Watchlist Manager

Watchlist

Price: 3.58 CNY Market Closed

Market Cap: ¥11.4B

X	Xinyu Iron & Steel Co Ltd SSE:600782	CN
	Contemporary Amperex Technology Co Ltd SZSE:300750	CN
	ICICI Bank Ltd NYSE:IBN	IN
	Halows Co Ltd TSE:2742	JP
T	Torm PLC CSE:TRMD A	UK

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	9	0	0	0	10	0	0	0	9	0	0	0	73	0	0	0	420	0	0	0	276	0	0	0	498	0	0	0	553	0	0	0	927	0	0	0	903	0	0	0	966	0	0	0	772	0	0	0	561	0	0	96	476	0	0	202	332	0	0	155	282	164	207	176	280	252	244	248	271	272	282	293	173	180	0	115	121	126	145	145	150	115	0	0
Revenue	753 N/A	761 +1%	808 +6%	852 +5%	826 -3%	871 +5%	910 +4%	947 +4%	1 927 +103%	1 943 +1%	2 557 +32%	2 782 +9%	7 603 +173%	13 217 +74%	20 359 +54%	26 955 +32%	27 412 +2%	26 293 -4%	22 806 -13%	21 765 -5%	21 844 +0%	24 505 +12%	29 188 +19%	31 950 +9%	35 213 +10%	37 291 +6%	38 567 +3%	39 857 +3%	40 228 +1%	39 431 -2%	38 176 -3%	37 176 -3%	35 617 -4%	35 613 0%	34 711 -3%	33 907 -2%	33 711 -1%	33 583 0%	33 045 -2%	35 126 +6%	32 370 -8%	30 091 -7%	28 329 -6%	23 751 -16%	25 371 +7%	24 783 -2%	25 397 +2%	28 734 +13%	30 463 +6%	34 866 +14%	40 765 +17%	44 530 +9%	49 967 +12%	52 403 +5%	52 548 +0%	55 245 +5%	56 963 +3%	57 963 +2%	58 145 +0%	57 500 -1%	57 904 +1%	59 213 +2%	63 406 +7%	68 507 +8%	72 412 +6%	82 903 +14%	95 142 +15%	105 929 +11%	104 913 -1%	105 611 +1%	102 379 -3%	95 442 -7%	99 001 +4%	95 873 -3%	91 794 -4%	85 309 -7%	71 143 -17%	59 563 -16%	47 718 -20%	40 040 -16%	41 804 +4%	39 258 -6%	37 872 -4%	37 849 0%
Gross Profit
Cost of Revenue	(648)	(649)	(690)	(721)	(709)	(753)	(781)	(808)	(1 625)	(1 632)	(2 169)	(2 353)	(6 805)	(11 928)	(18 580)	(24 695)	(24 798)	(23 885)	(20 723)	(19 904)	(20 568)	(23 117)	(27 609)	(30 293)	(33 235)	(35 202)	(36 446)	(37 681)	(38 530)	(38 268)	(37 232)	(36 789)	(35 269)	(35 048)	(34 093)	(32 751)	(32 101)	(31 883)	(31 182)	(33 186)	(30 048)	(28 053)	(26 394)	(22 224)	(24 537)	(23 950)	(24 361)	(27 438)	(28 570)	(32 623)	(38 505)	(41 404)	(44 499)	(46 606)	(45 330)	(46 705)	(48 771)	(50 210)	(50 909)	(51 726)	(52 719)	(54 625)	(59 359)	(64 535)	(68 125)	(78 312)	(89 465)	(99 676)	(98 380)	(99 311)	(96 798)	(90 101)	(95 981)	(94 165)	(90 983)	(85 432)	(69 920)	(58 632)	(47 185)	(40 292)	(41 633)	(38 894)	(37 318)	(36 510)
Gross Profit	105 N/A	112 +7%	118 +5%	131 +11%	117 -11%	117 N/A	128 +9%	137 +7%	303 +121%	309 +2%	386 +25%	428 +11%	798 +86%	1 288 +61%	1 778 +38%	2 259 +27%	2 613 +16%	2 408 -8%	2 083 -13%	1 861 -11%	1 276 -31%	1 389 +9%	1 579 +14%	1 657 +5%	1 978 +19%	2 088 +6%	2 121 +2%	2 176 +3%	1 698 -22%	1 163 -32%	944 -19%	387 -59%	348 -10%	566 +63%	619 +9%	1 157 +87%	1 609 +39%	1 700 +6%	1 863 +10%	1 940 +4%	2 322 +20%	2 038 -12%	1 936 -5%	1 529 -21%	834 -45%	836 +0%	1 038 +24%	1 297 +25%	1 893 +46%	2 244 +19%	2 262 +1%	3 128 +38%	5 468 +75%	5 797 +6%	7 217 +24%	8 539 +18%	8 192 -4%	7 754 -5%	7 237 -7%	5 775 -20%	5 185 -10%	4 588 -12%	4 047 -12%	3 972 -2%	4 287 +8%	4 590 +7%	5 677 +24%	6 252 +10%	6 533 +4%	6 299 -4%	5 581 -11%	5 341 -4%	3 020 -43%	1 708 -43%	812 -52%	(122) N/A	1 223 N/A	931 -24%	533 -43%	(252) N/A	171 N/A	364 +114%	554 +52%	1 339 +142%
