Watchlist Manager

Watchlist

Price: 11.14 CNY 0.18%

Market Cap: ¥11.9B

	Minmetals Development Co Ltd SSE:600058	CN
M	Montnets Cloud Technology Group Co Ltd SZSE:002123	CN
	Asian Hotels East Ltd NSE:AHLEAST	IN
Z	Zhejiang Aokang Shoes Co Ltd SSE:603001	CN
	Gree Electric Appliances Inc of Zhuhai SZSE:000651	CN
	Siemens Energy AG XETRA:ENR	DE
	HC Group Inc HKEX:2280	CN
	Shenzhen Jame Technology Corp Ltd SZSE:300868	CN

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	154	0	0	0	285	0	0	0	331	0	0	0	350	0	0	0	526	0	0	0	656	0	0	0	333	0	0	0	256	0	0	0	636	0	0	0	655	0	0	0	608	0	0	0	1 054	0	0	0	1 025	0	0	0	643	0	0	124	511	308	406	374	382	391	343	296	260	228	235	234	220	232	277	263	315	306	308	311	318	333	323	317	305	289	281	310	239	223	0	0
Revenue	52 123 N/A	55 796 +7%	60 260 +8%	61 427 +2%	64 593 +5%	65 554 +1%	67 081 +2%	69 638 +4%	66 597 -4%	67 435 +1%	67 578 +0%	71 263 +5%	76 491 +7%	76 106 -1%	79 403 +4%	81 069 +2%	87 780 +8%	96 493 +10%	109 153 +13%	118 131 +8%	113 204 -4%	103 069 -9%	83 868 -19%	76 484 -9%	94 306 +23%	109 092 +16%	126 916 +16%	137 570 +8%	131 466 -4%	133 151 +1%	137 528 +3%	153 053 +11%	165 826 +8%	168 075 +1%	167 642 0%	155 001 -8%	149 388 -4%	150 443 +1%	155 033 +3%	172 685 +11%	203 259 +18%	207 860 +2%	196 020 -6%	182 121 -7%	134 559 -26%	114 589 -15%	100 388 -12%	78 024 -22%	61 986 -21%	52 222 -16%	43 285 -17%	36 537 -16%	40 734 +11%	45 292 +11%	51 682 +14%	55 756 +8%	59 022 +6%	58 328 -1%	56 786 -3%	55 950 -1%	56 534 +1%	57 761 +2%	58 205 +1%	61 066 +5%	62 254 +2%	59 494 -4%	62 926 +6%	66 942 +6%	67 322 +1%	75 000 +11%	83 583 +11%	84 477 +1%	87 511 +4%	86 140 -2%	82 130 -5%	79 183 -4%	81 478 +3%	80 683 -1%	77 843 -4%	79 606 +2%	78 996 -1%	76 177 -4%	75 671 -1%	71 706 -5%	67 236 -6%	65 117 -3%	59 542 -9%	56 743 -5%
Gross Profit
Cost of Revenue	(50 916)	(54 239)	(58 263)	(58 992)	(62 083)	(62 845)	(64 193)	(67 091)	(64 618)	(65 802)	(66 247)	(69 669)	(74 070)	(73 611)	(75 669)	(76 940)	(83 067)	(91 053)	(103 055)	(111 684)	(107 892)	(98 569)	(81 728)	(75 410)	(92 359)	(106 957)	(123 423)	(134 216)	(128 472)	(129 964)	(134 588)	(149 475)	(163 498)	(165 051)	(165 699)	(153 863)	(148 037)	(149 133)	(153 357)	(170 502)	(200 416)	(205 249)	(193 025)	(178 671)	(130 994)	(110 752)	(96 857)	(74 983)	(61 053)	(50 741)	(41 969)	(35 292)	(38 505)	(43 225)	(49 580)	(53 509)	(56 947)	(56 301)	(54 740)	(53 943)	(54 612)	(55 759)	(56 147)	(59 102)	(60 439)	(57 733)	(61 074)	(65 106)	(65 563)	(73 055)	(81 460)	(82 137)	(84 892)	(83 521)	(79 485)	(76 611)	(78 737)	(78 038)	(75 419)	(77 284)	(76 654)	(73 977)	(73 603)	(69 696)	(65 429)	(63 034)	(57 557)	(54 788)
