Watchlist Manager

Watchlist

Price: 6.43 CNY -1.83% Market Closed

Market Cap: ¥14.6B

L	Luenmei Quantum Co Ltd SSE:600167	CN

Income Statement

Currency: CNY

	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	14	0	0	0	9	0	0	0	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	51	0	0	0	9	0	0	0	1	0	0	0	1	0	0	6	15	16	22	28	34	42	49	53	56	58	64	66	43	59	66	77	105	109	112	111	108	105	0	0
Revenue	333 N/A	340 +2%	341 +0%	337 -1%	100 -70%	104 +3%	106 +3%	109 +2%	140 +29%	153 +9%	151 -1%	146 -3%	158 +8%	175 +11%	178 +2%	186 +5%	198 +6%	230 +16%	232 +1%	235 +1%	253 +8%	275 +9%	279 +1%	282 +1%	308 +9%	349 +13%	351 +1%	355 +1%	406 +14%	257 -37%	264 +3%	270 +2%	494 +83%	532 +8%	535 +1%	538 +1%	582 +8%	627 +8%	637 +2%	646 +1%	662 +2%	708 +7%	1 204 +70%	1 290 +7%	1 763 +37%	2 267 +29%	1 874 -17%	1 883 +0%	2 044 +9%	2 242 +10%	2 243 +0%	2 257 +1%	2 714 +20%	2 952 +9%	3 024 +2%	3 123 +3%	3 037 -3%	3 160 +4%	3 183 +1%	3 222 +1%	3 396 +5%	3 749 +10%	3 787 +1%	3 824 +1%	3 598 -6%	3 536 -2%	3 452 -2%	3 475 +1%	3 468 0%	3 513 +1%	3 521 +0%	3 532 +0%	3 450 -2%	3 364 -3%	3 360 0%	3 335 -1%	3 412 +2%	3 473 +2%	3 508 +1%	3 525 +0%	3 509 0%	3 491 -1%	3 458 -1%	3 367 -3%
Gross Profit
Cost of Revenue	(241)	(251)	(249)	(246)	(85)	(91)	(91)	(94)	(109)	(121)	(121)	(119)	(124)	(140)	(145)	(152)	(160)	(162)	(162)	(169)	(179)	(194)	(194)	(191)	(219)	(236)	(240)	(245)	(273)	(191)	(195)	(203)	(341)	(351)	(359)	(359)	(386)	(404)	(407)	(407)	(430)	(456)	(708)	(800)	(975)	(1 196)	(1 035)	(1 059)	(1 095)	(1 147)	(1 180)	(1 185)	(1 320)	(1 447)	(1 507)	(1 542)	(1 441)	(1 483)	(1 500)	(1 514)	(1 541)	(1 585)	(1 579)	(1 613)	(1 637)	(1 750)	(1 782)	(1 806)	(1 928)	(2 045)	(2 098)	(2 106)	(2 106)	(2 151)	(2 124)	(2 164)	(2 230)	(2 441)	(2 475)	(2 485)	(2 339)	(2 278)	(2 262)	(2 236)
Gross Profit	92 N/A	89 -3%	92 +4%	91 -1%	15 -83%	13 -18%	15 +22%	14 -8%	31 +123%	33 +4%	30 -9%	27 -9%	33 +23%	35 +4%	32 -8%	35 +8%	38 +9%	69 +83%	70 +2%	65 -7%	74 +13%	81 +10%	85 +5%	91 +7%	89 -2%	113 +27%	111 -2%	110 -1%	133 +20%	67 -50%	69 +4%	67 -3%	152 +127%	180 +18%	175 -3%	179 +2%	196 +10%	224 +14%	230 +3%	239 +4%	232 -3%	252 +9%	495 +96%	490 -1%	788 +61%	1 071 +36%	840 -22%	824 -2%	950 +15%	1 096 +15%	1 063 -3%	1 072 +1%	1 394 +30%	1 506 +8%	1 518 +1%	1 581 +4%	1 596 +1%	1 677 +5%	1 683 +0%	1 708 +1%	1 855 +9%	2 163 +17%	2 208 +2%	2 210 +0%	1 961 -11%	1 785 -9%	1 670 -6%	1 668 0%	1 540 -8%	1 468 -5%	1 423 -3%	1 426 +0%	1 344 -6%	1 213 -10%	1 237 +2%	1 171 -5%	1 181 +1%	1 031 -13%	1 033 +0%	1 040 +1%	1 170 +13%	1 213 +4%	1 196 -1%	1 132 -5%
