Watchlist Manager

Watchlist

Price: 7.28 CNY 3.56% Market Closed

Market Cap: ¥12.4B

X	Xinjiang Tianye Co Ltd SSE:600075	CN
	Theta Gold Mines Ltd ASX:TGM	AU

Income Statement

Currency: CNY

	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	66	0	0	0	79	0	0	0	109	0	0	0	181	0	0	0	182	0	0	0	152	0	0	0	84	0	0	0	72	0	0	0	88	0	0	0	75	0	0	0	47	0	0	0	248	0	0	0	155	0	0	30	93	0	0	32	101	95	143	145	188	167	161	170	170	177	211	205	204	193	190	222	259	299	313	327	308	323	305	282	263	250	0	0
Revenue	2 587 N/A	2 649 +2%	2 588 -2%	2 441 -6%	3 048 +25%	3 103 +2%	3 266 +5%	3 253 0%	3 167 -3%	3 253 +3%	3 476 +7%	3 819 +10%	3 985 +4%	4 216 +6%	4 154 -1%	4 081 -2%	3 703 -9%	3 416 -8%	3 089 -10%	3 071 -1%	3 242 +6%	3 243 +0%	3 490 +8%	3 489 0%	3 437 -1%	3 651 +6%	3 773 +3%	3 921 +4%	3 621 -8%	3 357 -7%	3 685 +10%	3 564 -3%	4 050 +14%	4 299 +6%	3 888 -10%	3 957 +2%	3 941 0%	3 776 -4%	4 053 +7%	4 314 +6%	4 270 -1%	4 003 -6%	4 706 +18%	4 395 -7%	4 903 +12%	5 718 +17%	6 091 +7%	6 305 +4%	5 597 -11%	5 307 -5%	4 259 -20%	4 283 +1%	4 977 +16%	5 144 +3%	5 124 0%	5 037 -2%	4 828 -4%	4 699 -3%	6 302 +34%	7 432 +18%	8 548 +15%	9 084 +6%	9 081 0%	9 187 +1%	8 993 -2%	10 663 +19%	10 612 0%	11 574 +9%	12 015 +4%	12 746 +6%	13 254 +4%	13 032 -2%	14 262 +9%	11 190 -22%	11 245 +0%	10 872 -3%	11 465 +5%	11 193 -2%	10 755 -4%	10 637 -1%	11 156 +5%	11 338 +2%	11 105 -2%	11 327 +2%
Gross Profit
Cost of Revenue	(2 254)	(2 304)	(2 177)	(2 001)	(2 502)	(2 489)	(2 591)	(2 485)	(2 467)	(2 517)	(2 664)	(2 948)	(3 037)	(3 238)	(3 203)	(3 237)	(3 096)	(2 937)	(2 727)	(2 709)	(2 755)	(2 726)	(2 964)	(2 951)	(2 852)	(3 025)	(3 096)	(3 273)	(3 025)	(2 863)	(3 188)	(3 084)	(3 554)	(3 768)	(3 439)	(3 519)	(3 549)	(3 405)	(3 658)	(3 926)	(3 939)	(3 707)	(4 109)	(3 692)	(3 977)	(4 511)	(4 660)	(4 687)	(4 272)	(4 006)	(3 225)	(3 277)	(3 469)	(3 671)	(3 793)	(3 735)	(3 537)	(3 595)	(4 747)	(5 668)	(6 467)	(6 995)	(7 187)	(6 961)	(6 364)	(7 406)	(6 923)	(7 858)	(8 847)	(10 221)	(10 846)	(11 024)	(11 579)	(9 370)	(10 273)	(10 155)	(10 798)	(10 721)	(9 850)	(9 588)	(9 994)	(10 046)	(9 972)	(10 214)
Gross Profit	333 N/A	345 +4%	411 +19%	440 +7%	546 +24%	614 +13%	674 +10%	768 +14%	699 -9%	736 +5%	811 +10%	871 +7%	948 +9%	978 +3%	951 -3%	844 -11%	607 -28%	479 -21%	362 -24%	363 +0%	487 +34%	517 +6%	526 +2%	539 +2%	585 +9%	627 +7%	677 +8%	649 -4%	596 -8%	494 -17%	496 +0%	480 -3%	497 +4%	531 +7%	448 -16%	438 -2%	392 -11%	371 -5%	395 +6%	389 -2%	332 -15%	295 -11%	597 +102%	703 +18%	925 +32%	1 207 +30%	1 432 +19%	1 619 +13%	1 325 -18%	1 301 -2%	1 034 -20%	1 007 -3%	1 508 +50%	1 472 -2%	1 331 -10%	1 302 -2%	1 291 -1%	1 104 -14%	1 554 +41%	1 764 +13%	2 081 +18%	2 090 +0%	1 894 -9%	2 226 +18%	2 628 +18%	3 257 +24%	3 689 +13%	3 716 +1%	3 168 -15%	2 525 -20%	2 409 -5%	2 009 -17%	2 684 +34%	1 820 -32%	973 -47%	717 -26%	667 -7%	472 -29%	905 +92%	1 048 +16%	1 162 +11%	1 293 +11%	1 133 -12%	1 113 -2%