Gross Profit	1 206 N/A	1 555 +29%	1 996 +28%	2 434 +22%	2 510 +3%	2 710 +8%	2 888 +7%	2 547 -12%	1 979 -22%	1 632 -18%	1 332 -18%	1 595 +20%	2 421 +52%	2 496 +3%	3 734 +50%	4 129 +11%	4 714 +14%	5 441 +15%	6 099 +12%	6 448 +6%	5 312 -18%	4 500 -15%	2 139 -52%	1 073 -50%	1 947 +81%	2 135 +10%	3 494 +64%	3 355 -4%	2 994 -11%	3 188 +6%	2 941 -8%	3 579 +22%	2 328 -35%	3 025 +30%	1 945 -36%	1 140 -41%	1 351 +19%	1 312 -3%	1 677 +28%	2 184 +30%	2 843 +30%	2 611 -8%	2 995 +15%	3 450 +15%	3 566 +3%	3 837 +8%	3 531 -8%	3 041 -14%	932 -69%	1 482 +59%	1 316 -11%	1 245 -5%	2 228 +79%	2 066 -7%	2 102 +2%	2 247 +7%	2 075 -8%	2 028 -2%	2 047 +1%	2 008 -2%	1 922 -4%	2 002 +4%	2 057 +3%	1 963 -5%	1 814 -8%	1 760 -3%	1 851 +5%	1 834 -1%	1 758 -4%	1 944 +11%	2 124 +9%	2 341 +10%	2 619 +12%	2 618 0%	2 645 +1%	2 572 -3%	2 740 +7%	2 645 -3%	2 424 -8%	2 322 -4%	2 342 +1%	2 200 -6%	2 068 -6%	2 010 -3%	1 807 -10%	2 083 +15%	1 985 -5%	1 955 -2%
Operating Income
Operating Expenses	(707)	(778)	(977)	(1 301)	(1 327)	(1 460)	(1 740)	(1 569)	(1 300)	(1 073)	(908)	(989)	(1 580)	(1 618)	(2 093)	(2 031)	(2 144)	(2 374)	(2 474)	(2 912)	(4 124)	(3 779)	(2 754)	(2 482)	(2 074)	(2 083)	(3 391)	(3 170)	(2 759)	(2 732)	(2 261)	(2 516)	(1 937)	(2 753)	(2 431)	(2 302)	(2 007)	(1 998)	(1 949)	(2 107)	(2 345)	(2 347)	(2 535)	(2 485)	(2 467)	(2 574)	(2 737)	(2 777)	(4 437)	(5 121)	(4 659)	(4 450)	(1 582)	(1 870)	(1 935)	(2 069)	(1 839)	(1 690)	(1 740)	(1 657)	(2 073)	(2 157)	(1 969)	(1 936)	(1 286)	(1 330)	(1 374)	(1 337)	(1 310)	(1 294)	(1 273)	(1 283)	(1 362)	(1 278)	(1 335)	(1 363)	(1 454)	(1 441)	(1 315)	(1 306)	(1 364)	(1 553)	(1 419)	(1 295)	(1 085)	(1 042)	(1 144)	(1 187)
Selling, General & Administrative	(712)	(792)	(1 005)	(1 337)	(1 323)	(1 477)	(1 746)	(1 567)	(1 287)	(1 156)	(900)	(980)	(1 468)	(1 480)	(1 677)	(1 609)	(1 592)	(1 875)	(1 671)	(1 787)	(1 699)	(1 436)	(1 400)	(1 419)	(1 496)	(1 551)	(1 683)	(1 681)	(1 978)	(2 039)	(2 139)	(2 211)	(1 765)	(2 153)	(2 061)	(1 976)	(1 889)	(1 872)	(1 813)	(2 020)	(2 216)	(2 209)	(2 266)	(2 211)	(2 313)	(2 245)	(2 252)	(2 240)	(4 256)	(2 179)	(1 983)	(1 787)	(1 575)	(1 309)	(1 354)	(1 360)	(1 795)	(1 453)	(1 453)	(1 411)	(2 037)	(1 355)	(1 316)	(1 332)	(1 239)	(1 253)	(1 304)	(1 259)	(1 257)	(1 292)	(1 265)	(1 264)	(1 307)	(1 226)	(1 229)	(1 200)	(1 353)	(1 287)	(1 200)	(1 279)	(1 306)	(1 266)	(1 241)	(1 106)	(1 172)	(1 129)	(1 182)	(1 190)
