Thinker Agricultural Machinery Co Ltd
SSE:603789
Thinker Agricultural Machinery Co Ltd
SSE:603789
Price:
5.37
CNY
Market Cap:
¥1.4B
Income Statement
Earnings Waterfall
Thinker Agricultural Machinery Co Ltd
Thinker Agricultural Machinery Co Ltd
Income Statement
Thinker Agricultural Machinery Co Ltd
Thinker Agricultural Machinery Co Ltd
Currency: CNY
| 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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
0
|
5
|
7
|
5
|
7
|
8
|
9
|
11
|
12
|
13
|
14
|
13
|
13
|
13
|
15
|
16
|
15
|
15
|
14
|
9
|
11
|
10
|
13
|
13
|
12
|
15
|
14
|
15
|
0
|
0
|
|
| Revenue |
563
N/A
|
604
+7%
|
585
-3%
|
575
-2%
|
525
-9%
|
493
-6%
|
521
+6%
|
575
+10%
|
624
+9%
|
609
-2%
|
638
+5%
|
525
-18%
|
524
0%
|
613
+17%
|
596
-3%
|
753
+26%
|
669
-11%
|
615
-8%
|
706
+15%
|
550
-22%
|
488
-11%
|
378
-22%
|
248
-34%
|
315
+27%
|
390
+24%
|
425
+9%
|
402
-5%
|
352
-12%
|
302
-14%
|
259
-14%
|
244
-6%
|
486
+99%
|
428
-12%
|
422
-1%
|
308
-27%
|
290
-6%
|
297
+2%
|
324
+9%
|
269
-17%
|
303
+12%
|
327
+8%
|
377
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(418)
|
(449)
|
(440)
|
(439)
|
(390)
|
(375)
|
(385)
|
(434)
|
(468)
|
(458)
|
(484)
|
(406)
|
(423)
|
(486)
|
(467)
|
(588)
|
(516)
|
(476)
|
(532)
|
(423)
|
(390)
|
(338)
|
(280)
|
(314)
|
(367)
|
(384)
|
(434)
|
(371)
|
(334)
|
(294)
|
(258)
|
(469)
|
(423)
|
(428)
|
(293)
|
(287)
|
(314)
|
(337)
|
(319)
|
(350)
|
(351)
|
(381)
|
|
| Gross Profit |
146
N/A
|
155
+6%
|
145
-6%
|
136
-6%
|
135
-1%
|
119
-12%
|
137
+15%
|
141
+3%
|
156
+11%
|
152
-3%
|
155
+2%
|
119
-23%
|
102
-15%
|
127
+25%
|
129
+1%
|
166
+29%
|
153
-7%
|
139
-9%
|
173
+24%
|
128
-26%
|
98
-23%
|
40
-59%
|
(31)
N/A
|
1
N/A
|
23
+3 188%
|
41
+80%
|
(32)
N/A
|
(19)
+41%
|
(32)
-72%
|
(35)
-8%
|
(14)
+59%
|
17
N/A
|
6
-67%
|
(6)
N/A
|
15
N/A
|
3
-81%
|
(17)
N/A
|
(14)
+19%
|
(49)
-254%
|
(47)
+5%
|
(23)
+50%
|
(4)
+83%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(63)
|
(78)
|
(85)
|
(86)
|
(91)
|
(90)
|
(103)
|
(111)
|
(124)
|
(124)
|
(125)
|
(118)
|
(123)
|
(136)
|
(142)
|
(189)
|
(175)
|
(171)
|
(147)
|
(126)
|
(143)
|
(129)
|
(141)
|
(322)
|
(309)
|
(325)
|
(172)
|
(155)
|
(148)
|
(145)
|
(124)
|
(185)
|
(167)
|
(153)
|
(62)
|
(74)
|
(104)
|
(109)
|
(90)
|
(113)
|
(140)
|
(160)
|
|
