Yunnan Chihong Zinc & Germanium Co Ltd
SSE:600497
Income Statement
Earnings Waterfall
Yunnan Chihong Zinc & Germanium Co Ltd
Revenue
|
22B
CNY
|
Cost of Revenue
|
-18.7B
CNY
|
Gross Profit
|
3.2B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
2B
CNY
|
Other Expenses
|
-603.4m
CNY
|
Net Income
|
1.4B
CNY
|
Income Statement
Yunnan Chihong Zinc & Germanium Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
18 125
N/A
|
19 221
+6%
|
20 012
+4%
|
19 232
-4%
|
18 898
-2%
|
19 298
+2%
|
20 093
+4%
|
19 621
-2%
|
18 114
-8%
|
16 106
-11%
|
13 652
-15%
|
12 982
-5%
|
14 104
+9%
|
16 377
+16%
|
17 210
+5%
|
17 643
+3%
|
18 469
+5%
|
18 743
+1%
|
19 650
+5%
|
20 028
+2%
|
18 951
-5%
|
18 786
-1%
|
18 353
-2%
|
16 796
-8%
|
16 403
-2%
|
15 061
-8%
|
14 921
-1%
|
16 735
+12%
|
19 165
+15%
|
21 023
+10%
|
21 410
+2%
|
21 545
+1%
|
21 717
+1%
|
21 909
+1%
|
22 108
+1%
|
21 826
-1%
|
21 900
+0%
|
22 237
+2%
|
22 016
-1%
|
22 034
+0%
|
21 954
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(16 303)
|
(17 404)
|
(18 138)
|
(17 297)
|
(16 887)
|
(17 259)
|
(18 076)
|
(17 533)
|
(16 007)
|
(14 143)
|
(11 653)
|
(11 006)
|
(12 031)
|
(13 960)
|
(14 509)
|
(14 677)
|
(14 864)
|
(15 149)
|
(16 026)
|
(16 337)
|
(15 468)
|
(15 522)
|
(15 179)
|
(13 955)
|
(13 506)
|
(12 449)
|
(12 567)
|
(14 247)
|
(16 663)
|
(18 466)
|
(18 569)
|
(18 362)
|
(18 182)
|
(18 451)
|
(18 657)
|
(18 700)
|
(18 607)
|
(19 028)
|
(18 780)
|
(18 598)
|
(18 717)
|
|
Gross Profit |
1 823
N/A
|
1 817
0%
|
1 873
+3%
|
1 934
+3%
|
2 010
+4%
|
2 039
+1%
|
2 016
-1%
|
2 088
+4%
|
2 107
+1%
|
1 963
-7%
|
1 998
+2%
|
1 976
-1%
|
2 073
+5%
|
2 417
+17%
|
2 701
+12%
|
2 966
+10%
|
3 606
+22%
|
3 594
0%
|
3 624
+1%
|
3 691
+2%
|
3 483
-6%
|
3 264
-6%
|
3 173
-3%
|
2 842
-10%
|
2 898
+2%
|
2 612
-10%
|
2 354
-10%
|
2 488
+6%
|
2 502
+1%
|
2 557
+2%
|
2 840
+11%
|
3 184
+12%
|
3 534
+11%
|
3 458
-2%
|
3 451
0%
|
3 125
-9%
|
3 293
+5%
|
3 209
-3%
|
3 236
+1%
|
3 436
+6%
|
3 237
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(763)
|
(766)
|
(824)
|
(830)
|
(1 028)
|
(1 031)
|
(1 006)
|
(1 033)
|
(976)
|
(994)
|
(1 014)
|
(976)
|
(2 818)
|
(2 720)
|
(2 701)
|
(2 722)
|
(1 242)
|
(1 081)
|
(1 087)
|
(1 339)
|
(1 427)
|
(1 361)
|
(1 348)
|
(1 115)
|
(1 214)
|
(1 180)
|
(1 107)
|
(1 099)
|
(1 224)
|
(1 740)
|
(1 985)
|
(2 107)
|
(1 681)
|
(1 687)
|
(1 493)
|
(1 367)
|
(1 138)
|
(2 282)
|
(2 295)
|
(2 295)
|
(1 201)
|
|
Selling, General & Administrative |
(723)
|
(731)
|
(779)
|
(802)
|
(790)
|