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	(5)	0	0	0	(1)	0	0	0	(9)	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)	(20)	(21)	(23)	(25)	(11)	(13)	(14)	(17)	(14)	(11)	(9)	(7)
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	(108)	0	0	0	(70)	0	0	0	(78)	0	0	0	(85)	0	0	0	(102)	0	0	0	(67)	0	0	0	(60)	0	0	0	(49)	0	0	0	(46)	0	0	0	(41)	0	0	0	(50)	0	0	0	(61)	0	0	0	(68)	0	0	0	(75)	0	0	0
Other Operating Expenses	5	13	27	36	(4)	18	7	(1)	(14)	83	(8)	(10)	(112)	(140)	(418)	(423)	(553)	(500)	(804)	(1 125)	(2 425)	(2 343)	(1 352)	(1 062)	(578)	(532)	(1 708)	(1 490)	(780)	(693)	(122)	(304)	(64)	(602)	(370)	(326)	(47)	(127)	(136)	(87)	(46)	(139)	(271)	(276)	(68)	(330)	(485)	(537)	(70)	(2 943)	(2 676)	(2 663)	61	(561)	(582)	(710)	16	(238)	(289)	(247)	13	(803)	(653)	(605)	0	(77)	(70)	(77)	(11)	(1)	(7)	(19)	(5)	(52)	(106)	(161)	(21)	(133)	(92)	(2)	21	(274)	(164)	(172)	176	97	47	10
Operating Income	500 N/A	777 +55%	1 019 +31%	1 133 +11%	1 184 +5%	1 250 +6%	1 148 -8%	978 -15%	679 -31%	559 -18%	424 -24%	606 +43%	842 +39%	877 +4%	1 640 +87%	2 097 +28%	2 570 +23%	3 067 +19%	3 624 +18%	3 536 -2%	1 188 -66%	722 -39%	(612) N/A	(1 406) -130%	(127) +91%	54 N/A	104 +93%	185 +78%	235 +27%	457 +94%	681 +49%	1 064 +56%	391 -63%	271 -31%	(488) N/A	(1 164) -139%	(655) +44%	(688) -5%	(274) +60%	74 N/A	498 +573%	262 -47%	459 +75%	965 +110%	1 099 +14%	1 264 +15%	795 -37%	265 -67%	(3 505) N/A	(3 640) -4%	(3 343) +8%	(3 205) +4%	647 N/A	197 -70%	167 -15%	179 +7%	236 +32%	338 +43%	307 -9%	350 +14%	(151) N/A	(155) -3%	88 N/A	27 -69%	529 +1 859%	431 -19%	479 +11%	500 +4%	449 -10%	651 +45%	851 +31%	1 057 +24%	1 257 +19%	1 340 +7%	1 310 -2%	1 209 -8%	1 287 +6%	1 204 -6%	1 109 -8%	1 016 -8%	978 -4%	647 -34%	650 +0%	715 +10%	722 +1%	1 041 +44%	841 -19%	768 -9%
Pre-Tax Income
Interest Income Expense	(58)	(105)	(160)	(215)	(207)	(215)	(148)	(90)	(47)	(156)	(149)	(154)	(29)	12	(62)	(81)	(151)	(164)	79	(12)	17	(221)	(413)	(50)	298	288	360	201	102	77	194	150	826	243	(83)	(219)	(342)	(292)	(39)	(5)	(205)	(229)	(585)	(792)	(1 068)	(1 076)	(941)	(1 513)	(1 774)	(1 458)	(1 466)	(701)	(711)	(329)	(277)	(255)	(418)	(339)	(452)	(545)	(537)	(337)	(230)	(144)	(336)	(354)	(307)	(198)	6	(40)	(104)	(317)	(448)	(474)	(511)	(558)	(667)	(765)	(741)	(671)	(604)	(443)	(449)	(361)	(445)	(509)	(446)	(458)
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	(358)	0	0	0	(12)	0	0	0	(1)	0	0	0	189	0	0	0	(160)	0	0	0	66	8	34	34	213	40	57	58	215	46	3	2	26	55	55	56	(18)	2	3	3	(24)	17	16	15	(38)	0	0	6	58	23	23	18	8	18	18	18