Operating Income
Operating Expenses	(173)	(169)	(200)	(240)	(276)	(307)	(320)	(351)	(322)	(339)	(368)	(366)	(422)	(438)	(420)	(401)	(364)	(326)	(322)	(333)	(345)	(338)	(327)	(336)	(370)	(390)	(418)	(402)	(411)	(431)	(410)	(452)	(457)	(467)	(512)	(506)	(489)	(528)	(546)	(507)	(374)	(293)	(286)	(296)	(399)	(445)	(515)	(590)	(525)	(528)	(454)	(426)	(714)	(702)	(712)	(779)	(709)	(663)	(761)	(871)	(1 060)	(1 079)	(1 157)	(1 284)	(1 317)	(1 462)	(1 367)	(1 222)	(1 045)	(560)	(610)	(600)	(1 306)	(985)	(1 108)	(1 130)	(1 075)	(989)	(771)	(799)	(880)	(896)	(877)	(848)
Selling, General & Administrative	(177)	(177)	(207)	(244)	(282)	(309)	(319)	(349)	(303)	(321)	(353)	(351)	(362)	(382)	(365)	(347)	(353)	(317)	(313)	(324)	(338)	(331)	(323)	(333)	(334)	(355)	(381)	(367)	(412)	(433)	(411)	(450)	(432)	(454)	(500)	(494)	(469)	(466)	(488)	(449)	(362)	(280)	(255)	(242)	(347)	(390)	(468)	(557)	(448)	(426)	(364)	(340)	(559)	(596)	(604)	(614)	(564)	(559)	(620)	(672)	(742)	(761)	(827)	(949)	(1 054)	(1 194)	(1 046)	(895)	(711)	(143)	(172)	(173)	(835)	(631)	(730)	(768)	(705)	(612)	(503)	(465)	(621)	(529)	(505)	(501)
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	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(21)	0	0	(5)	(117)	0	0	(63)	(107)	(103)	(138)	(198)	(263)	(293)	(310)	(318)	(258)	(275)	(334)	(366)	(362)	(404)	(422)	(393)	(465)	(354)	(376)	(403)	(431)	(419)	(404)	(398)	(379)	(390)	(380)	(415)
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	(23)	0	0	0	(17)	0	0	0	(10)	0	0	0	(23)	0	0	0	(29)	0	0	0	(29)	0	0	0	(37)	0	0	0	(51)	0	0	0	(43)	0	0	0	(40)	0	0	0	(94)	0	0	0	(68)	0	0	0	(58)	0	0	0
Other Operating Expenses	5	8	7	4	6	2	(1)	(2)	(20)	(19)	(15)	(15)	(60)	(56)	(55)	(55)	(11)	(9)	(9)	(9)	(7)	(7)	(3)	(3)	(36)	(35)	(37)	(35)	2	2	1	(2)	(1)	(13)	(12)	(11)	(1)	(61)	(58)	(58)	(1)	(13)	(31)	(54)	(29)	(55)	(47)	(33)	(27)	(102)	(92)	(83)	(9)	(106)	(108)	(103)	(0)	(2)	(3)	(1)	(4)	(25)	(21)	(18)	38	7	13	39	68	(13)	(17)	(34)	88	(0)	(2)	42	128	43	136	63	178	23	8	68
Operating Income	160 N/A	176 +10%	211 +20%	200 -5%	270 +35%	308 +14%	354 +15%	417 +18%	377 -10%	397 +5%	443 +12%	505 +14%	526 +4%	541 +3%	531 -2%	443 -17%	244 -45%	153 -37%	40 -74%	30 -26%	142 +380%	179 +27%	199 +11%	203 +2%	215 +6%	237 +10%	260 +10%	247 -5%	185 -25%	64 -65%	87 +36%	28 -68%	39 +42%	64 +63%	(63) N/A	(68) -7%	(97) -44%	(156) -61%	(151) +3%	(119) +21%	(43) +64%	3 N/A	311 +11 850%	406 +31%	526 +29%	762 +45%	916 +20%	1 029 +12%	800 -22%	773 -3%	580 -25%	580 +0%	794 +37%	771 -3%	618 -20%	523 -15%	582 +11%	441 -24%	794 +80%	893 +13%	1 021 +14%	1 010 -1%	737 -27%	942 +28%	1 312 +39%	1 795 +37%	2 322 +29%	2 494 +7%	2 122 -15%	1 965 -7%	1 798 -8%	1 409 -22%	1 377 -2%	835 -39%	(136) N/A	(413) -204%	(409) +1%	(517) -26%	134 N/A	250 +86%	282 +13%	397 +41%	256 -36%	266 +4%