Operating Income
Operating Expenses	(26)	(25)	(22)	(20)	(20)	(22)	(24)	(23)	(24)	(23)	(23)	(24)	(33)	(31)	(31)	(32)	(19)	(18)	(18)	(18)	(17)	(18)	(19)	(19)	(22)	(24)	(25)	(26)	(26)	(26)	(28)	(28)	(32)	(31)	(30)	(32)	(39)	(38)	(38)	(38)	(45)	(41)	(79)	(91)	(134)	(151)	(129)	(137)	(133)	(111)	(112)	(106)	(203)	(163)	(183)	(203)	(173)	(23)	13	42	20	(114)	(157)	(193)	(243)	(226)	(229)	(229)	(312)	(296)	(294)	(305)	(308)	(254)	(269)	(225)	(236)	(234)	(234)	(291)	(348)	(433)	(432)	(425)
Selling, General & Administrative	(26)	(25)	(23)	(20)	(20)	(22)	(24)	(24)	(24)	(22)	(22)	(24)	(33)	(34)	(33)	(34)	(19)	(20)	(19)	(20)	(17)	(18)	(19)	(19)	(22)	(23)	(24)	(25)	(26)	(26)	(27)	(28)	(29)	(30)	(30)	(31)	(36)	(37)	(36)	(36)	(41)	(41)	(77)	(90)	(112)	(146)	(125)	(133)	(113)	(110)	(111)	(110)	(187)	(194)	(210)	(227)	(205)	(184)	(193)	(195)	(214)	(198)	(201)	(207)	(236)	(232)	(233)	(231)	(295)	(296)	(293)	(308)	(296)	(269)	(287)	(296)	(299)	(304)	(304)	(310)	(340)	(335)	(331)	(312)
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	(8)	0	0	0	(9)	0	0	(0)	(18)	(22)	(29)	(34)	(20)	(27)	(23)	(21)	(20)	(20)	(21)	(21)	(20)	(24)	(23)	(23)	(19)	(22)	(23)	(23)	(17)	(21)	(20)	(21)	(20)	(24)	(24)	(24)	(20)	(23)	(27)	(36)
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	(2)	0	0	0	(2)	0	0	0	(4)	0	0	0	(13)	0	0	0	(11)	0	0	0	(16)	0	0	0	(15)	0	0	0	(15)	0	0	0	(15)	0	0	0	(15)	0	0	0	(18)	0	0	0	(18)	0	0	0	(18)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	1	0	0	0	(1)	(1)	(0)	3	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	(2)	(1)	(2)	(5)	(4)	(4)	(1)	(2)	(1)	4	17	54	56	58	67	188	230	258	269	104	65	35	28	30	27	25	17	22	23	26	23	36	38	92	101	94	94	43	30	(75)	(73)	(77)
Operating Income	66 N/A	64 -3%	70 +9%	71 +2%	(5) N/A	(9) -91%	(8) +7%	(9) -10%	8 N/A	10 +23%	7 -29%	3 -58%	(0) N/A	4 N/A	2 -61%	3 +73%	19 +627%	51 +167%	53 +4%	47 -10%	57 +21%	63 +11%	66 +4%	72 +10%	67 -8%	89 +33%	86 -3%	84 -2%	107 +27%	40 -62%	42 +3%	39 -6%	121 +207%	150 +24%	145 -3%	148 +2%	157 +7%	186 +18%	192 +3%	201 +5%	187 -7%	211 +13%	416 +97%	399 -4%	654 +64%	920 +41%	711 -23%	688 -3%	817 +19%	984 +21%	951 -3%	966 +2%	1 191 +23%	1 343 +13%	1 334 -1%	1 378 +3%	1 423 +3%	1 654 +16%	1 696 +3%	1 749 +3%	1 875 +7%	2 049 +9%	2 051 +0%	2 017 -2%	1 719 -15%	1 559 -9%	1 442 -8%	1 440 0%	1 228 -15%	1 172 -5%	1 130 -4%	1 121 -1%	1 036 -8%	959 -7%	967 +1%	947 -2%	945 0%	797 -16%	799 +0%	749 -6%	823 +10%	779 -5%	764 -2%	707 -8%
