Income Statement

Revenue

+9%

+35%

10Y

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	138	0	0	0	232	0	0	0	297	0	0	0	483	0	0	0	0	0	0	0	0	0	0	0	1 701	0	0	0	1 900	0	0	0	2 545	0	0	0	3 087	0	0	0	4 473	0	0	0	6 178	0	0	0	5 901	0	0	0	5 000	0	0	1 202	4 903	0	0	2 461	5 026	3 803	5 004	5 065	4 874	4 741	4 636	4 418	4 220	4 112	3 998	4 199	4 396	4 655	5 011	4 836	5 087	4 982	4 812	4 940	4 612	4 612	4 511	4 465	4 368	4 262	0	0
Revenue	1 377 N/A	1 312 -5%	1 759 +34%	2 038 +16%	2 378 +17%	2 836 +19%	2 840 +0%	3 011 +6%	3 057 +2%	3 018 -1%	4 364 +45%	5 162 +18%	6 213 +20%	7 170 +15%	6 814 -5%	6 680 -2%	6 649 0%	6 732 +1%	6 666 -1%	6 889 +3%	10 986 +59%	11 474 +4%	12 230 +7%	13 851 +13%	11 917 -14%	13 357 +12%	14 810 +11%	16 606 +12%	17 475 +5%	18 053 +3%	20 499 +14%	22 239 +8%	23 569 +6%	7 595 -68%	7 400 -3%	6 550 -11%	23 867 +264%	24 074 +1%	24 158 +0%	26 438 +9%	28 339 +7%	29 771 +5%	30 791 +3%	33 435 +9%	32 957 -1%	33 153 +1%	33 261 +0%	31 815 -4%	31 280 -2%	30 579 -2%	29 492 -4%	29 029 -2%	29 271 +1%	30 002 +2%	30 095 +0%	31 336 +4%	31 643 +1%	33 409 +6%	35 466 +6%	37 725 +6%	41 011 +9%	41 729 +2%	42 834 +3%	42 970 +0%	42 433 -1%	39 903 -6%	40 295 +1%	39 864 -1%	39 320 -1%	40 930 +4%	50 345 +23%	51 180 +2%	43 766 -14%	54 755 +25%	47 106 -14%	49 542 +5%	50 489 +2%	52 703 +4%	54 162 +3%	54 867 +1%	56 712 +3%	57 564 +2%	57 447 0%	58 558 +2%	57 819 -1%	56 833 -2%	56 415 -1%	53 997 -4%
Gross Profit
Cost of Revenue	(855)	(778)	(1 047)	(1 245)	(1 530)	(1 816)	(1 859)	(1 957)	(2 075)	(2 123)	(3 218)	(3 832)	(4 616)	(5 320)	(5 011)	(4 977)	(4 980)	(5 250)	(5 355)	(5 695)	(7 374)	(7 590)	(8 209)	(8 749)	(8 675)	(10 037)	(11 237)	(12 993)	(13 889)	(14 402)	(16 451)	(18 222)	(19 741)	(6 752)	(6 406)	(4 818)	(18 026)	(17 146)	(16 062)	(16 730)	(16 894)	(17 290)	(17 496)	(17 148)	(16 288)	(16 184)	(15 877)	(15 725)	(15 031)	(14 948)	(14 630)	(14 619)	(15 146)	(16 626)	(17 485)	(18 915)	(18 882)	(20 825)	(22 145)	(23 285)	(24 813)	(25 898)	(26 300)	(26 391)	(26 273)	(24 965)	(24 133)	(23 303)	(22 077)	(23 811)	(30 752)	(33 863)	(31 487)	(39 148)	(34 462)	(35 576)	(34 920)	(36 465)	(37 801)	(37 025)	(36 696)	(37 345)	(36 949)	(38 054)	(36 679)	(36 246)	(35 783)	(33 592)
