Zhongjin Gold Corp Ltd
SSE:600489
Income Statement
Earnings Waterfall
Zhongjin Gold Corp Ltd
Revenue
|
62.7B
CNY
|
Cost of Revenue
|
-56.2B
CNY
|
Gross Profit
|
6.5B
CNY
|
Operating Expenses
|
-2.5B
CNY
|
Operating Income
|
4B
CNY
|
Other Expenses
|
-1.5B
CNY
|
Net Income
|
2.5B
CNY
|
Income Statement
Zhongjin Gold Corp 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 |
31 885
N/A
|
30 491
-4%
|
30 826
+1%
|
31 092
+1%
|
29 825
-4%
|
33 554
+13%
|
33 631
+0%
|
35 368
+5%
|
42 263
+19%
|
37 064
-12%
|
34 665
-6%
|
32 658
-6%
|
26 609
-19%
|
38 928
+46%
|
41 362
+6%
|
41 541
+0%
|
43 775
+5%
|
32 928
-25%
|
31 916
-3%
|
33 080
+4%
|
32 640
-1%
|
34 452
+6%
|
36 237
+5%
|
37 138
+2%
|
39 004
+5%
|
42 541
+9%
|
41 057
-3%
|
42 728
+4%
|
45 321
+6%
|
47 995
+6%
|
51 894
+8%
|
55 335
+7%
|
56 680
+2%
|
56 102
-1%
|
58 515
+4%
|
55 404
-5%
|
55 106
-1%
|
57 151
+4%
|
56 869
0%
|
61 053
+7%
|
62 670
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(28 077)
|
(27 806)
|
(28 410)
|
(28 728)
|
(27 387)
|
(30 758)
|
(30 872)
|
(32 806)
|
(39 876)
|
(34 716)
|
(32 050)
|
(29 816)
|
(23 442)
|
(35 791)
|
(38 161)
|
(38 294)
|
(40 669)
|
(29 348)
|
(28 557)
|
(29 846)
|
(29 417)
|
(31 068)
|
(32 593)
|
(32 989)
|
(34 261)
|
(37 392)
|
(36 150)
|
(37 588)
|
(39 970)
|
(42 251)
|
(45 671)
|
(49 265)
|
(50 638)
|
(50 081)
|
(52 817)
|
(49 310)
|
(49 046)
|
(51 046)
|
(50 772)
|
(54 815)
|
(56 161)
|
|
Gross Profit |
3 807
N/A
|
2 685
-29%
|
2 416
-10%
|
2 364
-2%
|
2 438
+3%
|
2 796
+15%
|
2 760
-1%
|
2 562
-7%
|
2 387
-7%
|
2 348
-2%
|
2 614
+11%
|
2 843
+9%
|
3 168
+11%
|
3 137
-1%
|
3 203
+2%
|
3 248
+1%
|
3 107
-4%
|
3 580
+15%
|
3 359
-6%
|
3 234
-4%
|
3 223
0%
|
3 384
+5%
|
3 644
+8%
|
4 148
+14%
|
4 742
+14%
|
5 150
+9%
|
4 906
-5%
|
5 140
+5%
|
5 352
+4%
|
5 744
+7%
|
6 223
+8%
|
6 070
-2%
|
6 041
0%
|
6 021
0%
|
5 698
-5%
|
6 094
+7%
|
6 060
-1%
|
6 105
+1%
|
6 098
0%
|
6 238
+2%
|
6 508
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 681)
|
(1 640)
|
(1 767)
|
(1 798)
|
(1 787)
|
(1 749)
|
(2 211)
|
(2 212)
|
(2 231)
|
(1 774)
|
(1 936)
|
(1 948)
|
(1 947)
|
(1 866)
|
(1 817)
|
(1 822)
|
(1 819)
|
(1 992)
|
(2 129)
|
(2 172)
|
(2 213)
|
(2 108)
|
(2 139)
|
(2 234)
|
(2 385)
|
(2 528)
|
(2 636)
|
(2 657)
|
(2 642)
|
(2 674)
|
(2 754)
|
(2 739)
|
(2 840)
|
(2 862)
|
(2 739)
|
(2 728)
|
(2 808)
|
(2 769)
|
(2 641)
|
(2 717)
|
(2 542)
|
|
Selling, General & Administrative |
(1 617)
|
(1 289)
|
(1 598)
|
(1 610)
|
(1 599)
|
(1 301)
|
(1 733)
|
(1 763)
|
(1 779)
|
(1 276)
|
(1 823)
|
(1 826)
|
(1 823)
|
(1 338)
|
(1 726)
|
(1 727)
|
(1 773)
|
(1 349)
|