(881)
|
(849)
|
(853)
|
(741)
|
(861)
|
(871)
|
(843)
|
(719)
|
(782)
|
(801)
|
(820)
|
(1 023)
|
(1 123)
|
(1 141)
|
(1 346)
|
(1 202)
|
(1 289)
|
(1 281)
|
(1 086)
|
(947)
|
(1 003)
|
(956)
|
(950)
|
(989)
|
(1 062)
|
(1 253)
|
(1 367)
|
(1 396)
|
(1 353)
|
(1 152)
|
(1 063)
|
(1 036)
|
(1 037)
|
(1 041)
|
(1 003)
|
(1 041)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(3)
|
(19)
|
0
|
0
|
(4)
|
(19)
|
(14)
|
(17)
|
(16)
|
(60)
|
(63)
|
(70)
|
(82)
|
(54)
|
(62)
|
(62)
|
(59)
|
(74)
|
(75)
|
(77)
|
(74)
|
(49)
|
(38)
|
(43)
|
(47)
|
(61)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(194)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(128)
|
|
Other Operating Expenses |
(40)
|
(35)
|
(44)
|
(28)
|
(94)
|
(150)
|
(157)
|
(180)
|
(47)
|
(133)
|
(143)
|
(133)
|
(1 900)
|
(1 938)
|
(1 900)
|
(1 899)
|
36
|
42
|
54
|
10
|
23
|
(58)
|
(51)
|
(12)
|
(13)
|
(114)
|
(81)
|
(67)
|
(62)
|
(617)
|
(670)
|
(681)
|
(28)
|
(259)
|
(264)
|
(229)
|
63
|
(1 206)
|
(1 211)
|
(1 245)
|
29
|
|
Operating Income |
1 060
N/A
|
1 050
-1%
|
1 050
0%
|
1 104
+5%
|
983
-11%
|
1 009
+3%
|
1 010
+0%
|
1 055
+4%
|
1 131
+7%
|
969
-14%
|
985
+2%
|
1 000
+2%
|
(745)
N/A
|
(303)
+59%
|
0
N/A
|
244
N/A
|
2 364
+868%
|
2 513
+6%
|
2 537
+1%
|
2 352
-7%
|
2 055
-13%
|
1 903
-7%
|
1 825
-4%
|
1 727
-5%
|
1 684
-2%
|
1 431
-15%
|
1 247
-13%
|
1 389
+11%
|
1 277
-8%
|
817
-36%
|
856
+5%
|
1 077
+26%
|
1 854
+72%
|
1 771
-4%
|
1 958
+11%
|
1 758
-10%
|
2 155
+23%
|
927
-57%
|
942
+2%
|
1 141
+21%
|
2 036
+78%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(569)
|
(611)
|
(635)
|
(702)
|
(731)
|
(840)
|
(857)
|
(954)
|
(1 013)
|
(936)
|
(914)
|
(882)
|
(824)
|
(854)
|
(914)
|
(843)
|
(803)
|
(781)
|
(671)
|
(600)
|
(581)
|
(623)
|
(632)
|
(632)
|
(476)
|
(474)
|
(432)
|
(397)
|
(356)
|
(322)
|
(308)
|
(271)
|
(303)
|
(298)
|
(263)
|
(244)
|
(195)
|
(52)
|
(27)
|
(5)
|
(62)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
3
|
3
|
19
|
24
|
(83)
|
21
|
5
|
0
|
(162)
|
0
|
3
|
3
|
(656)
|
5
|
4
|
4
|
(234)
|
66
|
69
|
74
|
(1 073)
|
47
|
70
|
66
|
(181)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(4)
|
0
|
(8)
|
0
|
(13)
|
(18)
|
(6)
|
(7)
|
2
|
7
|
(3)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(448)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(20)
|
|
Total Other Income |
241
|
262
|
30
|
10
|
30
|
16
|
22
|
30
|
28
|
30
|
36
|
42
|
41
|
36
|
23
|
12
|
(12)
|
(45)
|
(81)
|
(129)
|
(53)
|
(385)
|
(344)
|
(290)
|
16
|
(101)
|
(103)
|
(113)