Gross Profit	522 N/A	534 +2%	712 +33%	793 +11%	848 +7%	1 020 +20%	981 -4%	1 054 +7%	982 -7%	895 -9%	1 146 +28%	1 330 +16%	1 597 +20%	1 850 +16%	1 803 -3%	1 703 -6%	1 669 -2%	1 482 -11%	1 311 -12%	1 194 -9%	3 612 +203%	3 884 +8%	4 021 +4%	5 102 +27%	3 242 -36%	3 320 +2%	3 573 +8%	3 613 +1%	3 586 -1%	3 651 +2%	4 048 +11%	4 017 -1%	3 828 -5%	843 -78%	994 +18%	1 732 +74%	5 841 +237%	6 928 +19%	8 096 +17%	9 708 +20%	11 445 +18%	12 481 +9%	13 295 +7%	16 287 +23%	16 669 +2%	16 969 +2%	17 384 +2%	16 090 -7%	16 249 +1%	15 631 -4%	14 862 -5%	14 410 -3%	14 125 -2%	13 376 -5%	12 610 -6%	12 421 -1%	12 761 +3%	12 584 -1%	13 321 +6%	14 440 +8%	16 198 +12%	15 831 -2%	16 534 +4%	16 579 +0%	16 160 -3%	14 938 -8%	16 162 +8%	16 561 +2%	17 243 +4%	17 119 -1%	19 593 +14%	17 317 -12%	12 279 -29%	15 608 +27%	12 644 -19%	13 966 +10%	15 569 +11%	16 238 +4%	16 361 +1%	17 842 +9%	20 016 +12%	20 219 +1%	20 498 +1%	20 505 +0%	21 141 +3%	20 588 -3%	20 632 +0%	20 405 -1%
Operating Income
Operating Expenses	(46)	(47)	(80)	(81)	(77)	(89)	(75)	(86)	(88)	(82)	(125)	(159)	(170)	(192)	(177)	(162)	(175)	(189)	(196)	(213)	(476)	(512)	(583)	(636)	(464)	(479)	(452)	(465)	(512)	(503)	(535)	(577)	(642)	(230)	(259)	(258)	(719)	(727)	(742)	(767)	(1 087)	(823)	(841)	(843)	(1 296)	(871)	(903)	(959)	(1 385)	(1 008)	(1 018)	(1 049)	(1 460)	(998)	(581)	(355)	(674)	(152)	(658)	(840)	(1 678)	(1 598)	(1 526)	(1 680)	(2 080)	(1 640)	(1 707)	(1 935)	(2 357)	(2 244)	(2 503)	(1 938)	(1 564)	(1 680)	(1 459)	(1 683)	(1 818)	(1 537)	(1 560)	(1 655)	(2 500)	(2 227)	(2 264)	(2 448)	(2 831)	(2 506)	(2 635)	(2 447)
Selling, General & Administrative	(46)	(45)	(79)	(77)	(75)	(92)	(78)	(91)	(92)	(86)	(128)	(162)	(164)	(187)	(172)	(157)	(186)	(201)	(208)	(224)	(455)	(489)	(553)	(606)	(449)	(470)	(450)	(465)	(502)	(502)	(529)	(569)	(619)	(222)	(247)	(246)	(684)	(720)	(737)	(763)	(624)	(803)	(820)	(822)	(669)	(833)	(841)	(876)	(686)	(905)	(924)	(976)	(832)	(948)	(926)	(925)	(905)	(1 037)	(1 148)	(1 099)	(1 106)	(1 328)	(1 294)	(1 404)	(1 411)	(1 493)	(1 561)	(1 865)	(1 702)	(1 813)	(2 104)	(1 814)	(1 333)	(1 814)	(1 565)	(1 505)	(1 250)	(1 444)	(1 431)	(1 517)	(1 792)	(1 991)	(2 030)	(2 043)	(1 962)	(2 190)	(2 335)	(2 335)
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	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	(3)	(1)	(1)	(2)	(2)	(35)	(34)	(33)	(34)	(38)	(41)	(46)	(49)	(31)	(35)	(33)	(32)	(40)	(40)	(76)	(87)	(101)	(101)	(98)	(107)	(170)	(177)	(181)	(170)
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	0	0	0	0	(58)	0	0	0	(62)	0	0	0	(87)	0	0	0	(77)	0	0	0	(98)	0	0	0	(102)	0	0	0	(119)	0	0	0	(97)	0	0	0	(120)	0	0	0	(141)	0	0	0	(169)	0	0	0	(174)	0	0	0
Other Operating Expenses	0	0	0	(3)	(1)	5	5	7	5	4	3	3	(6)	(5)	(6)	(5)	11	11	11	11	(21)	(23)	(30)	(29)	(15)	(9)	(3)	0	(10)	0	(6)	(8)	(23)	(8)	(11)	(12)	(35)	(7)	(4)	(3)	(405)	(20)	(21)	(21)	(566)	(38)	(61)	(82)	(612)	(103)	(94)	(73)	(550)	(50)	346	571	331	885	490	262	(469)	(267)	(229)	(274)	(516)	(111)	(111)	(36)	(520)	(391)	(353)	(75)	(80)	169	139	(146)	(387)	(52)	(53)	(51)	(438)	(135)	(136)	(298)	(526)	(138)	(120)	58
