Watchlist Manager

Watchlist

Price: 23 CNY -3.4% Market Closed

Market Cap: ¥55.3B

S	Shanghai Baosight Software Co Ltd SSE:600845	CN
T	TagMaster AB STO:TAGM B	SE
	Daiichikosho Co Ltd TSE:7458	JP

Income Statement

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	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	7	0	0	0	6	0	0	0	4	0	0	0	2	0	0	0	1	0	0	4	11	9	9	6	5	2	2	2	1	4	6	9	12	15	18	17	18	17	18	23	27	31	31	31	33	33	0	0
Revenue	965 N/A	991 +3%	1 094 +10%	1 112 +2%	1 312 +18%	1 401 +7%	1 401 +0%	1 479 +6%	1 337 -10%	1 401 +5%	1 400 0%	1 420 +1%	1 527 +8%	1 560 +2%	1 701 +9%	1 857 +9%	1 829 -2%	1 946 +6%	2 091 +7%	2 142 +2%	2 147 +0%	2 273 +6%	2 232 -2%	2 187 -2%	2 273 +4%	2 352 +3%	2 305 -2%	2 436 +6%	2 581 +6%	2 628 +2%	2 797 +6%	2 911 +4%	3 146 +8%	3 454 +10%	3 461 +0%	3 589 +4%	3 643 +2%	3 445 -5%	3 409 -1%	3 277 -4%	3 581 +9%	3 493 -2%	3 663 +5%	3 894 +6%	4 072 +5%	4 113 +1%	4 082 -1%	4 215 +3%	3 938 -7%	3 993 +1%	4 053 +2%	3 792 -6%	3 960 +4%	4 058 +2%	4 274 +5%	4 556 +7%	4 776 +5%	4 843 +1%	5 266 +9%	5 621 +7%	5 820 +4%	6 207 +7%	6 101 -2%	6 304 +3%	6 849 +9%	6 745 -2%	7 447 +10%	8 034 +8%	9 518 +18%	10 082 +6%	10 821 +7%	11 338 +5%	11 759 +4%	12 515 +6%	12 124 -3%	12 007 -1%	13 150 +10%	13 175 +0%	13 864 +5%	14 315 +3%	12 916 -10%	13 784 +7%	13 981 +1%	13 854 -1%	13 644 -2%	12 791 -6%	11 616 -9%	10 940 -6%
Gross Profit
Cost of Revenue	(753)	(778)	(868)	(883)	(1 046)	(1 114)	(1 090)	(1 153)	(1 044)	(1 091)	(1 084)	(1 088)	(1 169)	(1 197)	(1 301)	(1 441)	(1 396)	(1 483)	(1 581)	(1 587)	(1 596)	(1 696)	(1 661)	(1 628)	(1 702)	(1 760)	(1 718)	(1 821)	(1 931)	(1 972)	(2 129)	(2 231)	(2 411)	(2 710)	(2 697)	(2 833)	(2 893)	(2 701)	(2 667)	(2 516)	(2 729)	(2 595)	(2 701)	(2 873)	(2 947)	(3 010)	(3 010)	(3 114)	(2 876)	(2 920)	(2 925)	(2 682)	(2 826)	(2 914)	(3 080)	(3 303)	(3 530)	(3 516)	(3 872)	(4 110)	(4 391)	(4 651)	(4 471)	(4 637)	(4 807)	(4 639)	(5 087)	(5 476)	(6 776)	(7 132)	(7 663)	(7 887)	(7 931)	(8 574)	(8 141)	(7 963)	(8 821)	(8 696)	(9 150)	(9 386)	(8 125)	(8 989)	(9 080)	(9 122)	(8 884)	(8 330)	(7 714)	(7 243)