|
(7)
|
(35)
|
(36)
|
(39)
|
(30)
|
(493)
|
(499)
|
(521)
|
(6)
|
(210)
|
(210)
|
(186)
|
(55)
|
|
Pre-Tax Income |
732
N/A
|
701
-4%
|
440
-37%
|
412
-7%
|
227
-45%
|
185
-19%
|
163
-12%
|
113
-31%
|
116
+3%
|
56
-51%
|
107
+91%
|
167
+55%
|
(1 541)
N/A
|
(1 131)
+27%
|
(902)
+20%
|
(597)
+34%
|
1 520
N/A
|
1 690
+11%
|
1 803
+7%
|
1 646
-9%
|
1 006
-39%
|
916
-9%
|
854
-7%
|
805
-6%
|
1 062
+32%
|
857
-19%
|
715
-17%
|
881
+23%
|
259
-71%
|
465
+80%
|
516
+11%
|
771
+49%
|
839
+9%
|
1 046
+25%
|
1 265
+21%
|
1 067
-16%
|
676
-37%
|
712
+5%
|
775
+9%
|
1 017
+31%
|
1 719
+69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(105)
|
(116)
|
(95)
|
(94)
|
(94)
|
(70)
|
(59)
|
(46)
|
(47)
|
(55)
|
(85)
|
(114)
|
(127)
|
(181)
|
(233)
|
(273)
|
(388)
|
(447)
|
(482)
|
(538)
|
(395)
|
(350)
|
(280)
|
(211)
|
(301)
|
(280)
|
(280)
|
(258)
|
(170)
|
(184)
|
(201)
|
(258)
|
(300)
|
(326)
|
(302)
|
(212)
|
(80)
|
(83)
|
(125)
|
(206)
|
(309)
|
|
Income from Continuing Operations |
627
|
585
|
345
|
318
|
133
|
114
|
104
|
66
|
69
|
1
|
23
|
53
|
(1 667)
|
(1 312)
|
(1 135)
|
(871)
|
1 132
|
1 244
|
1 321
|
1 108
|
610
|
566
|
574
|
595
|
761
|
577
|
434
|
623
|
88
|
281
|
315
|
512
|
539
|
720
|
964
|
855
|
596
|
628
|
650
|
810
|
1 410
|
|
Income to Minority Interest |
(28)
|
(11)
|
3
|
(3)
|
28
|
31
|
28
|
8
|
(19)
|
(21)
|
(22)
|
2
|
15
|
5
|
10
|
5
|
23
|
25
|
21
|
25
|
12
|
15
|
15
|
16
|
16
|
14
|
15
|
13
|
383
|
384
|
385
|
385
|
45
|
43
|
40
|
41
|
75
|
73
|
72
|
71
|
23
|
|
Net Income (Common) |
598
N/A
|
573
-4%
|
349
-39%
|
314
-10%
|
161
-49%
|
146
-10%
|
132
-9%
|
75
-44%
|
50
-33%
|
(20)
N/A
|
1
N/A
|
55
+4 855%
|
(1 653)
N/A
|
(1 307)
+21%
|
(1 125)
+14%
|
(865)
+23%
|
1 155
N/A
|
1 269
+10%
|
1 342
+6%
|
1 133
-16%
|
623
-45%
|
581
-7%
|
589
+1%
|
610
+4%
|
777
+27%
|
591
-24%
|
449
-24%
|
636
+42%
|
472
-26%
|
665
+41%
|
700
+5%
|
897
+28%
|
584
-35%
|
763
+31%
|
1 004
+32%
|
897
-11%
|
671
-25%
|
702
+5%
|
722
+3%
|
881
+22%
|
1 433
+63%
|
|
EPS (Diluted) |
0.17
N/A
|
0.17
N/A
|
0.11
-35%
|
0.1
-9%
|
0.05
-50%
|
0.04
-20%
|
0.03
-25%
|
0.01
-67%
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
-0.38
N/A
|
-0.3
+21%
|
-0.26
+13%
|
-0.2
+23%
|
0.26
N/A
|
0.24
-8%
|
0.28
+17%
|
0.23
-18%
|
0.12
-48%
|
0.11
-8%
|
0.12
+9%
|
0.12
N/A
|
0.15
+25%
|
0.11
-27%
|
0.08
-27%
|
0.12
+50%
|
0.09
-25%
|
0.13
+44%
|
0.13
N/A
|
0.18
+38%
|
0.11
-39%
|
0.15
+36%
|
0.2
+33%
|
0.18
-10%
|
0.13
-28%
|
0.14
+8%
|
0.14
N/A
|
0.17
+21%
|
0.28
+65%
|