Operating Income	475 N/A	488 +3%	631 +29%	711 +13%	771 +8%	931 +21%	907 -3%	969 +7%	894 -8%	813 -9%	1 021 +26%	1 171 +15%	1 427 +22%	1 658 +16%	1 627 -2%	1 543 -5%	1 494 -3%	1 295 -13%	1 115 -14%	980 -12%	3 135 +220%	3 371 +8%	3 439 +2%	4 467 +30%	2 778 -38%	2 842 +2%	3 121 +10%	3 148 +1%	3 074 -2%	3 148 +2%	3 513 +12%	3 440 -2%	3 186 -7%	613 -81%	735 +20%	1 474 +101%	5 122 +247%	6 203 +21%	7 356 +19%	8 943 +22%	10 358 +16%	11 658 +13%	12 454 +7%	15 444 +24%	15 373 0%	16 098 +5%	16 481 +2%	15 131 -8%	14 863 -2%	14 623 -2%	13 843 -5%	13 361 -3%	12 665 -5%	12 378 -2%	12 031 -3%	12 067 +0%	12 087 +0%	12 433 +3%	12 664 +2%	13 601 +7%	14 520 +7%	14 234 -2%	15 008 +5%	14 899 -1%	14 080 -5%	13 299 -6%	14 456 +9%	14 627 +1%	14 886 +2%	14 875 0%	17 090 +15%	15 379 -10%	10 715 -30%	13 928 +30%	11 185 -20%	12 283 +10%	13 751 +12%	14 700 +7%	14 801 +1%	16 188 +9%	17 516 +8%	17 992 +3%	18 234 +1%	18 057 -1%	18 310 +1%	18 082 -1%	17 996 0%	17 957 0%
Pre-Tax Income
Interest Income Expense	(69)	(50)	(73)	(109)	(132)	(186)	(187)	(167)	(164)	(270)	(312)	(310)	(364)	(416)	(411)	(440)	(441)	(441)	(467)	(504)	(1 505)	(1 800)	(2 076)	(2 311)	(1 586)	(1 605)	(1 568)	(1 640)	(1 676)	(1 792)	(1 989)	(2 103)	(2 262)	(756)	(931)	(1 056)	(2 858)	(3 075)	(3 173)	(3 410)	(3 827)	(4 294)	(4 508)	(5 155)	(5 575)	(5 611)	(5 857)	(5 655)	(5 262)	(5 030)	(4 798)	(4 334)	(4 257)	(4 240)	(4 230)	(4 393)	(4 476)	(4 536)	(4 564)	(4 688)	(4 446)	(4 454)	(4 217)	(4 037)	(4 112)	(2 984)	(3 004)	(2 848)	(3 397)	(3 354)	(4 188)	(4 480)	(4 110)	(5 268)	(4 678)	(4 579)	(4 373)	(4 029)	(3 656)	(3 390)	(3 241)	(3 164)	(3 056)	(2 571)	(2 494)	(2 064)	(1 861)	(1 950)
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	134	0	0	0	(37)	0	0	0	79	0	0	0	(56)	0	4	4	(390)	6	5	5	269	1	1	1	177	1	2	2	(125)	39	37	37	33	0	4	5	(207)	24	21	26	8	(28)	(16)	(22)
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	6	0	0	0	(4)	0	0	0	(10)	0	0	0	(3)	0	0	0	(27)	0	0	0	(6)	0	0	0	(7)	0	0	0	(31)	(15)	(15)	(15)	(37)	(43)	(40)	0	(93)	0	0	0	(17)	0	0	0	(22)	0	0	0	0	0	0	0	(15)	0	0	0	2	0	0	0	(5)	0	0	0	(58)	0	0	0
Total Other Income	(14)	(14)	(1)	(9)	(20)	(19)	(19)	(14)	(20)	82	55	6	(6)	1	1	1	6	0	1	2	(15)	(6)	2	12	54	48	53	46	26	19	9	16	168	154	154	156	82	99	62	55	53	1	188	526	1 023	1 289	1 568	1 632	1 448	1 461	646	493	467	312	557	245	52	(192)	(50)	(28)	62	54	75	109	102	86	121	77	44	176	216	276	121	162	86	10	20	5	(3)	98	153	154	143	57	(60)	(113)	(118)	(152)
