Jinchuan Group International Resources Co Ltd
HKEX:2362
Income Statement
Earnings Waterfall
Jinchuan Group International Resources Co Ltd
Revenue
|
638.9m
USD
|
Cost of Revenue
|
-538.4m
USD
|
Gross Profit
|
100.4m
USD
|
Operating Expenses
|
-104.4m
USD
|
Operating Income
|
-3.9m
USD
|
Other Expenses
|
-7.6m
USD
|
Net Income
|
-11.6m
USD
|
Income Statement
Jinchuan Group International Resources Co Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
1
+50%
|
4
+500%
|
13
+269%
|
19
+44%
|
18
-7%
|
19
+4%
|
11
-41%
|
10
-9%
|
16
+63%
|
15
-6%
|
17
+8%
|
30
+83%
|
612
+1 920%
|
941
+54%
|
350
-63%
|
322
-8%
|
652
+103%
|
587
-10%
|
471
-20%
|
387
-18%
|
365
-6%
|
437
+20%
|
549
+26%
|
1 106
+101%
|
1 400
+27%
|
1 305
-7%
|
465
-64%
|
680
+46%
|
532
-22%
|
544
+2%
|
832
+53%
|
1 011
+22%
|
882
-13%
|
669
-24%
|
639
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(6)
|
(6)
|
(3)
|
(4)
|
(7)
|
(6)
|
(5)
|
(24)
|
(503)
|
(784)
|
(791)
|
(774)
|
(632)
|
(596)
|
(463)
|
(395)
|
(362)
|
(385)
|
(433)
|
(852)
|
(1 201)
|
(1 223)
|
(379)
|
(579)
|
(409)
|
(297)
|
(531)
|
(708)
|
(746)
|
(651)
|
(538)
|
|
Gross Profit |
(0)
N/A
|
(0)
+50%
|
0
N/A
|
2
+1 700%
|
8
+361%
|
13
+52%
|
11
-10%
|
12
+7%
|
8
-38%
|
6
-17%
|
9
+48%
|
9
-3%
|
11
+24%
|
6
-46%
|
110
+1 697%
|
157
+44%
|
154
-2%
|
142
-8%
|
20
-86%
|
(9)
N/A
|
8
N/A
|
(8)
N/A
|
2
N/A
|
52
+2 086%
|
116
+125%
|
254
+118%
|
199
-22%
|
81
-59%
|
86
+6%
|
101
+17%
|
123
+22%
|
247
+101%
|
301
+22%
|
303
+1%
|
135
-55%
|
18
-86%
|
100
+443%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(5)
|
(5)
|
(5)
|
(15)
|
(20)
|
(3)
|
(2)
|
(8)
|
(6)
|
(15)
|
(17)
|
(15)
|
(8)
|
(74)
|
(105)
|
0
|
273
|
(62)
|
(61)
|
(53)
|
(47)
|
(46)
|
(46)
|
(50)
|
(49)
|
(79)
|
(28)
|
(72)
|
(86)
|
(67)
|
(70)
|
(99)
|
(119)
|
(110)
|
(40)
|
(104)
|
|
Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(6)
|
(15)
|
(21)
|
(19)
|
(17)
|
(8)
|
(6)
|
(15)
|
(17)
|
(15)
|
(8)
|
(64)
|
(95)
|
(96)
|
(89)
|
(63)
|
(62)
|
(55)
|
(50)
|
(44)
|
(44)
|
(52)
|
(67)
|
(80)
|
(82)
|
(72)
|
(87)
|
(68)
|
(71)
|
(102)
|
(123)
|
(114)
|
(88)
|
(68)
|
|
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
|
|
Other Operating Expenses |
0
|
1
|
1
|
1
|
1
|
1
|
16
|
16
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(11)
|
(11)
|
(11)
|
362
|
1
|
0
|
3
|
3
|
(1)
|
(2)
|
1
|
19
|
1
|
54
|
0
|
1
|
1
|
1
|
3
|
4
|
3
|
48
|
(36)
|
|
Operating Income |
(3)
N/A
|
(5)
-48%
|
(4)
+10%
|
(4)
+20%
|
(6)
-74%
|
(8)
-23%
|
8
N/A
|
11
+29%
|
(0)
N/A
|
0
N/A
|
(6)
N/A
|
(8)
-37%
|
(3)
+59%
|
(1)
+62%
|
36
N/A
|
52
+46%
|
(174)
N/A
|
(180)