Gross Profit	212 N/A	213 +1%	226 +6%	229 +2%	266 +16%	287 +8%	311 +8%	326 +5%	293 -10%	310 +6%	315 +2%	332 +5%	358 +8%	364 +2%	400 +10%	416 +4%	432 +4%	464 +7%	511 +10%	555 +9%	551 -1%	577 +5%	571 -1%	559 -2%	572 +2%	592 +4%	587 -1%	614 +5%	650 +6%	657 +1%	669 +2%	680 +2%	734 +8%	744 +1%	764 +3%	756 -1%	750 -1%	744 -1%	742 0%	761 +3%	852 +12%	899 +5%	962 +7%	1 021 +6%	1 125 +10%	1 102 -2%	1 072 -3%	1 101 +3%	1 062 -4%	1 072 +1%	1 128 +5%	1 110 -2%	1 135 +2%	1 143 +1%	1 193 +4%	1 253 +5%	1 246 -1%	1 327 +7%	1 395 +5%	1 512 +8%	1 429 -5%	1 556 +9%	1 629 +5%	1 667 +2%	2 042 +22%	2 106 +3%	2 361 +12%	2 558 +8%	2 742 +7%	2 951 +8%	3 158 +7%	3 451 +9%	3 829 +11%	3 941 +3%	3 983 +1%	4 044 +2%	4 329 +7%	4 478 +3%	4 715 +5%	4 929 +5%	4 790 -3%	4 795 +0%	4 901 +2%	4 732 -3%	4 760 +1%	4 462 -6%	3 902 -13%	3 698 -5%
Operating Income
Operating Expenses	(150)	(151)	(158)	(163)	(199)	(211)	(245)	(260)	(223)	(232)	(235)	(248)	(284)	(283)	(306)	(311)	(291)	(303)	(289)	(327)	(374)	(389)	(404)	(386)	(395)	(406)	(405)	(424)	(456)	(466)	(483)	(488)	(512)	(507)	(513)	(521)	(501)	(496)	(485)	(488)	(625)	(666)	(738)	(797)	(832)	(808)	(807)	(827)	(803)	(817)	(805)	(788)	(817)	(793)	(811)	(794)	(770)	(782)	(824)	(850)	(902)	(975)	(989)	(1 025)	(1 080)	(1 053)	(1 137)	(1 230)	(1 338)	(1 411)	(1 449)	(1 544)	(1 883)	(1 909)	(1 923)	(2 017)	(2 056)	(2 150)	(2 260)	(2 260)	(2 138)	(2 064)	(2 022)	(1 954)	(2 319)	(2 139)	(2 160)	(2 164)
Selling, General & Administrative	(152)	(154)	(159)	(163)	(200)	(213)	(247)	(262)	(224)	(234)	(237)	(249)	(273)	(273)	(293)	(298)	(290)	(302)	(293)	(330)	(371)	(388)	(395)	(378)	(385)	(397)	(399)	(419)	(448)	(461)	(474)	(479)	(491)	(487)	(493)	(495)	(335)	(477)	(470)	(478)	(345)	(636)	(696)	(756)	(370)	(755)	(764)	(784)	(333)	(793)	(805)	(789)	(348)	(789)	(808)	(692)	(286)	(710)	(508)	(536)	(398)	(313)	(402)	(396)	(431)	(413)	(453)	(460)	(475)	(437)	(471)	(511)	(710)	(673)	(685)	(695)	(810)	(713)	(770)	(794)	(879)	(757)	(683)	(664)	(931)	(714)	(731)	(721)
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	(153)	0	0	0	(268)	0	0	0	(449)	0	0	0	(465)	0	0	0	(457)	0	0	(120)	(521)	0	0	(142)	(560)	(451)	(599)	(645)	(707)	(719)	(771)	(827)	(905)	(1 037)	(1 082)	(1 146)	(1 254)	(1 321)	(1 332)	(1 405)	(1 383)	(1 544)	(1 600)	(1 590)	(1 379)	(1 449)	(1 414)	(1 379)	(1 371)	(1 437)	(1 455)	(1 469)