Pre-Tax Income	393 N/A	424 +8%	557 +31%	593 +6%	619 +4%	726 +17%	701 -3%	787 +12%	709 -10%	625 -12%	764 +22%	867 +13%	1 057 +22%	1 243 +18%	1 217 -2%	1 104 -9%	1 059 -4%	853 -19%	648 -24%	477 -26%	1 622 +240%	1 566 -3%	1 365 -13%	2 168 +59%	1 242 -43%	1 284 +3%	1 606 +25%	1 554 -3%	1 414 -9%	1 375 -3%	1 533 +11%	1 353 -12%	1 089 -20%	11 -99%	(42) N/A	573 N/A	2 318 +305%	3 225 +39%	4 243 +32%	5 587 +32%	6 579 +18%	7 365 +12%	8 135 +10%	10 816 +33%	10 948 +1%	11 777 +8%	12 191 +4%	11 108 -9%	10 981 -1%	11 040 +1%	9 676 -12%	9 507 -2%	8 917 -6%	8 408 -6%	8 319 -1%	7 919 -5%	7 514 -5%	7 705 +3%	8 054 +5%	8 889 +10%	9 729 +9%	9 840 +1%	10 871 +10%	10 976 +1%	10 317 -6%	10 401 +1%	11 572 +11%	11 855 +2%	11 710 -1%	11 698 0%	13 122 +12%	11 178 -15%	6 585 -41%	8 861 +35%	6 630 -25%	7 752 +17%	9 433 +22%	10 676 +13%	11 146 +4%	12 901 +16%	14 215 +10%	15 008 +6%	15 341 +2%	15 568 +1%	15 706 +1%	15 877 +1%	16 001 +1%	15 832 -1%
Net Income
Tax Provision	(34)	(28)	(41)	(45)	(43)	(53)	(50)	(57)	(49)	(49)	(62)	(78)	(94)	(118)	(108)	(102)	(140)	(122)	(124)	(117)	(326)	(336)	(327)	(444)	(233)	(229)	(267)	(261)	(327)	(335)	(360)	(387)	(296)	(33)	(13)	12	(300)	(364)	(430)	(565)	(702)	(824)	(884)	(894)	(783)	(829)	(906)	(895)	(878)	(921)	(895)	(1 080)	(1 057)	(1 002)	(1 037)	(960)	(955)	(1 023)	(1 054)	(1 205)	(1 352)	(1 411)	(1 484)	(1 640)	(1 586)	(1 498)	(1 896)	(2 000)	(1 933)	(1 994)	(2 073)	(1 823)	(1 372)	(1 731)	(1 314)	(1 480)	(1 753)	(1 931)	(1 790)	(1 947)	(2 055)	(2 127)	(2 399)	(2 447)	(3 681)	(3 690)	(3 808)	(3 837)
Income from Continuing Operations	359	395	516	547	576	673	650	730	660	576	702	789	963	1 126	1 110	1 003	920	731	524	359	1 297	1 230	1 038	1 726	1 009	1 055	1 339	1 292	1 086	1 041	1 174	967	792	(22)	(55)	585	2 018	2 863	3 814	5 023	5 877	6 540	7 250	9 921	10 164	10 947	11 286	10 214	10 103	10 121	8 782	8 427	7 860	7 404	7 280	6 958	6 559	6 682	6 999	7 683	8 377	8 428	9 387	9 336	8 731	8 903	9 676	9 855	9 776	9 705	11 050	9 356	5 213	7 130	5 316	6 272	7 680	8 745	9 356	10 954	12 160	12 881	12 943	13 121	12 025	12 188	12 194	11 995
Income to Minority Interest	(144)	(157)	(220)	(234)	(248)	(304)	(287)	(317)	(281)	(232)	(251)	(254)	(430)	(516)	(546)	(518)	(367)	(257)	(154)	(93)	(638)	(620)	(542)	(892)	(478)	(517)	(652)	(628)	(582)	(561)	(617)	(551)	(460)	(41)	(49)	(305)	(964)	(1 319)	(1 713)	(2 193)	(2 572)	(2 864)	(3 080)	(4 434)	(4 565)	(4 964)	(5 252)	(4 720)	(4 675)	(4 678)	(4 318)	(4 126)	(3 943)	(3 799)	(3 560)	(3 498)	(3 327)	(3 390)	(3 486)	(3 808)	(4 013)	(4 004)	(4 318)	(4 235)	(3 976)	(3 719)	(4 120)	(4 221)	(4 261)	(4 447)	(5 049)	(4 355)	(2 757)	(3 641)	(2 858)	(3 170)	(3 600)	(4 089)	(4 287)	(4 949)	(5 455)	(5 754)	(5 831)	(5 891)	(5 382)	(5 502)	(5 500)	(5 413)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	(96)	(191)	(90)	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	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