Pre-Tax Income
Interest Income Expense	(6)	(5)	(11)	(10)	(8)	(6)	(5)	(5)	(4)	(4)	(3)	(1)	0	1	1	1	1	1	2	2	3	3	3	4	7	8	10	10	8	6	5	7	14	16	17	17	14	15	15	17	17	17	(7)	(28)	(40)	(48)	(45)	(33)	(10)	81	126	171	154	211	247	279	269	261	238	202	203	194	195	351	398	298	306	119	68	79	81	83	157	251	214	242	119	82	77	95	79	90	93	133
Non-Reccuring Items	0	0	0	0	0	0	0	0	(1)	0	0	0	3	0	0	0	1	0	0	0	0	0	0	0	(1)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	83	(1)	(1)	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	(0)	1	1	1	2	1	1	1	1	5	5	4	(103)	4	4	3
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	18	0	0	0	(1)	0	0	0	0	0	0	0	(5)	0	0	0	(13)	0	0	0	(3)	0	0	(7)	(5)	0	0	(5)	(7)	0	(7)	0	(29)	0	(29)	0	0	0	0	0	0	0	0	0	0	0	0	0	(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	(0)	0	0	0	0	0	(4)	(4)	1	2	5	5	3	21	21	21	0	(1)	(0)	(1)	1	2	2	2	8	(10)	(10)	(11)	9	9	9	9	16	16	11	16	18	13	19	18	20	13	24	29	21	(5)	27	9	35	33	26	10	8	16	15	18	13	4	4	7	17	17	24	18	8	11	6	10	8	4	3	(2)	12	15	16	30	23	25	36	21	13	9	7	7
Pre-Tax Income	60 N/A	59 -1%	59 -1%	61 +4%	(13) N/A	(15) -17%	(18) -17%	(18) +1%	4 N/A	7 +72%	9 +26%	7 -27%	23 +244%	25 +7%	23 -8%	24 +5%	21 -15%	51 +149%	54 +6%	49 -10%	61 +26%	68 +11%	70 +4%	78 +11%	75 -4%	87 +15%	86 -1%	84 -3%	110 +31%	56 -49%	55 -1%	55 +1%	148 +167%	181 +23%	173 -4%	174 +1%	184 +6%	214 +16%	225 +5%	231 +3%	217 -6%	240 +11%	427 +77%	400 -6%	607 +52%	867 +43%	665 -23%	664 0%	924 +39%	1 098 +19%	1 103 +0%	1 147 +4%	1 356 +18%	1 569 +16%	1 596 +2%	1 674 +5%	1 706 +2%	1 920 +13%	1 937 +1%	1 958 +1%	2 095 +7%	2 261 +8%	2 269 +0%	2 387 +5%	2 125 -11%	1 868 -12%	1 754 -6%	1 570 -10%	1 303 -17%	1 255 -4%	1 214 -3%	1 203 -1%	1 208 +0%	1 227 +2%	1 198 -2%	1 219 +2%	1 088 -11%	909 -16%	916 +1%	870 -5%	811 -7%	882 +9%	867 -2%	850 -2%
Net Income
Tax Provision	(4)	(7)	(7)	(7)	(1)	2	2	2	(1)	(4)	(5)	(4)	(10)	(8)	(6)	(8)	(6)	(13)	(14)	(14)	(15)	(17)	(18)	(18)	(19)	(22)	(21)	(21)	(28)	(14)	(14)	(14)	(37)	(46)	(45)	(45)	(45)	(52)	(54)	(55)	(54)	(60)	(101)	(94)	(136)	(196)	(149)	(149)	(208)	(245)	(249)	(259)	(286)	(330)	(329)	(338)	(357)	(410)	(416)	(420)	(450)	(482)	(479)	(480)	(397)	(347)	(314)	(290)	(229)	(208)	(205)	(204)	(209)	(198)	(195)	(193)	(179)	(143)	(144)	(136)	(163)	(185)	(179)	(179)
Income from Continuing Operations	55	53	52	54	(13)	(13)	(15)	(16)	3	4	4	3	14	17	17	17	15	38	40	34	46	51	52	60	57	65	65	63	82	42	41	42	110	135	128	129	139	162	171	176	163	181	326	306	471	671	516	515	716	853	853	889	1 070	1 239	1 267	1 336	1 349	1 510	1 521	1 538	1 645	1 779	1 790	1 907	1 728	1 521	1 440	1 281	1 074	1 047	1 009	998	999	1 028	1 003	1 026	909	765	772	734	648	697	688	671
