China Northern Rare Earth Group High-Tech Co Ltd
SSE:600111
Income Statement
Earnings Waterfall
China Northern Rare Earth Group High-Tech Co Ltd
Revenue
|
34.2B
CNY
|
Cost of Revenue
|
-29B
CNY
|
Gross Profit
|
5.1B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
3.6B
CNY
|
Other Expenses
|
-843.7m
CNY
|
Net Income
|
2.7B
CNY
|
Income Statement
China Northern Rare Earth Group High-Tech Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 741
N/A
|
8 472
+9%
|
7 261
-14%
|
6 025
-17%
|
5 507
-9%
|
5 838
+6%
|
6 445
+10%
|
6 678
+4%
|
6 534
-2%
|
6 549
+0%
|
5 651
-14%
|
5 542
-2%
|
5 622
+1%
|
5 113
-9%
|
6 248
+22%
|
6 971
+12%
|
8 642
+24%
|
10 204
+18%
|
11 295
+11%
|
11 822
+5%
|
12 427
+5%
|
13 955
+12%
|
14 890
+7%
|
16 780
+13%
|
18 723
+12%
|
18 092
-3%
|
18 696
+3%
|
19 183
+3%
|
19 536
+2%
|
21 246
+9%
|
23 059
+9%
|
26 356
+14%
|
29 808
+13%
|
30 408
+2%
|
33 845
+11%
|
35 817
+6%
|
34 315
-4%
|
37 260
+9%
|
36 682
-2%
|
33 614
-8%
|
34 185
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 422)
|
(6 063)
|
(4 560)
|
(3 858)
|
(3 433)
|
(4 222)
|
(4 412)
|
(4 712)
|
(4 774)
|
(5 271)
|
(4 404)
|
(4 388)
|
(4 473)
|
(4 052)
|
(5 107)
|
(5 667)
|
(6 885)
|
(8 444)
|
(9 367)
|
(9 944)
|
(10 778)
|
(12 020)
|
(13 017)
|
(14 777)
|
(16 645)
|
(16 056)
|
(16 692)
|
(17 160)
|
(17 397)
|
(18 797)
|
(19 734)
|
(21 430)
|
(23 667)
|
(21 979)
|
(24 202)
|
(25 815)
|
(23 453)
|
(27 673)
|
(27 929)
|
(26 588)
|
(29 041)
|
|
Gross Profit |
2 319
N/A
|
2 409
+4%
|
2 700
+12%
|
2 167
-20%
|
2 074
-4%
|
1 616
-22%
|
2 033
+26%
|
1 966
-3%
|
1 760
-10%
|
1 278
-27%
|
1 247
-2%
|
1 155
-7%
|
1 149
-1%
|
1 061
-8%
|
1 141
+8%
|
1 304
+14%
|
1 757
+35%
|
1 760
+0%
|
1 928
+10%
|
1 879
-3%
|
1 649
-12%
|
1 935
+17%
|
1 873
-3%
|
2 003
+7%
|
2 078
+4%
|
2 035
-2%
|
2 005
-1%
|
2 023
+1%
|
2 140
+6%
|
2 449
+14%
|
3 326
+36%
|
4 926
+48%
|
6 141
+25%
|
8 430
+37%
|
9 643
+14%
|
10 002
+4%
|
10 862
+9%
|
9 587
-12%
|
8 753
-9%
|
7 026
-20%
|
5 144
-27%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 810)
|
(983)
|
(1 594)
|
(1 303)
|
(1 336)
|
(939)
|
(1 219)
|
(1 165)
|
(1 198)
|
(844)
|
(1 078)
|
(1 010)
|
(893)
|
(804)
|
(720)
|
(680)
|
(708)
|
(715)
|
(749)
|
(727)
|
(776)
|
(778)
|
(802)
|
(909)
|
(911)
|
(854)
|
(828)
|
(841)
|
(871)
|
(849)
|
(950)
|
(1 119)
|
(1 156)
|
(1 261)
|
(1 152)
|
(1 295)
|
(1 677)
|
(1 616)
|
(2 011)
|
(1 973)
|
(1 567)
|
|
Selling, General & Administrative |
(945)
|
(747)
|
(854)
|
(882)
|