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(7)	0	0	0	(2)	0	0	0	(16)	0	0	0	31	0	0	0	0	0	0	0	(9)	(9)	(9)	(9)	52	11	4	3	(322)	(339)	(332)	(329)	(1)	0	0	0	(1)	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	2	0	2	0	(8)	2	(1)	17	25	92	47	33	28	0	5	2	(4)	(8)	(4)	(11)	64	71	91	97	67	56	48	61	18	4	(14)	(11)	(33)	(6)	(49)	(55)	29	40	42	36	31	35	60	69	58	99	110	106	(92)	(68)	(30)	(108)	16	6	(27)	38	3	(9)	(32)	(268)	(248)	(252)	(246)	47	47	41	92	32	17	19	(21)	(17)	0	(25)	(13)	5	20	(3)	(19)	(36)	(2)	(2)	7	13	35	24	21	15
Pre-Tax Income	444 N/A	673 +52%	862 +28%	919 +7%	968 +5%	1 036 +7%	998 -4%	905 -9%	657 -27%	495 -25%	322 -35%	485 +51%	841 +73%	889 +6%	1 583 +78%	2 018 +27%	2 409 +19%	2 894 +20%	3 698 +28%	3 511 -5%	1 262 -64%	571 -55%	(936) N/A	(1 361) -45%	236 N/A	396 +68%	511 +29%	447 -13%	339 -24%	538 +59%	861 +60%	1 203 +40%	856 -29%	508 -41%	(620) N/A	(1 438) -132%	(980) +32%	(941) +4%	(272) +71%	104 N/A	315 +203%	58 -82%	(76) N/A	232 N/A	329 +42%	297 -10%	(33) N/A	(1 140) -3 355%	(5 853) -413%	(5 504) +6%	(5 169) +6%	(4 341) +16%	18 N/A	(118) N/A	(103) +13%	(3) +97%	34 N/A	31 -9%	(121) N/A	(406) -236%	(721) -78%	(699) +3%	(384) +45%	(67) +83%	266 N/A	174 -35%	319 +83%	390 +22%	454 +16%	632 +39%	730 +16%	727 0%	786 +8%	857 +9%	802 -7%	670 -16%	602 -10%	437 -27%	349 -20%	315 -10%	430 +37%	225 -48%	230 +2%	384 +67%	319 -17%	574 +80%	435 -24%	343 -21%
Net Income
Tax Provision	(162)	(243)	(340)	(375)	(381)	(402)	(461)	(421)	(307)	(261)	(65)	(97)	(261)	(264)	(499)	(679)	(817)	(942)	(1 036)	(990)	(318)	(120)	178	369	(120)	(161)	(204)	(195)	(185)	(259)	(311)	(412)	(284)	(181)	69	315	196	194	53	(61)	(250)	(139)	(111)	(176)	(460)	(581)	(587)	(467)	(120)	(84)	(72)	(174)	(1)	(17)	28	35	(1)	10	(9)	(4)	(100)	(116)	(202)	(210)	(96)	(77)	(89)	(110)	(189)	(224)	(313)	(348)	(298)	(325)	(231)	(181)	(225)	(186)	(172)	(149)	(249)	(186)	(199)	(232)	(182)	(264)	(248)	(237)
Income from Continuing Operations	282	430	522	545	587	636	539	485	350	235	256	387	579	624	1 084	1 339	1 592	1 952	2 663	2 522	944	450	(760)	(994)	116	235	307	252	154	279	550	791	573	329	(549)	(1 121)	(783)	(746)	(218)	44	65	(80)	(186)	57	(130)	(284)	(619)	(1 606)	(5 973)	(5 587)	(5 241)	(4 515)	16	(135)	(76)	31	32	40	(129)	(409)	(821)	(814)	(587)	(278)	170	97	231	281	265	407	416	378	488	533	571	490	377	250	177	166	181	39	31	152	138	310	186	106
Income to Minority Interest	12	17	15	17	(2)	(8)	(13)	(12)	(19)	(21)	(21)	(33)	(15)	(14)	(107)	(137)	(148)	(178)	(144)	(135)	(49)	(15)	48	149	151	197	246	246	231	214	120	7	(16)	48	180	316	403	342	294	309	214	296	301	168	340	353	510	719	2 020	1 894	1 695	1 513	13	11	10	6	2	7	(5)	8	17	12	23	10	4	4	1	0	4	2	(2)	(4)	(9)	(16)	(13)	(8)	(11)	(9)	(12)	(2)	18	20	20	4	(12)	(10)	(4)	(3)