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	0	0	(0)	(0)	0	0	0	0	0	0	0	(5)	(5)	(12)	(20)	(14)	(14)	(17)	(22)	(20)	(21)	(22)	(21)	(23)	(22)	(32)	(36)	(36)	(37)	(53)	(69)	(75)	(74)	(43)	(31)	(22)	(24)	(28)	(31)	(33)	(51)	(55)	(66)	(66)	(61)	(50)	(31)	(30)	(20)	11	16	18	23
Net Income (Common)	55 N/A	52 -5%	51 -2%	54 +5%	(13) N/A	(13) N/A	(15) -16%	(16) -3%	3 N/A	4 +6%	4 +14%	3 -24%	14 +335%	17 +28%	17 -3%	17 -2%	15 -10%	38 +154%	40 +6%	34 -14%	46 +34%	51 +10%	52 +3%	60 +15%	57 -6%	65 +15%	65 +1%	63 -3%	82 +30%	42 -49%	41 -1%	42 +0%	110 +165%	135 +23%	128 -5%	129 +0%	139 +8%	162 +17%	171 +6%	176 +3%	163 -8%	180 +11%	321 +78%	301 -6%	459 +53%	651 +42%	502 -23%	501 0%	699 +40%	832 +19%	833 +0%	868 +4%	1 048 +21%	1 219 +16%	1 244 +2%	1 314 +6%	1 317 +0%	1 474 +12%	1 486 +1%	1 501 +1%	1 592 +6%	1 709 +7%	1 715 +0%	1 833 +7%	1 686 -8%	1 489 -12%	1 418 -5%	1 256 -11%	1 046 -17%	1 015 -3%	977 -4%	947 -3%	944 0%	962 +2%	937 -3%	966 +3%	859 -11%	734 -15%	742 +1%	714 -4%	659 -8%	713 +8%	706 -1%	694 -2%
EPS (Diluted)	0.05 N/A	0.04 -20%	0.04 N/A	0.04 N/A	-0.01 N/A	-0.02 -100%	-0.02 N/A	-0.02 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.02 N/A	0.01 -50%	0.04 +300%	0.04 N/A	0.03 -25%	0.04 +33%	0.04 N/A	0.04 N/A	0.05 +25%	0.05 N/A	0.06 +20%	0.06 N/A	0.06 N/A	0.07 +17%	0.04 -43%	0.04 N/A	0.04 N/A	0.1 +150%	0.12 +20%	0.12 N/A	0.12 N/A	0.13 +8%	0.15 +15%	0.15 N/A	0.15 N/A	0.15 N/A	0.16 +7%	0.58 +262%	0.54 -7%	0.84 +56%	0.36 -57%	0.28 -22%	0.28 N/A	0.4 +43%	0.47 +17%	0.29 -38%	0.37 +28%	0.51 +38%	0.53 +4%	0.54 +2%	0.57 +6%	0.58 +2%	0.32 -45%	0.64 +100%	0.65 +2%	0.7 +8%	0.74 +6%	0.74 N/A	0.8 +8%	0.74 -8%	0.66 -11%	0.63 -5%	0.55 -13%	0.46 -16%	0.45 -2%	0.43 -4%	0.42 -2%	0.42 N/A	0.43 +2%	0.41 -5%	0.43 +5%	0.38 -12%	0.32 -16%	0.33 +3%	0.31 -6%	0.29 -6%	0.32 +10%	0.32 N/A	0.31 -3%

Income Statement Balance Sheet Cash Flow Statement

Luenmei Quantum Co Ltd
SSE:600167

Income Statement

Earnings Waterfall
Luenmei Quantum Co Ltd

Income Statement
Luenmei Quantum Co Ltd

See Also

Company

Help

Tools

Stocks

Luenmei Quantum Co Ltd SSE:600167

Income Statement

Earnings Waterfall Luenmei Quantum Co Ltd

Income Statement Luenmei Quantum Co Ltd

See Also

Company

Help

Tools

Stocks

Luenmei Quantum Co Ltd
SSE:600167

Earnings Waterfall
Luenmei Quantum Co Ltd

Income Statement
Luenmei Quantum Co Ltd