China BlueChemical Ltd
HKEX:3983
China BlueChemical Ltd
HKEX:3983
Price:
3.02
HKD
-2.58%
Market Closed
Market Cap:
HK$13.9B
Income Statement
Earnings Waterfall
China BlueChemical Ltd
China BlueChemical Ltd
Income Statement
China BlueChemical Ltd
China BlueChemical Ltd
Currency: CNY
| Jun-2006 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
0
|
61
|
121
|
110
|
105
|
100
|
103
|
96
|
76
|
70
|
51
|
32
|
29
|
26
|
34
|
51
|
53
|
0
|
|
| Revenue |
1 614
N/A
|
5 137
+218%
|
9 800
+91%
|
10 161
+4%
|
11 260
+11%
|
11 030
-2%
|
10 858
-2%
|
10 561
-3%
|
10 417
-1%
|
11 556
+11%
|
13 398
+16%
|
14 659
+9%
|
14 279
-3%
|
13 084
-8%
|
12 990
-1%
|
12 821
-1%
|
11 946
-7%
|
11 790
-1%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(993)
|
(4 293)
|
(8 115)
|
(7 983)
|
(8 501)
|
(8 581)
|
(8 937)
|
(8 981)
|
(8 826)
|
(9 205)
|
(10 462)
|
(11 759)
|
(11 742)
|
(10 892)
|
(10 929)
|
(10 820)
|
(10 242)
|
(10 241)
|
|
| Gross Profit |
621
N/A
|
844
+36%
|
1 685
+100%
|
2 177
+29%
|
2 758
+27%
|
2 449
-11%
|
1 921
-22%
|
1 580
-18%
|
1 592
+1%
|
2 351
+48%
|
2 936
+25%
|
2 900
-1%
|
2 537
-13%
|
2 192
-14%
|
2 061
-6%
|
2 001
-3%
|
1 705
-15%
|
1 549
-9%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(7)
|
(366)
|
(797)
|
(800)
|
(921)
|
(869)
|
(760)
|
(822)
|
(776)
|
(801)
|
(905)
|
(799)
|
(644)
|
(612)
|
(655)
|
(725)
|
(633)
|
(662)
|
|
| Selling, General & Administrative |
(102)
|
(385)
|
(833)
|
(850)
|
(881)
|
(884)
|
(930)
|
(955)
|
(874)
|
(905)
|
(656)
|
(520)
|
(673)
|
(683)
|
(718)
|
(685)
|
(720)
|
(678)
|
|
| Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
(38)
|
|
| Other Operating Expenses |
96
|
19
|
42
|
51
|
(30)
|
15
|
170
|
133
|
97
|
103
|
(249)
|
(278)
|
29
|
71
|
63
|
(6)
|
88
|
54
|
|
| Operating Income |
614
N/A
|
478
-22%
|
888
+86%
|
1 377
+55%
|
1 837
+33%
|
1 580
-14%
|
1 162
-26%
|
758
-35%
|
816
+8%
|
1 550
+90%
|
2 032
+31%
|
2 101
+3%
|
1 893
-10%
|
1 581
-16%
|
1 406
-11%
|
1 276
-9%
|
1 072
-16%
|
887
-17%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(28)
|
4
|
43
|
156
|
241
|
237
|
215
|
229
|
241
|
274
|
344
|
370
|
393
|
398
|
406
|
446
|
413
|
454
|
|
| Non-Reccuring Items |
578
|
(1)
|
(441)
|
(380)
|
62
|
(1)
|
2
|
4
|
(3)
|
521
|
265
|
(257)
|
(15)
|
837
|
855
|
0
|
(17)
|
67
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
(1)
|
|
| Pre-Tax Income |
1 165
N/A
|
481
-59%
|
490
+2%
|
1 153
+135%
|
2 140
+86%
|
1 816
-15%
|
1 379
-24%
|
991
-28%
|
1 054
+6%
|
2 345
+123%
|
2 642
+13%
|
2 214
-16%
|
2 271
+3%
|
2 815
+24%
|
2 664
-5%
|
1 722
-35%
|
1 467
-15%
|
1 408
-4%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(56)
|
(154)
|
(383)
|
(523)
|
(612)
|
(541)
|
(624)
|
(534)
|
(274)
|
(537)
|
(1 000)
|
(854)
|
(472)
|
(337)
|
(290)
|
(330)
|
(316)
|
(276)
|
|
| Income from Continuing Operations |
1 109
|
328
|
108
|
630
|
1 528
|
1 275
|
755
|
457
|
779
|
1 807
|
1 641
|
1 360
|
1 799
|
2 478
|
2 374
|
1 392
|
1 151
|
1 132
|
|
| Income to Minority Interest |
(24)
|
(38)
|
(57)
|
(118)
|
(149)
|
(100)
|
(52)
|
7
|
(34)
|
(126)
|
(144)
|
(171)
|
(156)
|
(57)
|
8
|
(39)
|
(80)
|
(107)
|
|
| Net Income (Common) |
1 085
N/A
|
290
-73%
|
50
-83%
|
512
+920%
|
1 379
+169%
|
1 175
-15%
|
703
-40%
|
464
-34%
|
745
+61%
|
1 681
+126%
|
1 498
-11%
|
1 189
-21%
|
1 643
+38%
|
2 421
+47%
|
2 382
-2%
|
1 353
-43%
|
1 071
-21%
|
1 025
-4%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.06
-75%
|
0.01
-83%
|
0.11
+1 000%
|
0.3
+173%
|
0.25
-17%
|
0.15
-40%
|
0.1
-33%
|
0.16
+60%
|
0.36
+125%
|
0.32
-11%
|
0.26
-19%
|
0.36
+38%
|
0.53
+47%
|
0.52
-2%
|
0.29
-44%
|
0.23
-21%
|
0.22
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
