(229)
Selling, General & Administrative	(57)	(61)	(63)	(63)	(69)	(70)	(70)	(72)	(71)	(69)	(69)	(72)	(70)	(72)	(75)	(73)	(80)	(81)	(79)	(80)	(76)	(76)	(75)	(74)	(74)	(75)	(76)	(81)	(82)	(90)	(96)	(96)	(95)	(92)	(89)	(92)	(84)	(98)	(102)	(102)	(95)	(94)	(92)	(93)	(95)	(115)	(123)	(127)	(119)	(129)	(135)	(141)	(141)	(151)	(150)	(149)	(182)	(192)	(216)	(231)	(268)	(303)	(304)	(318)	(339)	(275)	(253)	(232)	(191)	(193)	(211)	(204)	(235)	(228)	(226)	(221)	(223)	(189)	(191)	(205)	(209)	(214)	(212)	(218)	(223)	(223)	(220)	(210)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(2)	0	(2)	(0)	(4)	(4)	(4)	(5)	(5)	(6)	(7)	(10)	(8)	(12)	(12)	(9)	(5)	(9)	(9)	(9)	(0)	(4)	(4)	(4)
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	(12)	0	0	0	(13)	0	0	0	(15)	0	0	0	(16)	0	0	0	(22)	0	0	0	(21)	0	0	0	(22)	0	0	0	(22)	0	0	0	(25)	0	0	0	(28)	0	0	0	(28)	0	0	0	(29)	0	0	0	(27)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	(1)	(7)	(7)	(2)	(8)	(0)	(1)	0	1	(2)	(4)	0	1	0	2	0	(3)	1	0	0	0	(3)	(3)	(1)	(4)	(2)	3	(1)	5	3	1	(1)	(8)	(6)	(8)	(1)	3	4	1	(1)	3	(3)	0	10	(8)	(8)	(6)	7	(9)	(5)	(6)	14	13	24	25	15	24	15	16	16	17	18	18	18	9	10	23	28	(67)	(61)	(73)	33	32	(60)	(60)	13	(101)	(14)	(14)
Operating Income	104 N/A	110 +5%	121 +10%	112 -7%	117 +5%	125 +6%	136 +9%	148 +9%	146 -2%	157 +8%	196 +25%	212 +8%	246 +16%	257 +4%	251 -2%	334 +33%	417 +25%	434 +4%	458 +6%	404 -12%	394 -2%	412 +5%	455 +10%	512 +13%	460 -10%	520 +13%	542 +4%	558 +3%	591 +6%	601 +2%	635 +6%	615 -3%	604 -2%	574 -5%	540 -6%	545 +1%	544 0%	557 +2%	550 -1%	533 -3%	523 -2%	497 -5%	460 -7%	448 -2%	443 -1%	431 -3%	415 -4%	395 -5%	373 -5%	346 -7%	327 -5%	321 -2%	336 +5%	364 +8%	406 +11%	448 +10%	463 +3%	514 +11%	580 +13%	631 +9%	712 +13%	711 0%	715 +1%	704 -2%	645 -8%	664 +3%	623 -6%	617 -1%	601 -3%	581 -3%	560 -4%	567 +1%	506 -11%	505 0%	543 +8%	566 +4%	470 -17%	542 +15%	557 +3%	545 -2%	676 +24%	719 +6%	653 -9%	644 -1%	588 -9%	587 0%	706 +20%	775 +10%
Pre-Tax Income
Interest Income Expense	(2)	(1)	1	5	3	1	1	(2)	(2)	(3)	(10)	(16)	(2)	(6)	(2)	2	(13)	(14)	(12)	(10)	(4)	2	5	10	13	13	14	13	13	11	10	9	9	10	10	11	10	8	9	5	8	1	(15)	(26)	(27)	(32)	(24)	(13)	(15)	(19)	(12)	(13)	(22)	(4)	(10)	(13)	(18)	(11)	(11)	(14)	(23)	(23)	(27)	(25)	(21)	(26)	(27)	(28)	(33)	(32)	(33)	(34)	(18)	(19)	(8)	(2)	(5)	(2)	3	9	(16)	(1)	(13)	(34)	(8)	(26)	(27)	(20)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	1	0	0	0	(1)	0	0	0	1	0	0	0	(3)	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	0	(1)	(1)	(1)	(1)	2	0	0	2	2	7	18	16	16	11	1	1	0	10	10	11	12	4	4	2	2	1	3	5	3	3	0	(2)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(2)	0	0	0	(19)	0	0	0	(9)	0	0	0	(24)	0	0	0	31	0	0	0	4	(0)	(0)	(0)	14	1	1	(1)	(4)	(4)	0	(3)	(1)	(1)	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	(15)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0