Pre-Tax Income
Interest Income Expense	(52)	(49)	(43)	(45)	(80)	(92)	(105)	(127)	(93)	(101)	(111)	(119)	(162)	(171)	(167)	(158)	(164)	(162)	(173)	(164)	(137)	(128)	(103)	(89)	(76)	(67)	(64)	(49)	(64)	(65)	(76)	(90)	(99)	(102)	(103)	(108)	(95)	(91)	39	57	(34)	127	(117)	(176)	(234)	(361)	(380)	(363)	(152)	(136)	(8)	4	(94)	(111)	(101)	(99)	(101)	(47)	(91)	(102)	(185)	(215)	(188)	(181)	(147)	(208)	(225)	(226)	(177)	(210)	(180)	(212)	(314)	(210)	(305)	(364)	(419)	(450)	(369)	(276)	(215)	(165)	(178)	(174)
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	4	0	0	0	(37)	0	0	0	118	0	0	0	0	0	0	0	(63)	0	(0)	0	(45)	(1)	(1)	(1)	71	0	1	1	(62)	1	(0)	(0)	(99)	7	8	13	(54)	6	9	5	(6)	7	4	4	4	3	3	3	10	11	11	13
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(2)	0	0	0	(1)	0	0	0	1	0	0	0	(0)	0	0	0	0	0	0	0	4	0	0	0	6	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	(3)	0	0	0	0	0	0	0	(3)	0	0	0	(0)	0	0	0
Total Other Income	4	1	2	5	(2)	(12)	(9)	(11)	2	1	0	(0)	5	1	(1)	(1)	4	4	6	15	16	15	18	10	13	16	12	12	15	13	20	22	17	19	18	17	15	17	18	21	8	14	11	10	19	23	29	26	15	15	4	5	3	(1)	(3)	(3)	2	(2)	1	(15)	(21)	(21)	(21)	(6)	2	3	5	7	11	10	8	8	11	8	6	12	8	5	8	(1)	78	78	77	76
Pre-Tax Income	112 N/A	127 +14%	170 +34%	160 -6%	189 +18%	204 +8%	240 +18%	278 +16%	286 +3%	298 +4%	332 +11%	386 +16%	366 -5%	371 +1%	364 -2%	284 -22%	81 -72%	(5) N/A	(127) -2 390%	(120) +6%	20 N/A	66 +235%	115 +72%	124 +8%	153 +23%	186 +22%	207 +11%	209 +1%	136 -35%	12 -92%	31 +169%	(41) N/A	(39) +5%	(19) +52%	(148) -699%	(158) -7%	(210) -33%	(230) -10%	(95) +59%	(41) +57%	56 N/A	143 +156%	204 +42%	240 +18%	311 +29%	423 +36%	565 +34%	692 +22%	601 -13%	651 +8%	576 -12%	589 +2%	658 +12%	658 N/A	513 -22%	420 -18%	554 +32%	392 -29%	705 +80%	778 +10%	753 -3%	775 +3%	528 -32%	755 +43%	1 069 +42%	1 596 +49%	2 110 +32%	2 287 +8%	1 899 -17%	1 771 -7%	1 635 -8%	1 210 -26%	1 068 -12%	640 -40%	(431) N/A	(761) -77%	(819) -8%	(958) -17%	(223) +77%	(24) +89%	155 N/A	321 +107%	165 -49%	181 +9%
Net Income
Tax Provision	(19)	(15)	(19)	(12)	(14)	(17)	(24)	(32)	(34)	(37)	(41)	(50)	(48)	(53)	(46)	(17)	(14)	(3)	8	(5)	(8)	(9)	(16)	(20)	(31)	(50)	(49)	(56)	(34)	(12)	(20)	(16)	(39)	(39)	(25)	(22)	(8)	(8)	(8)	(11)	(16)	(18)	(75)	(98)	(94)	(119)	(117)	(144)	(159)	(162)	(139)	(113)	(122)	(124)	(103)	(92)	(91)	(67)	(114)	(165)	(158)	(169)	(137)	(136)	(175)	(254)	(323)	(333)	(299)	(277)	(265)	(224)	(189)	(148)	(63)	(43)	(42)	(37)	(44)	(46)	(86)	(97)	(112)	(115)