| Selling, General & Administrative |
(63)
|
(76)
|
(60)
|
(85)
|
(87)
|
(87)
|
(68)
|
(100)
|
(110)
|
(101)
|
(83)
|
(93)
|
(90)
|
(99)
|
(112)
|
(110)
|
(115)
|
(122)
|
(115)
|
(105)
|
(95)
|
(78)
|
(118)
|
(150)
|
(147)
|
(172)
|
(145)
|
(117)
|
(113)
|
(96)
|
(100)
|
(135)
|
(136)
|
(131)
|
(69)
|
(87)
|
(101)
|
(100)
|
(64)
|
(70)
|
(78)
|
(100)
|
|
| Research & Development |
0
|
0
|
(23)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(10)
|
(37)
|
(15)
|
0
|
(12)
|
(26)
|
(26)
|
(35)
|
(31)
|
(32)
|
(30)
|
(28)
|
(31)
|
(26)
|
(31)
|
(34)
|
(33)
|
(30)
|
(31)
|
(31)
|
(37)
|
(32)
|
(59)
|
(58)
|
(59)
|
(31)
|
(32)
|
(30)
|
(28)
|
(26)
|
(26)
|
(28)
|
(25)
|
|
| Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
(2)
|
(0)
|
(1)
|
(4)
|
(3)
|
(0)
|
(12)
|
(14)
|
(13)
|
(0)
|
(10)
|
(33)
|
(25)
|
5
|
(53)
|
(26)
|
(19)
|
10
|
10
|
(21)
|
(20)
|
13
|
(143)
|
(128)
|
(120)
|
12
|
(7)
|
(4)
|
(12)
|
15
|
9
|
28
|
36
|
44
|
45
|
27
|
19
|
12
|
(16)
|
(34)
|
(34)
|
|
| Operating Income |
83
N/A
|
77
-7%
|
60
-22%
|
51
-16%
|
44
-13%
|
29
-34%
|
34
+17%
|
29
-13%
|
32
+9%
|
28
-12%
|
30
+6%
|
2
-95%
|
(21)
N/A
|
(9)
+56%
|
(13)
-42%
|
(24)
-80%
|
(22)
+8%
|
(32)
-45%
|
27
N/A
|
2
-92%
|
(45)
N/A
|
(89)
-96%
|
(172)
-94%
|
(321)
-87%
|
(286)
+11%
|
(283)
+1%
|
(204)
+28%
|
(174)
+15%
|
(180)
-4%
|
(179)
+1%
|
(138)
+23%
|
(168)
-22%
|
(161)
+4%
|
(159)
+2%
|
(47)
+70%
|
(71)
-51%
|
(121)
-70%
|
(123)
-1%
|
(139)
-13%
|
(160)
-15%
|
(163)
-2%
|
(164)
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
24
|
28
|
29
|
30
|
24
|
21
|
17
|
14
|
13
|
11
|
11
|
6
|
3
|
(1)
|
0
|
1
|
(1)
|
(2)
|
(10)
|
(12)
|
(15)
|
(16)
|
(15)
|
(15)
|
(13)
|
(10)
|
(19)
|
(15)
|
(16)
|
(25)
|
(20)
|
(42)
|
(43)
|
(36)
|
(20)
|
(21)
|
(19)
|
(22)
|
(27)
|
(41)
|
26
|
23
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
10
|
14
|
15
|
16
|
(129)
|
0
|
0
|
(1)
|
6
|
(0)
|
2
|
3
|
0
|
6
|
10
|
18
|
16
|
18
|
38
|
29
|
(3)
|
26
|
0
|
9
|
|
| 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
|
|
| Total Other Income |
7
|
8
|
3
|
6
|
7
|
7
|
11
|
8
|
7
|
7
|
5
|
5
|
4
|
4
|
(2)
|
(3)
|
(3)
|
(5)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
114
N/A
|
113
-1%
|
93
-18%
|
86
-7%
|
76
-12%
|
57
-25%
|
55
-3%
|
51
-8%
|
52
+2%
|
46
-11%
|
46
-1%
|
12
-73%
|
(13)
N/A
|
(6)
+57%
|
(46)