(1 834)
|
(1 907)
|
(1 840)
|
(1 499)
|
(1 891)
|
(1 836)
|
(1 981)
|
(1 602)
|
(1 885)
|
(1 917)
|
(1 845)
|
(1 633)
|
(1 909)
|
(1 917)
|
(1 915)
|
(1 672)
|
(2 070)
|
(2 029)
|
(1 998)
|
(1 679)
|
(1 944)
|
(1 942)
|
(1 926)
|
|
Research & Development |
0
|
(23)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
(51)
|
(210)
|
(207)
|
(297)
|
(360)
|
(425)
|
(464)
|
(482)
|
(510)
|
(537)
|
(615)
|
(598)
|
(635)
|
(570)
|
(643)
|
(669)
|
(678)
|
(609)
|
(688)
|
(765)
|
(762)
|
|
Depreciation & Amortization |
0
|
(284)
|
0
|
0
|
0
|
(342)
|
0
|
0
|
0
|
(339)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
(334)
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(355)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
(397)
|
0
|
0
|
0
|
(339)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(62)
|
(45)
|
(168)
|
(189)
|
(189)
|
(67)
|
(479)
|
(449)
|
(452)
|
(89)
|
(113)
|
(123)
|
(125)
|
(101)
|
(92)
|
(95)
|
(46)
|
(118)
|
(296)
|
(265)
|
(321)
|
(67)
|
(41)
|
(101)
|
(44)
|
(145)
|
(288)
|
(259)
|
(287)
|
(143)
|
(230)
|
(223)
|
(288)
|
(224)
|
(26)
|
(30)
|
(132)
|
(142)
|
(9)
|
(10)
|
146
|
|
Operating Income |
2 127
N/A
|
1 045
-51%
|
649
-38%
|
565
-13%
|
650
+15%
|
1 047
+61%
|
548
-48%
|
351
-36%
|
157
-55%
|
574
+266%
|
679
+18%
|
894
+32%
|
1 220
+36%
|
1 271
+4%
|
1 384
+9%
|
1 425
+3%
|
1 287
-10%
|
1 588
+23%
|
1 230
-23%
|
1 061
-14%
|
1 010
-5%
|
1 276
+26%
|
1 505
+18%
|
1 916
+27%
|
2 358
+23%
|
2 622
+11%
|
2 271
-13%
|
2 483
+9%
|
2 709
+9%
|
3 070
+13%
|
3 469
+13%
|
3 331
-4%
|
3 203
-4%
|
3 159
-1%
|
2 960
-6%
|
3 366
+14%
|
3 252
-3%
|
3 336
+3%
|
3 457
+4%
|
3 521
+2%
|
3 966
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(144)
|
(158)
|
(170)
|
(198)
|
(248)
|
(254)
|
(316)
|
(358)
|
(358)
|
(347)
|
(425)
|
(485)
|
(540)
|
(548)
|
(585)
|
(602)
|
(604)
|
(596)
|
(569)
|
(445)
|
(450)
|
(707)
|
(669)
|
(759)
|
(834)
|
(511)
|
(430)
|
(534)
|
(445)
|
(390)
|
(529)
|
(320)
|
(315)
|
(347)
|
(272)
|
(318)
|
(243)
|
(254)
|
(290)
|
(195)
|
(327)
|
|
Non-Reccuring Items |
0
|
4
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(296)
|
(1)
|
0
|
0
|
(21)
|
0
|
0
|
(1)
|
(197)
|
(40)
|
(29)
|
(28)
|
(183)
|
10
|
(1)
|
(0)
|
(159)
|
1
|
12
|
12
|
(71)
|
17
|
6
|
23
|
|
Gain/Loss on Disposition of Assets |
0
|
2
|
0
|
(1)
|
(1)
|
0
|
(13)
|
(12)
|
(14)
|
(4)
|
(6)
|
(6)
|
(4)
|
(8)
|
(10)
|
(10)
|
(11)
|
(6)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
97
|
69
|
62
|
81
|
81
|
63
|
76
|
51
|
54
|
33
|
37
|
45
|
41
|
28
|
12
|
(1)
|
(15)
|
3
|
7
|
19
|
(6)
|
(2)
|
(13)
|
(71)
|
(88)
|
(121)
|
(141)
|
(124)
|
(99)