Equity Earnings Affiliates	12	1	(4)	(2)	13	19	16	16	1	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	0	0	0	0
Net Income (Common)	307 N/A	450 +47%	535 +19%	560 +5%	598 +7%	645 +8%	539 -16%	487 -10%	333 -32%	218 -35%	243 +11%	361 +49%	565 +57%	611 +8%	978 +60%	1 203 +23%	1 443 +20%	1 774 +23%	2 519 +42%	2 387 -5%	895 -63%	436 -51%	(710) N/A	(843) -19%	267 N/A	433 +62%	553 +28%	498 -10%	385 -23%	493 +28%	669 +36%	797 +19%	556 -30%	376 -32%	(369) N/A	(805) -118%	(380) +53%	(404) -6%	76 N/A	353 +364%	280 -21%	216 -23%	115 -47%	225 +96%	210 -7%	69 -67%	(109) N/A	(887) -714%	(3 953) -346%	(3 693) +7%	(3 546) +4%	(3 002) +15%	29 N/A	(124) N/A	(65) +48%	37 N/A	35 -5%	48 +37%	(134) N/A	(399) -198%	(804) -102%	(801) +0%	(637) +20%	(342) +46%	24 N/A	(49) N/A	81 N/A	130 +60%	119 -8%	262 +120%	269 +3%	224 -17%	332 +48%	364 +10%	407 +12%	332 -18%	366 +10%	243 -34%	211 -13%	190 -10%	118 -38%	(54) N/A	(64) -20%	43 N/A	11 -75%	193 +1 700%	96 -50%	21 -78%
EPS (Diluted)	0.32 N/A	0.47 +47%	0.55 +17%	0.57 +4%	0.62 +9%	0.66 +6%	0.55 -17%	0.5 -9%	0.34 -32%	0.22 -35%	0.25 +14%	0.37 +48%	0.59 +59%	0.63 +7%	1.01 +60%	1.25 +24%	1.5 +20%	1.77 +18%	2.34 +32%	2.22 -5%	0.85 -62%	0.4 -53%	-0.67 N/A	-0.79 -18%	0.25 N/A	0.41 +64%	0.52 +27%	0.47 -10%	0.36 -23%	0.46 +28%	0.63 +37%	0.75 +19%	0.52 -31%	0.36 -31%	-0.34 N/A	-0.75 -121%	-0.35 +53%	-0.38 -9%	0.07 N/A	0.33 +371%	0.26 -21%	0.2 -23%	0.1 -50%	0.2 +100%	0.2 N/A	0.06 -70%	-0.1 N/A	-0.83 -730%	-3.69 -345%	-3.45 +7%	-3.32 +4%	-2.81 +15%	0.03 N/A	-0.12 N/A	-0.06 +50%	0.04 N/A	0.03 -25%	0.05 +67%	-0.12 N/A	-0.37 -208%	-0.75 -103%	-0.75 N/A	-0.6 +20%	-0.32 +47%	0.02 N/A	-0.04 N/A	0.08 N/A	0.12 +50%	0.11 -8%	0.24 +118%	0.25 +4%	0.21 -16%	0.31 +48%	0.34 +10%	0.38 +12%	0.31 -18%	0.34 +10%	0.23 -32%	0.2 -13%	0.18 -10%	0.11 -39%	-0.05 N/A	-0.06 -20%	0.04 N/A	0.01 -75%	0.18 +1 700%	0.09 -50%	0.02 -78%

Income Statement Balance Sheet Cash Flow Statement

Minmetals Development Co Ltd
SSE:600058

Income Statement

Earnings Waterfall
Minmetals Development Co Ltd

Income Statement
Minmetals Development Co Ltd

See Also

Company

Help

Tools

Stocks

Minmetals Development Co Ltd SSE:600058

Income Statement

Earnings Waterfall Minmetals Development Co Ltd

Income Statement Minmetals Development Co Ltd

See Also

Company

Help

Tools

Stocks

Minmetals Development Co Ltd
SSE:600058

Earnings Waterfall
Minmetals Development Co Ltd

Income Statement
Minmetals Development Co Ltd