Total Other Income	(1)	(0)	(0)	(0)	0	(1)	(1)	(1)	(1)	0	0	1	0	0	0	(0)	2	2	1	2	3	0	2	1	16	(1)	(1)	(3)	7	(2)	2	8	41	19	21	25	10	39	39	33	9	14	10	24	17	31	34	25	20	18	17	19	16	18	11	8	7	2	9	11	2	1	(8)	(11)	0	(0)	(0)	0	0	(14)	(14)	(13)	1	1	1	0	0	(0)	(0)	0	1	1	1	1	1	1	1	2
Pre-Tax Income	101 N/A	108 +7%	121 +12%	116 -4%	120 +3%	125 +4%	136 +9%	146 +7%	144 -1%	156 +9%	188 +20%	198 +5%	238 +20%	251 +6%	250 0%	335 +34%	406 +21%	421 +4%	447 +6%	396 -11%	390 -2%	414 +6%	461 +11%	523 +13%	471 -10%	532 +13%	554 +4%	568 +3%	599 +5%	610 +2%	647 +6%	631 -3%	625 -1%	602 -4%	572 -5%	580 +1%	596 +3%	604 +1%	598 -1%	571 -4%	544 -5%	512 -6%	456 -11%	446 -2%	447 +0%	431 -4%	426 -1%	406 -5%	374 -8%	341 -9%	331 -3%	324 -2%	330 +2%	378 +15%	407 +8%	442 +9%	449 +2%	504 +12%	577 +15%	627 +9%	693 +11%	689 -1%	681 -1%	671 -2%	626 -7%	645 +3%	614 -5%	606 -1%	570 -6%	545 -4%	513 -6%	520 +1%	490 -6%	498 +2%	547 +10%	576 +5%	477 -17%	543 +14%	564 +4%	557 -1%	662 +19%	719 +8%	644 -10%	615 -4%	583 -5%	564 -3%	681 +21%	755 +11%
Net Income
Tax Provision	(19)	(21)	(24)	(23)	(24)	(26)	(29)	(32)	(31)	(35)	(43)	(47)	(57)	(60)	(63)	(91)	(124)	(128)	(133)	(113)	(95)	(100)	(112)	(126)	(99)	(137)	(143)	(147)	(123)	(124)	(133)	(130)	(121)	(117)	(108)	(107)	(133)	(136)	(135)	(131)	(122)	(115)	(102)	(99)	(106)	(105)	(102)	(98)	(94)	(82)	(81)	(81)	(87)	(101)	(109)	(118)	(121)	(135)	(154)	(167)	(184)	(184)	(183)	(181)	(172)	(175)	(167)	(164)	(168)	(165)	(159)	(163)	(150)	(149)	(161)	(170)	(135)	(154)	(156)	(153)	(190)	(200)	(209)	(204)	(201)	(200)	(206)	(223)
Income from Continuing Operations	82	87	97	94	96	99	107	114	113	122	145	151	182	191	187	244	282	294	314	284	295	314	349	397	373	395	411	422	477	486	515	501	504	486	464	473	463	468	463	440	421	398	353	348	341	326	323	308	280	258	250	243	242	277	299	324	328	368	423	460	509	505	498	489	454	470	446	442	402	380	354	357	340	349	386	406	342	389	408	404	473	519	435	411	382	364	475	532
Income to Minority Interest	0	0	(0)	(0)	0	(0)	(0)	(0)	0	(0)	(0)	(0)	0	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	0	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	0	2	3	3	1	0	1	1	1	1	0	(2)	(1)	(1)	0	2	3	3	2	1	(1)	(2)	(2)	(1)	1	2	2	(1)	(1)	(3)	(4)	(2)	(3)	(4)	(3)	(6)	(5)	(4)	(4)	(1)	(2)	(1)	(1)	(0)	(0)	1	2	2