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	(10)	0	0	0	(11)	0	0	0	(9)	0	0	0	(9)	0	0	0	(7)	0	0	0	(25)	0	0	0	(24)	0	0	0	(51)	0	0	0	(55)	0	0	0	(77)	0	0	0	(105)	0	0	0	(122)	0	0	0
Other Operating Expenses	2	2	1	0	2	1	2	2	2	0	1	1	(11)	(11)	(13)	(13)	(1)	(1)	4	4	(2)	0	(8)	(8)	(10)	(9)	(5)	(5)	(8)	(6)	(9)	(9)	(21)	(20)	(20)	(25)	(2)	(19)	(15)	(10)	(2)	(30)	(41)	(41)	(2)	(53)	(43)	(43)	4	(24)	0	1	(3)	(4)	(3)	18	44	(73)	(316)	(172)	80	(211)	11	15	81	78	87	56	93	63	103	113	136	85	95	83	213	107	110	124	225	142	75	89	105	13	27	26
Operating Income	61 N/A	62 +2%	68 +8%	67 -2%	67 +1%	76 +13%	66 -13%	66 +1%	70 +6%	77 +10%	80 +3%	84 +5%	74 -12%	80 +9%	94 +18%	106 +12%	142 +34%	161 +13%	221 +38%	229 +3%	177 -23%	188 +6%	167 -11%	173 +3%	177 +2%	186 +5%	183 -2%	190 +4%	195 +2%	191 -2%	185 -3%	191 +3%	222 +16%	237 +7%	251 +6%	235 -6%	248 +5%	248 +0%	257 +4%	273 +6%	228 -17%	233 +2%	224 -4%	224 0%	292 +30%	294 +1%	265 -10%	274 +3%	259 -5%	256 -1%	324 +27%	322 0%	318 -1%	350 +10%	382 +9%	460 +20%	476 +4%	545 +14%	571 +5%	662 +16%	527 -20%	581 +10%	640 +10%	642 +0%	961 +50%	1 053 +10%	1 224 +16%	1 328 +9%	1 404 +6%	1 539 +10%	1 709 +11%	1 907 +12%	1 946 +2%	2 031 +4%	2 060 +1%	2 027 -2%	2 272 +12%	2 328 +2%	2 455 +5%	2 669 +9%	2 652 -1%	2 731 +3%	2 879 +5%	2 778 -4%	2 441 -12%	2 323 -5%	1 743 -25%	1 533 -12%
Pre-Tax Income
Interest Income Expense	0	(0)	(0)	1	2	1	5	4	4	0	6	7	20	19	17	22	10	11	13	7	13	10	5	7	11	9	8	6	18	22	26	26	21	12	10	12	8	6	3	1	54	51	53	58	18	20	40	37	28	44	24	23	10	15	15	21	35	24	22	21	22	29	48	56	43	46	65	65	78	73	75	67	64	64	32	103	115	115	150	90	150	169	114	97	51	14	41	45
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	14	0	0	0	8	0	0	0	(4)	0	0	0	(15)	0	0	0	(1)	0	0	0	(0)	0	(0)	0	(5)	2	2	2	2	0	0	0	16	0	0	0	2	0	2	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	(1)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	(0)	(0)	(0)	(1)	(1)	0	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	(0)	0	(0)	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	7	0	0	0	5	0	0	0	2	0	3	0	(1)	0	0	0
Total Other Income	0	(1)	0	(0)	0	0	(0)	2	5	8	6	4	2	2	5	10	16	15	15	12	18	26	24	28	34	28	29	31	40	41	46	45	48	49	41	61	53	48	52	30	49	51	55	59	52	58	73	83	82	91	86	87	76	58	30	13	(4)	(8)	3	3	2	(18)	(20)	(20)	(1)	(2)	(2)	(1)	0	6	10	10	2	4	3	2	4	8	6	5	1	2	(1)	8	10	9	10	4