Net Income (Common)	215 N/A	236 +10%	295 +25%	312 +6%	328 +5%	368 +12%	362 -2%	412 +14%	380 -8%	344 -9%	355 +3%	344 -3%	443 +29%	521 +18%	571 +10%	587 +3%	552 -6%	474 -14%	370 -22%	266 -28%	658 +147%	610 -7%	497 -19%	835 +68%	531 -36%	538 +1%	687 +28%	664 -3%	504 -24%	480 -5%	556 +16%	416 -25%	332 -20%	(62) N/A	(103) -66%	280 N/A	1 054 +276%	1 543 +46%	2 101 +36%	2 830 +35%	3 305 +17%	3 678 +11%	4 171 +13%	5 488 +32%	5 600 +2%	5 983 +7%	6 034 +1%	5 494 -9%	5 428 -1%	5 442 +0%	4 463 -18%	4 300 -4%	3 916 -9%	3 605 -8%	3 720 +3%	3 460 -7%	3 232 -7%	3 291 +2%	3 512 +7%	3 874 +10%	4 246 +10%	4 256 +0%	4 850 +14%	4 745 -2%	4 550 -4%	4 976 +9%	5 347 +7%	5 506 +3%	5 296 -4%	4 993 -6%	5 673 +14%	4 609 -19%	2 407 -48%	3 390 +41%	2 427 -28%	3 141 +29%	3 887 +24%	4 465 +15%	4 880 +9%	5 821 +19%	6 525 +12%	6 947 +6%	6 932 0%	7 044 +2%	6 462 -8%	6 613 +2%	6 621 +0%	6 538 -1%
EPS (Diluted)	0.13 N/A	0.14 +8%	0.17 +21%	0.18 +6%	0.2 +11%	0.22 +10%	0.22 N/A	0.25 +14%	0.23 -8%	0.21 -9%	0.21 N/A	0.21 N/A	0.28 +33%	0.22 -21%	0.24 +9%	0.23 -4%	0.26 +13%	0.2 -23%	0.15 -25%	0.11 -27%	0.26 +136%	0.12 -54%	0.1 -17%	0.17 +70%	0.11 -35%	0.12 +9%	0.15 +25%	0.14 -7%	0.11 -21%	0.1 -9%	0.11 +10%	0.08 -27%	0.07 -12%	-0.01 N/A	-0.02 -100%	0.03 N/A	0.16 +433%	0.23 +44%	0.35 +52%	0.43 +23%	0.53 +23%	0.55 +4%	0.61 +11%	0.8 +31%	0.83 +4%	0.88 +6%	0.89 +1%	0.81 -9%	0.8 -1%	0.8 N/A	0.66 -18%	0.63 -5%	0.58 -8%	0.53 -9%	0.54 +2%	0.51 -6%	0.48 -6%	0.49 +2%	0.53 +8%	0.58 +9%	0.63 +9%	0.64 +2%	0.72 +12%	0.7 -3%	0.67 -4%	0.73 +9%	0.79 +8%	0.82 +4%	0.78 -5%	0.75 -4%	0.85 +13%	0.69 -19%	0.32 -54%	0.45 +41%	0.34 -24%	0.42 +24%	0.52 +24%	0.6 +15%	0.65 +8%	0.78 +20%	0.88 +13%	0.93 +6%	0.93 N/A	0.95 +2%	0.87 -8%	0.82 -6%	0.82 N/A	0.82 N/A

Income Statement Balance Sheet Cash Flow Statement

SDIC Power Holdings Co Ltd
LSE:SDIC

Income Statement

Earnings Waterfall
SDIC Power Holdings Co Ltd

Income Statement
SDIC Power Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

SDIC Power Holdings Co Ltd LSE:SDIC

Income Statement

Earnings Waterfall SDIC Power Holdings Co Ltd

Income Statement SDIC Power Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

SDIC Power Holdings Co Ltd
LSE:SDIC

Earnings Waterfall
SDIC Power Holdings Co Ltd

Income Statement
SDIC Power Holdings Co Ltd