Income from Continuing Operations	93	113	151	147	175	187	217	246	251	261	291	335	318	318	318	267	67	(8)	(119)	(124)	12	57	99	105	121	136	158	153	102	(0)	11	(57)	(77)	(57)	(173)	(180)	(218)	(239)	(103)	(52)	40	125	130	143	217	305	448	548	442	490	437	476	537	535	410	329	463	325	591	613	595	605	391	619	894	1 343	1 787	1 955	1 599	1 493	1 370	986	879	492	(494)	(804)	(862)	(996)	(267)	(71)	68	224	53	66
Income to Minority Interest	(23)	(24)	(27)	(23)	(22)	(26)	(28)	(30)	(39)	(36)	(43)	(45)	(47)	(45)	(45)	(39)	(9)	(6)	11	7	(5)	(4)	(4)	3	(10)	(13)	(17)	(20)	(6)	(4)	(0)	1	6	6	9	9	2	3	1	(1)	(1)	0	12	10	10	8	(3)	4	47	47	45	42	2	5	10	15	31	37	30	28	(51)	(59)	(62)	(66)	(7)	(14)	(8)	(8)	39	44	53	63	26	44	36	26	86	86	86	86	(0)	(0)	(0)	(0)
Equity Earnings Affiliates	2	0	0	0	8	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)	71 N/A	89 +25%	124 +40%	126 +2%	160 +27%	169 +5%	196 +16%	224 +14%	213 -5%	225 +6%	248 +10%	290 +17%	271 -6%	272 +0%	273 +0%	228 -17%	58 -75%	(14) N/A	(108) -699%	(117) -8%	7 N/A	53 +670%	95 +80%	107 +13%	111 +4%	123 +10%	141 +15%	134 -5%	96 -28%	(4) N/A	11 N/A	(56) N/A	(71) -28%	(52) +28%	(164) -218%	(171) -4%	(216) -26%	(235) -9%	(102) +57%	(53) +48%	39 N/A	126 +222%	141 +12%	152 +8%	227 +49%	313 +38%	444 +42%	552 +24%	489 -11%	536 +10%	482 -10%	518 +8%	539 +4%	540 +0%	421 -22%	343 -18%	494 +44%	362 -27%	621 +72%	641 +3%	544 -15%	546 +0%	329 -40%	553 +68%	887 +60%	1 329 +50%	1 779 +34%	1 947 +9%	1 638 -16%	1 537 -6%	1 424 -7%	1 049 -26%	904 -14%	536 -41%	(458) N/A	(779) -70%	(775) +0%	(909) -17%	(181) +80%	16 N/A	68 +331%	224 +228%	53 -76%	66 +23%
EPS (Diluted)	0.1 N/A	0.13 +30%	0.18 +38%	0.18 N/A	0.23 +28%	0.24 +4%	0.36 +50%	0.36 N/A	0.35 -3%	0.38 +9%	0.4 +5%	0.47 +17%	0.44 -6%	0.44 N/A	0.44 N/A	0.37 -16%	0.09 -76%	-0.02 N/A	-0.17 -750%	-0.19 -12%	0.01 N/A	0.09 +800%	0.16 +78%	0.18 +12%	0.18 N/A	0.2 +11%	0.23 +15%	0.22 -4%	0.16 -27%	0 N/A	0.02 N/A	-0.09 N/A	-0.12 -33%	-0.09 +25%	-0.27 -200%	-0.28 -4%	-0.35 -25%	-0.38 -9%	-0.17 +55%	-0.09 +47%	0.06 N/A	0.2 +233%	0.23 +15%	0.25 +9%	0.37 +48%	0.51 +38%	0.69 +35%	0.63 -9%	0.42 -33%	0.55 +31%	0.49 -11%	0.53 +8%	0.55 +4%	0.55 N/A	0.43 -22%	0.35 -19%	0.51 +46%	0.37 -27%	0.64 +73%	0.46 -28%	0.56 +22%	0.42 -25%	0.26 -38%	0.39 +50%	0.62 +59%	0.92 +48%	1.11 +21%	1.32 +19%	1.06 -20%	0.88 -17%	0.88 N/A	0.67 -24%	0.53 -21%	0.31 -42%	-0.26 N/A	-0.46 -77%	-0.45 +2%	-0.53 -18%	-0.11 +79%	0.01 N/A	0.04 +300%	0.13 +225%	0.03 -77%	0.04 +33%

Income Statement Balance Sheet Cash Flow Statement

Xinjiang Tianye Co Ltd
SSE:600075

Income Statement

Earnings Waterfall
Xinjiang Tianye Co Ltd

Income Statement
Xinjiang Tianye Co Ltd

See Also

Company

Help

Tools

Stocks

Xinjiang Tianye Co Ltd SSE:600075

Income Statement

Earnings Waterfall Xinjiang Tianye Co Ltd

Income Statement Xinjiang Tianye Co Ltd

See Also

Company

Help

Tools

Stocks

Xinjiang Tianye Co Ltd
SSE:600075

Earnings Waterfall
Xinjiang Tianye Co Ltd

Income Statement
Xinjiang Tianye Co Ltd