Pre-Tax Income	61 N/A	62 +0%	68 +10%	67 -1%	69 +3%	77 +12%	70 -9%	72 +2%	78 +9%	86 +10%	92 +7%	95 +4%	95 0%	101 +6%	117 +16%	137 +17%	167 +22%	187 +12%	249 +33%	248 0%	208 -16%	224 +8%	196 -13%	207 +6%	222 +7%	223 +1%	220 -2%	227 +3%	252 +11%	253 +1%	257 +2%	262 +2%	291 +11%	298 +2%	302 +1%	308 +2%	309 +0%	303 -2%	312 +3%	303 -3%	330 +9%	333 +1%	332 -1%	341 +3%	363 +6%	371 +2%	378 +2%	393 +4%	382 -3%	390 +2%	433 +11%	430 -1%	411 -4%	423 +3%	427 +1%	494 +15%	503 +2%	561 +12%	595 +6%	686 +15%	536 -22%	592 +11%	668 +13%	678 +1%	1 003 +48%	1 097 +9%	1 287 +17%	1 392 +8%	1 482 +6%	1 619 +9%	1 793 +11%	1 984 +11%	2 013 +1%	2 102 +4%	2 098 0%	2 135 +2%	2 399 +12%	2 451 +2%	2 611 +7%	2 764 +6%	2 820 +2%	2 902 +3%	2 995 +3%	2 883 -4%	2 503 -13%	2 346 -6%	1 795 -23%	1 585 -12%
Net Income
Tax Provision	(3)	(4)	(8)	(10)	(12)	(12)	(12)	(8)	(12)	(13)	(10)	(13)	(6)	(7)	(11)	(17)	(25)	(30)	(45)	(36)	(17)	(18)	(3)	(13)	(18)	(18)	(24)	(25)	(23)	(23)	(23)	(24)	(43)	(45)	(45)	(46)	(46)	(40)	(43)	(41)	(35)	(40)	(42)	(33)	(38)	(40)	(31)	(44)	(51)	(52)	(58)	(59)	(46)	(48)	(45)	(51)	(42)	(33)	(46)	(54)	(57)	(74)	(83)	(81)	(78)	(87)	(97)	(110)	(122)	(135)	(153)	(141)	(105)	(116)	(119)	(120)	(148)	(152)	(174)	(169)	(209)	(215)	(232)	(220)	(177)	(157)	(87)	(91)
Income from Continuing Operations	59	57	59	57	57	65	59	64	67	73	82	83	89	94	106	120	142	157	204	212	190	206	193	194	204	205	196	202	228	230	234	238	248	252	257	262	262	263	270	262	295	293	289	308	325	331	347	348	331	338	375	371	365	375	382	442	461	528	549	632	479	518	585	597	925	1 010	1 190	1 282	1 360	1 483	1 640	1 843	1 909	1 986	1 979	2 015	2 251	2 298	2 436	2 595	2 611	2 687	2 763	2 662	2 327	2 189	1 708	1 495
Income to Minority Interest	(5)	(5)	(3)	(5)	(3)	(3)	(3)	(3)	(2)	(3)	(2)	(1)	(2)	(2)	(4)	(5)	(5)	(4)	(5)	(7)	(9)	(9)	(7)	(4)	(2)	(1)	(1)	(1)	(3)	(3)	(3)	(3)	(2)	(0)	(3)	(2)	(2)	(4)	(1)	(3)	(5)	(7)	(7)	(5)	(3)	(3)	(4)	(5)	(19)	(18)	(21)	(25)	(29)	(33)	(38)	(43)	(35)	(38)	(42)	(44)	(39)	(38)	(38)	(36)	(46)	(45)	(45)	(43)	(60)	(61)	(65)	(88)	(90)	(101)	(95)	(82)	(65)	(68)	(79)	(68)	(58)	(43)	(40)	(50)	(61)	(69)	(61)	(62)