-3%
|
(42)
+77%
|
(71)
-69%
|
(45)
+37%
|
(55)
-22%
|
(43)
+21%
|
5
N/A
|
66
+1 111%
|
205
+212%
|
120
-42%
|
53
-56%
|
14
-74%
|
14
+1%
|
56
+292%
|
178
+218%
|
202
+13%
|
184
-9%
|
25
-86%
|
(22)
N/A
|
(4)
+82%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(5)
|
(9)
|
(9)
|
(4)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
38
|
198
|
345
|
180
|
(22)
|
(24)
|
(13)
|
(7)
|
(7)
|
(9)
|
(22)
|
(22)
|
(24)
|
(30)
|
(20)
|
(29)
|
(19)
|
(14)
|
(10)
|
(9)
|
(9)
|
(24)
|
(9)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(10)
|
(15)
|
(32)
|
(28)
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(368)
|
(630)
|
(312)
|
(53)
|
54
|
54
|
17
|
0
|
53
|
0
|
10
|
1
|
27
|
27
|
87
|
96
|
45
|
0
|
40
|
|
Total Other Income |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(5)
-27%
|
(5)
+8%
|
(4)
+21%
|
(21)
-453%
|
(32)
-51%
|
(33)
-5%
|
(21)
+36%
|
(0)
+99%
|
(0)
+50%
|
(56)
-56 100%
|
(58)
-3%
|
(2)
+96%
|
(1)
+58%
|
74
N/A
|
250
+238%
|
0
N/A
|
4
N/A
|
(432)
N/A
|
(725)
-68%
|
(370)
+49%
|
(114)
+69%
|
3
N/A
|
51
+1 422%
|
61
+21%
|
183
+199%
|
149
-18%
|
23
-84%
|
4
-84%
|
(14)
N/A
|
64
N/A
|
190
+196%
|
279
+46%
|
271
-3%
|
61
-77%
|
(46)
N/A
|
27
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(25)
|
(34)
|
(23)
|
(17)
|
133
|
210
|
14
|
(49)
|
3
|
(13)
|
(8)
|
(54)
|
(55)
|
(6)
|
7
|
(1)
|
(22)
|
(45)
|
(117)
|
(120)
|
(54)
|
(24)
|
(38)
|
|
Income from Continuing Operations |
(4)
|
(5)
|
(5)
|
(4)
|
(22)
|
(32)
|
(34)
|
(21)
|
(0)
|
(0)
|
(57)
|
(58)
|
(2)
|
(1)
|
49
|
216
|
0
|
1
|
(300)
|
(514)
|
(356)
|
(163)
|
6
|
38
|
53
|
128
|
95
|
17
|
11
|
(14)
|
42
|
145
|
162
|
150
|
7
|
(70)
|
(11)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(3)
|
69
|
115
|
64
|
24
|
2
|
(6)
|
(12)
|
(34)
|
(28)
|
(7)
|
(4)
|
(7)
|
(12)
|
(26)
|
(42)
|
(42)
|
(6)
|
10
|
(1)
|
|
Net Income (Common) |
(4)
N/A
|
(5)
-26%
|
(5)
+4%
|
(4)
+16%
|
(21)
-398%
|
(32)
-51%
|
(34)
-6%
|
(22)
+36%
|
(0)
+99%
|
(0)
+50%
|
(57)
-56 400%
|
(58)
-3%
|
(2)
+96%
|
(1)
+48%
|
45
N/A
|
212
+371%
|
0
N/A
|
1
N/A
|
(231)
N/A
|
(400)
-73%
|
(292)
+27%
|
(139)
+52%
|
8
N/A
|
32
+282%
|
42
+31%
|
95
+128%
|
67
-29%
|
10
-85%
|
9
-13%
|
(20)
N/A
|
30
N/A
|
119
+299%
|
121
+1%
|
109
-10%
|
1
-99%
|
(61)
N/A
|
(12)
+81%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.05
-400%
|
-0.08
-60%
|
-0.07
+13%
|
-0.04
+43%
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.02
+67%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
0
N/A
|
0
N/A
|
-0.05
N/A
|
-0.09
-80%
|
-0.07
+22%
|
-0.03
+57%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|