-709%
|
(26)
+43%
|
(26)
-1%
|
(39)
-49%
|
26
N/A
|
4
-85%
|
(46)
N/A
|
(90)
-94%
|
(315)
-250%
|
(336)
-7%
|
(298)
+11%
|
(294)
+1%
|
(217)
+26%
|
(189)
+13%
|
(194)
-3%
|
(200)
-3%
|
(158)
+21%
|
(203)
-29%
|
(194)
+5%
|
(176)
+9%
|
(54)
+69%
|
(78)
-44%
|
(105)
-35%
|
(119)
-14%
|
(169)
-41%
|
(175)
-4%
|
(137)
+22%
|
(131)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(16)
|
(13)
|
(12)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(5)
|
(3)
|
(2)
|
3
|
3
|
1
|
2
|
(12)
|
(10)
|
0
|
2
|
17
|
18
|
12
|
13
|
24
|
24
|
26
|
31
|
(2)
|
6
|
1
|
(5)
|
(7)
|
(7)
|
(5)
|
(5)
|
(18)
|
(18)
|
(40)
|
(42)
|
|
| Income from Continuing Operations |
98
|
97
|
79
|
74
|
65
|
48
|
45
|
41
|
42
|
38
|
37
|
7
|
(16)
|
(8)
|
(43)
|
(23)
|
(25)
|
(38)
|
14
|
(6)
|
(46)
|
(88)
|
(298)
|
(318)
|
(287)
|
(281)
|
(193)
|
(165)
|
(168)
|
(169)
|
(160)
|
(197)
|
(192)
|
(180)
|
(61)
|
(85)
|
(110)
|
(124)
|
(187)
|
(194)
|
(177)
|
(173)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(7)
|
(11)
|
(12)
|
(12)
|
(6)
|
(7)
|
(12)
|
(11)
|
(11)
|
(12)
|
(15)
|
(17)
|
(14)
|
(10)
|
(2)
|
(1)
|
0
|
4
|
20
|
20
|
15
|
12
|
8
|
4
|
5
|
6
|
1
|
(3)
|
1
|
2
|
5
|
7
|
10
|
8
|
12
|
13
|
10
|
11
|
|
| Net Income (Common) |
98
N/A
|
97
-1%
|
79
-18%
|
74
-7%
|
58
-22%
|
37
-36%
|
33
-9%
|
29
-13%
|
36
+25%
|
31
-14%
|
25
-18%
|
(3)
N/A
|
(27)
-679%
|
(20)
+25%
|
(59)
-193%
|
(40)
+31%
|
(39)
+2%
|
(48)
-22%
|
12
N/A
|
(7)
N/A
|
(46)
-603%
|
(84)
-84%
|
(278)
-230%
|
(298)
-7%
|
(272)
+9%
|
(269)
+1%
|
(185)
+31%
|
(161)
+13%
|
(163)
-1%
|
(164)
0%
|
(159)
+3%
|
(199)
-26%
|
(191)
+4%
|
(178)
+7%
|
(56)
+69%
|
(78)
-40%
|
(100)
-28%
|
(116)
-16%
|
(175)
-51%
|
(180)
-3%
|
(167)
+7%
|
(162)
+3%
|
|
| EPS (Diluted) |
0.41
N/A
|
0.37
-10%
|
0.33
-11%
|
0.28
-15%
|
0.22
-21%
|
0.13
-41%
|
0.13
N/A
|
0.12
-8%
|
0.17
+42%
|
0.11
-35%
|
0.1
-9%
|
-0.01
N/A
|
-0.12
-1 100%
|
-0.09
+25%
|
-0.22
-144%
|
-0.14
+36%
|
-0.14
N/A
|
-0.18
-29%
|
0.05
N/A
|
-0.03
N/A
|
-0.18
-500%
|
-0.32
-78%
|
-1.07
-234%
|
-1.15
-7%
|
-1.05
+9%
|
-1.04
+1%
|
-0.71
+32%
|
-0.62
+13%
|
-0.63
-2%
|
-0.63
N/A
|
-0.61
+3%
|
-0.77
-26%
|
-0.74
+4%
|
-0.68
+8%
|
-0.21
+69%
|
-0.3
-43%
|
-0.38
-27%
|
-0.44
-16%
|
-0.64
-45%
|
-0.69
-8%
|
-0.58
+16%
|
-0.67
-16%
|
|
Switch to:
Switch to:
See Also
Discover More