Net Income (Common)	54 N/A	53 -3%	56 +7%	53 -6%	54 +2%	62 +14%	56 -10%	61 +10%	65 +7%	70 +8%	79 +13%	82 +3%	88 +7%	92 +5%	102 +12%	115 +12%	137 +19%	153 +12%	199 +30%	205 +3%	181 -12%	198 +9%	186 -6%	190 +2%	202 +6%	204 +1%	195 -5%	201 +3%	226 +12%	227 +0%	232 +2%	236 +2%	246 +4%	252 +3%	255 +1%	260 +2%	260 N/A	259 0%	269 +4%	259 -4%	290 +12%	287 -1%	282 -2%	303 +7%	322 +6%	328 +2%	343 +4%	343 +0%	312 -9%	320 +2%	354 +11%	346 -2%	336 -3%	342 +2%	344 +1%	399 +16%	425 +7%	490 +15%	507 +3%	588 +16%	440 -25%	481 +9%	547 +14%	561 +3%	879 +57%	966 +10%	1 145 +19%	1 240 +8%	1 301 +5%	1 422 +9%	1 575 +11%	1 755 +11%	1 819 +4%	1 885 +4%	1 884 0%	1 933 +3%	2 186 +13%	2 230 +2%	2 357 +6%	2 527 +7%	2 554 +1%	2 644 +4%	2 723 +3%	2 613 -4%	2 265 -13%	2 120 -6%	1 647 -22%	1 433 -13%
EPS (Diluted)	0.05 N/A	0.05 N/A	0.06 +20%	0.05 -17%	0.05 N/A	0.05 N/A	0.04 -20%	0.05 +25%	0.06 +20%	0.06 N/A	0.07 +17%	0.07 N/A	0.08 +14%	0.08 N/A	0.09 +12%	0.1 +11%	0.12 +20%	0.14 +17%	0.18 +29%	0.19 +6%	0.16 -16%	0.18 +12%	0.17 -6%	0.17 N/A	0.18 +6%	0.18 N/A	0.17 -6%	0.18 +6%	0.2 +11%	0.2 N/A	0.2 N/A	0.2 N/A	0.21 +5%	0.22 +5%	0.23 +5%	0.23 N/A	0.23 N/A	0.23 N/A	0.23 N/A	0.22 -4%	0.25 +14%	0.23 -8%	0.23 N/A	0.25 +9%	0.26 +4%	0.27 +4%	0.28 +4%	0.28 N/A	0.24 -14%	0.25 +4%	0.27 +8%	0.26 -4%	0.25 -4%	0.26 +4%	0.26 N/A	0.3 +15%	0.32 +7%	0.33 +3%	0.37 +12%	0.42 +14%	0.31 -26%	0.34 +10%	0.38 +12%	0.39 +3%	0.59 +51%	0.66 +12%	0.78 +18%	0.84 +8%	0.87 +4%	0.96 +10%	0.8 -17%	0.89 +11%	0.64 -28%	0.95 +48%	0.95 N/A	0.81 -15%	0.77 -5%	0.93 +21%	0.99 +6%	0.87 -12%	0.89 +2%	0.91 +2%	0.94 +3%	0.9 -4%	0.79 -12%	0.73 -8%	0.57 -22%	0.5 -12%

Income Statement Balance Sheet Cash Flow Statement

Shanghai Baosight Software Co Ltd
SSE:600845

Income Statement

Earnings Waterfall
Shanghai Baosight Software Co Ltd

Income Statement
Shanghai Baosight Software Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Baosight Software Co Ltd SSE:600845

Income Statement

Earnings Waterfall Shanghai Baosight Software Co Ltd

Income Statement Shanghai Baosight Software Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Baosight Software Co Ltd
SSE:600845

Earnings Waterfall
Shanghai Baosight Software Co Ltd

Income Statement
Shanghai Baosight Software Co Ltd