(887)
|
(784)
|
(823)
|
(845)
|
(872)
|
(690)
|
(771)
|
(695)
|
(599)
|
(653)
|
(623)
|
(652)
|
(682)
|
(711)
|
(702)
|
(678)
|
(740)
|
(725)
|
(748)
|
(870)
|
(865)
|
(830)
|
(849)
|
(854)
|
(864)
|
(759)
|
(840)
|
(940)
|
(988)
|
(1 122)
|
(1 114)
|
(1 256)
|
(1 215)
|
(1 205)
|
(1 087)
|
(912)
|
(920)
|
|
Research & Development |
0
|
(138)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(51)
|
(66)
|
(80)
|
(101)
|
(71)
|
(75)
|
(78)
|
(85)
|
(105)
|
(135)
|
(156)
|
(179)
|
(153)
|
(178)
|
(205)
|
(235)
|
(248)
|
(245)
|
(270)
|
(245)
|
|
Depreciation & Amortization |
0
|
(88)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(866)
|
(10)
|
(740)
|
(422)
|
(449)
|
(7)
|
(397)
|
(320)
|
(327)
|
(3)
|
(307)
|
(315)
|
(294)
|
(1)
|
(97)
|
(28)
|
(26)
|
162
|
(48)
|
(48)
|
(36)
|
119
|
12
|
40
|
55
|
167
|
96
|
90
|
78
|
144
|
25
|
(23)
|
11
|
157
|
140
|
166
|
(227)
|
(17)
|
(679)
|
(790)
|
(403)
|
|
Operating Income |
509
N/A
|
1 426
+180%
|
1 106
-22%
|
864
-22%
|
738
-15%
|
677
-8%
|
814
+20%
|
801
-2%
|
561
-30%
|
434
-23%
|
169
-61%
|
144
-15%
|
256
+77%
|
257
+0%
|
421
+64%
|
624
+48%
|
1 049
+68%
|
1 045
0%
|
1 179
+13%
|
1 152
-2%
|
873
-24%
|
1 157
+33%
|
1 071
-7%
|
1 094
+2%
|
1 167
+7%
|
1 182
+1%
|
1 177
0%
|
1 182
+0%
|
1 269
+7%
|
1 600
+26%
|
2 375
+48%
|
3 806
+60%
|
4 985
+31%
|
7 169
+44%
|
8 492
+18%
|
8 706
+3%
|
9 185
+6%
|
7 971
-13%
|
6 742
-15%
|
5 053
-25%
|
3 576
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(353)
|
(334)
|
(319)
|
(291)
|
(304)
|
(295)
|
(276)
|
(236)
|
(179)
|
(119)
|
(94)
|
(89)
|
(72)
|
(75)
|
(90)
|
(130)
|
(208)
|
(186)
|
(230)
|
(239)
|
(240)
|
(293)
|
(302)
|
(319)
|
(291)
|
(324)
|
(317)
|
(302)
|
(339)
|
(335)
|
(355)
|
(371)
|
(324)
|
(441)
|
(616)
|
(371)
|
(536)
|
(198)
|
(385)
|
(590)
|
(413)
|
|
Non-Reccuring Items |
0
|
(51)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
2
|
5
|
0
|
(56)
|
3
|
(2)
|
(3)
|
(58)
|
15
|
19
|
23
|
(30)
|
4
|
3
|
(10)
|
(93)
|
(24)
|
(25)
|
(39)
|
(24)
|
23
|
42
|
65
|
(348)
|
4
|
(11)
|
(11)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
(4)
|
0
|
(3)
|
(2)
|
(14)
|
0
|
(15)
|
(14)
|
(30)
|
0
|
(31)
|
(32)
|
0
|
0
|
0
|
0
|
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 |
87
|
172
|
162
|
161
|
158
|
71
|
68
|
86
|
88
|
118
|
90
|
105
|
111
|
128
|
106
|
66
|
47
|
(2)
|
(61)
|
(31)
|
(34)
|
32
|
7
|
(13)
|
(12)
|
16
|
11
|
10
|
5
|
(64)
|
(76)
|
(68)
|
(72)
|
(7)
|
(8)
|
(7)
|
(4)
|
13
|
(16)
|
(11)
|