|
(92)
|
(104)
|
(98)
|
(124)
|
(119)
|
(146)
|
(130)
|
(40)
|
37
|
14
|
15
|
(47)
|
|
Pre-Tax Income |
2 081
N/A
|
963
-54%
|
542
-44%
|
448
-17%
|
482
+8%
|
461
-4%
|
294
-36%
|
31
-89%
|
(161)
N/A
|
257
N/A
|
285
+11%
|
447
+57%
|
715
+60%
|
742
+4%
|
800
+8%
|
812
+2%
|
657
-19%
|
693
+5%
|
667
-4%
|
626
-6%
|
554
-12%
|
547
-1%
|
823
+50%
|
1 085
+32%
|
1 434
+32%
|
1 793
+25%
|
1 658
-8%
|
1 795
+8%
|
2 136
+19%
|
2 406
+13%
|
2 845
+18%
|
2 912
+2%
|
2 763
-5%
|
2 533
-8%
|
2 543
+0%
|
2 929
+15%
|
2 982
+2%
|
3 048
+2%
|
3 197
+5%
|
3 346
+5%
|
3 616
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(611)
|
(284)
|
(186)
|
(159)
|
(170)
|
(192)
|
(160)
|
(62)
|
3
|
(110)
|
(97)
|
(148)
|
(195)
|
(266)
|
(281)
|
(265)
|
(241)
|
(150)
|
(148)
|
(158)
|
(172)
|
(179)
|
(224)
|
(254)
|
(308)
|
(419)
|
(409)
|
(451)
|
(480)
|
(471)
|
(529)
|
(557)
|
(530)
|
(574)
|
(575)
|
(600)
|
(598)
|
(547)
|
(574)
|
(590)
|
(665)
|
|
Income from Continuing Operations |
1 468
|
679
|
356
|
289
|
313
|
269
|
133
|
(32)
|
(159)
|
147
|
189
|
300
|
522
|
476
|
520
|
548
|
416
|
543
|
519
|
468
|
382
|
368
|
600
|
832
|
1 127
|
1 374
|
1 249
|
1 344
|
1 656
|
1 935
|
2 315
|
2 353
|
2 232
|
1 959
|
1 968
|
2 329
|
2 383
|
2 501
|
2 623
|
2 756
|
2 951
|
|
Income to Minority Interest |
(400)
|
(247)
|
(179)
|
(153)
|
(176)
|
(207)
|
(183)
|
(140)
|
(99)
|
(61)
|
(69)
|
(78)
|
(109)
|
(114)
|
(130)
|
(167)
|
(158)
|
(252)
|
(258)
|
(264)
|
(203)
|
(175)
|
(259)
|
(279)
|
(462)
|
(582)
|
(504)
|
(522)
|
(492)
|
(380)
|
(439)
|
(413)
|
(328)
|
(261)
|
(259)
|
(328)
|
(356)
|
(384)
|
(405)
|
(374)
|
(478)
|
|
Net Income (Common) |
1 068
N/A
|
431
-60%
|
176
-59%
|
135
-23%
|
136
+1%
|
61
-55%
|
(50)
N/A
|
(172)
-244%
|
(258)
-50%
|
86
N/A
|
119
+38%
|
222
+87%
|
412
+86%
|
362
-12%
|
390
+8%
|
380
-3%
|
258
-32%
|
291
+13%
|
261
-10%
|
204
-22%
|
179
-12%
|
193
+8%
|
341
+77%
|
554
+62%
|
666
+20%
|
793
+19%
|
747
-6%
|
823
+10%
|
1 165
+42%
|
1 555
+33%
|
1 877
+21%
|
1 941
+3%
|
1 905
-2%
|
1 698
-11%
|
1 710
+1%
|
2 002
+17%
|
2 027
+1%
|
2 117
+4%
|
2 218
+5%
|
2 383
+7%
|
2 473
+4%
|
|
EPS (Diluted) |
0.33
N/A
|
0.14
-58%
|
0.05
-64%
|
0.04
-20%
|
0.04
N/A
|
0.02
-50%
|
-0.02
N/A
|
-0.06
-200%
|
-0.08
-33%
|
0.03
N/A
|
0.04
+33%
|
0.07
+75%
|
0.12
+71%
|
0.11
-8%
|
0.12
+9%
|
0.12
N/A
|
0.09
-25%
|
0.08
-11%
|
0.09
+13%
|
0.07
-22%
|
0.06
-14%
|
0.06
N/A
|
0.09
+50%
|
0.14
+56%
|
0.17
+21%
|
0.23
+35%
|
0.18
-22%
|
0.17
-6%
|
0.24
+41%
|
0.34
+42%
|
0.4
+18%
|
0.41
+2%
|
0.4
-2%
|
0.35
-13%
|
0.35
N/A
|
0.41
+17%
|
0.42
+2%
|
0.44
+5%
|
0.46
+5%
|
0.49
+7%
|
0.51
+4%
|