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	0	0
Net Income (Common)	82 N/A	87 +7%	97 +11%	93 -4%	96 +3%	99 +3%	107 +9%	114 +6%	113 -1%	121 +7%	145 +19%	151 +4%	181 +20%	191 +5%	187 -2%	243 +30%	281 +16%	293 +4%	313 +7%	283 -10%	295 +4%	313 +6%	348 +11%	396 +14%	371 -6%	394 +6%	410 +4%	420 +2%	476 +13%	486 +2%	514 +6%	500 -3%	504 +1%	485 -4%	463 -5%	472 +2%	462 -2%	468 +1%	463 -1%	440 -5%	421 -4%	400 -5%	356 -11%	350 -2%	342 -2%	326 -5%	324 -1%	309 -5%	281 -9%	259 -8%	251 -3%	241 -4%	242 +0%	276 +14%	299 +8%	327 +9%	331 +1%	371 +12%	425 +14%	461 +9%	508 +10%	503 -1%	496 -1%	488 -2%	455 -7%	472 +4%	448 -5%	440 -2%	401 -9%	377 -6%	349 -7%	354 +1%	337 -5%	345 +2%	383 +11%	400 +4%	337 -16%	385 +14%	404 +5%	403 0%	471 +17%	518 +10%	434 -16%	410 -6%	382 -7%	365 -4%	477 +31%	534 +12%
EPS (Diluted)	0.07 N/A	0.09 +29%	0.09 N/A	0.08 -11%	0.08 N/A	0.08 N/A	0.09 +12%	0.1 +11%	0.09 -10%	0.11 +22%	0.13 +18%	0.13 N/A	0.15 +15%	0.15 N/A	0.15 N/A	0.2 +33%	0.23 +15%	0.24 +4%	0.25 +4%	0.22 -12%	0.23 +5%	0.24 +4%	0.26 +8%	0.3 +15%	0.28 -7%	0.3 +7%	0.32 +7%	0.32 N/A	0.36 +12%	0.37 +3%	0.39 +5%	0.38 -3%	0.39 +3%	0.37 -5%	0.35 -5%	0.36 +3%	0.35 -3%	0.36 +3%	0.36 N/A	0.34 -6%	0.32 -6%	0.3 -6%	0.26 -13%	0.26 N/A	0.26 N/A	0.25 -4%	0.25 N/A	0.24 -4%	0.22 -8%	0.2 -9%	0.2 N/A	0.19 -5%	0.19 N/A	0.22 +16%	0.23 +5%	0.25 +9%	0.25 N/A	0.28 +12%	0.32 +14%	0.35 +9%	0.39 +11%	0.38 -3%	0.38 N/A	0.37 -3%	0.35 -5%	0.36 +3%	0.34 -6%	0.34 N/A	0.31 -9%	0.29 -6%	0.27 -7%	0.27 N/A	0.26 -4%	0.26 N/A	0.29 +12%	0.31 +7%	0.26 -16%	0.3 +15%	0.31 +3%	0.31 N/A	0.36 +16%	0.4 +11%	0.33 -18%	0.31 -6%	0.29 -6%	0.28 -3%	0.37 +32%	0.41 +11%

Income Statement Balance Sheet Cash Flow Statement

China Railway Tielong Container Logistics Co Ltd
SSE:600125

Income Statement

Earnings Waterfall
China Railway Tielong Container Logistics Co Ltd

Income Statement
China Railway Tielong Container Logistics Co Ltd

See Also

Company

Help

Tools

Stocks

China Railway Tielong Container Logistics Co Ltd SSE:600125

Income Statement

Earnings Waterfall China Railway Tielong Container Logistics Co Ltd

Income Statement China Railway Tielong Container Logistics Co Ltd

See Also

Company

Help

Tools

Stocks

China Railway Tielong Container Logistics Co Ltd
SSE:600125

Earnings Waterfall
China Railway Tielong Container Logistics Co Ltd

Income Statement
China Railway Tielong Container Logistics Co Ltd