(6)
|
|
Pre-Tax Income |
241
N/A
|
1 208
+402%
|
950
-21%
|
732
-23%
|
589
-19%
|
427
-28%
|
606
+42%
|
637
+5%
|
457
-28%
|
368
-19%
|
166
-55%
|
130
-22%
|
263
+103%
|
310
+18%
|
437
+41%
|
563
+29%
|
888
+58%
|
800
-10%
|
891
+11%
|
880
-1%
|
596
-32%
|
838
+41%
|
792
-6%
|
781
-1%
|
887
+14%
|
844
-5%
|
875
+4%
|
894
+2%
|
925
+4%
|
1 108
+20%
|
1 921
+73%
|
3 342
+74%
|
4 550
+36%
|
6 696
+47%
|
7 891
+18%
|
8 371
+6%
|
8 711
+4%
|
7 437
-15%
|
6 345
-15%
|
4 441
-30%
|
3 146
-29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
36
|
(258)
|
(180)
|
(165)
|
(129)
|
(164)
|
(215)
|
(226)
|
(180)
|
(311)
|
(262)
|
(270)
|
(383)
|
(230)
|
(247)
|
(285)
|
(181)
|
(104)
|
(137)
|
(111)
|
(102)
|
(259)
|
(254)
|
(250)
|
(284)
|
(203)
|
(185)
|
(181)
|
(218)
|
(201)
|
(307)
|
(523)
|
(706)
|
(1 086)
|
(1 325)
|
(1 402)
|
(1 432)
|
(1 080)
|
(870)
|
(584)
|
(374)
|
|
Income from Continuing Operations |
276
|
950
|
769
|
567
|
460
|
263
|
391
|
410
|
277
|
58
|
(97)
|
(140)
|
(120)
|
80
|
190
|
279
|
707
|
697
|
755
|
769
|
494
|
579
|
538
|
531
|
603
|
640
|
689
|
713
|
707
|
906
|
1 614
|
2 819
|
3 844
|
5 610
|
6 567
|
6 969
|
7 279
|
6 358
|
5 475
|
3 857
|
2 772
|
|
Income to Minority Interest |
635
|
561
|
566
|
319
|
358
|
380
|
259
|
215
|
271
|
268
|
353
|
236
|
179
|
11
|
(31)
|
(107)
|
(301)
|
(295)
|
(319)
|
(262)
|
(62)
|
5
|
56
|
101
|
62
|
(24)
|
(48)
|
(34)
|
(44)
|
(74)
|
(151)
|
(279)
|
(371)
|
(480)
|
(653)
|
(748)
|
(667)
|
(374)
|
(128)
|
55
|
(40)
|
|
Net Income (Common) |
911
N/A
|
1 511
+66%
|
1 335
-12%
|
886
-34%
|
818
-8%
|
643
-21%
|
650
+1%
|
625
-4%
|
548
-12%
|
326
-40%
|
257
-21%
|
96
-62%
|
59
-39%
|
91
+55%
|
159
+74%
|
172
+8%
|
406
+136%
|
401
-1%
|
436
+9%
|
507
+16%
|
432
-15%
|
584
+35%
|
594
+2%
|
632
+6%
|
666
+5%
|
616
-7%
|
642
+4%
|
678
+6%
|
663
-2%
|
833
+26%
|
1 463
+76%
|
2 540
+74%
|
3 474
+37%
|
5 130
+48%
|
5 913
+15%
|
6 221
+5%
|
6 612
+6%
|
5 984
-10%
|
5 347
-11%
|
3 913
-27%
|
2 733
-30%
|
|
EPS (Diluted) |
0.25
N/A
|
0.42
+68%
|
0.37
-12%
|
0.25
-32%
|
0.23
-8%
|
0.18
-22%
|
0.18
N/A
|
0.17
-6%
|
0.15
-12%
|
0.09
-40%
|
0.07
-22%
|
0.03
-57%
|
0.02
-33%
|
0.03
+50%
|
0.05
+67%
|
0.05
N/A
|
0.12
+140%
|
0.11
-8%
|
0.12
+9%
|
0.14
+17%
|
0.11
-21%
|
0.16
+45%
|
0.16
N/A
|
0.17
+6%
|
0.18
+6%
|
0.17
-6%
|
0.17
N/A
|
0.18
+6%
|
0.18
N/A
|
0.23
+28%
|
0.4
+74%
|
0.7
+75%
|
0.96
+37%
|
1.42
+48%
|
1.64
+15%
|
1.72
+5%
|
1.83
+6%
|
1.66
-9%
|
1.48
-11%
|
1.08
-27%
|
0.76
-30%
|