Operating Income
Operating Expenses	(60)	(57)	(53)	(60)	(62)	(69)	(72)	(74)	(155)	(157)	(207)	(231)	(305)	(421)	(537)	(667)	(1 306)	(1 346)	(1 311)	(1 273)	(871)	(855)	(910)	(1 044)	(1 157)	(1 201)	(1 244)	(1 209)	(1 017)	(981)	(1 054)	(1 022)	(1 109)	(1 059)	(1 079)	(1 098)	(1 109)	(1 112)	(1 151)	(1 199)	(1 517)	(1 374)	(1 298)	(1 231)	(920)	(869)	(793)	(773)	(979)	(765)	(704)	(773)	(1 134)	(811)	(853)	(837)	(1 446)	(1 210)	(1 309)	(1 297)	(1 387)	(1 064)	(1 072)	(1 104)	(1 267)	(986)	(1 081)	(1 233)	(1 550)	(1 224)	(1 603)	(2 360)	(1 624)	(1 519)	(1 055)	(279)	(1 487)	(1 414)	(1 188)	(1 125)	(939)	(870)	(952)	(852)
Selling, General & Administrative	(68)	(64)	(61)	(66)	(65)	(72)	(76)	(76)	(159)	(157)	(210)	(226)	(294)	(431)	(538)	(676)	(1 162)	(1 209)	(1 172)	(1 134)	(829)	(820)	(863)	(998)	(1 096)	(1 159)	(1 227)	(1 195)	(1 013)	(987)	(998)	(962)	(753)	(962)	(935)	(954)	(779)	(973)	(1 059)	(1 106)	(1 197)	(1 345)	(1 264)	(1 196)	(628)	(800)	(747)	(725)	(722)	(728)	(732)	(682)	(746)	(578)	(618)	(652)	(957)	(716)	(679)	(662)	(921)	(748)	(741)	(743)	(707)	(457)	(495)	(553)	(1 022)	(737)	(761)	(783)	(1 115)	(847)	(666)	(617)	(1 027)	(944)	(934)	(974)	(760)	(614)	(623)	(583)
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	(316)	0	0	0	(259)	0	0	0	(250)	0	0	0	(217)	0	0	0	(177)	0	0	(153)	(428)	0	0	(249)	(533)	(570)	(695)	(719)	(519)	(476)	(507)	(532)	(630)	(662)	(730)	(829)	(595)	(642)	(852)	(1 603)	(606)	(1 603)	(1 445)	(702)	(682)	(693)	(597)	(475)	(515)	(491)	(414)	(390)
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	(37)	0	0	0	(38)	0	0	0	(37)	0	0	0	(39)	0	0	0	(30)	0	0	0	(36)	0	0	0	(36)	0	0	0	(39)	0	0	0	(38)	0	0	0	(60)	0	0	0	(93)	0	0	0	(81)	0	0	0	(72)	0	0	0
Other Operating Expenses	7	7	7	5	4	4	6	4	3	0	1	(6)	(11)	9	0	7	(144)	(138)	(139)	(138)	(41)	(33)	(45)	(45)	(60)	(43)	(17)	(13)	(5)	6	(57)	(62)	(3)	(97)	(145)	(145)	(32)	(139)	(91)	(93)	(33)	(31)	(36)	(37)	(35)	(71)	(48)	(49)	(48)	(37)	27	61	76	(233)	(235)	64	81	76	64	83	92	160	174	169	108	133	144	149	127	155	10	26	191	931	1 056	1 041	304	223	344	324	408	235	85	121
Operating Income	45 N/A	54 +20%	64 +19%	70 +9%	55 -21%	49 -11%	56 +14%	64 +14%	147 +130%	152 +3%	180 +18%	197 +9%	494 +151%	867 +76%	1 240 +43%	1 591 +28%	1 308 -18%	1 061 -19%	772 -27%	588 -24%	405 -31%	534 +32%	669 +25%	613 -8%	821 +34%	887 +8%	877 -1%	968 +10%	681 -30%	183 -73%	(109) N/A	(635) -483%	(761) -20%	(494) +35%	(462) +6%	57 N/A	501 +779%	587 +17%	712 +21%	741 +4%	805 +9%	664 -18%	637 -4%	296 -54%	(86) N/A	(36) +58%	243 N/A	523 +115%	914 +75%	1 478 +62%	1 556 +5%	2 353 +51%	4 334 +84%	4 985 +15%	6 364 +28%	7 702 +21%	6 747 -12%	6 544 -3%	5 928 -9%	4 478 -24%	3 798 -15%	3 523 -7%	2 973 -16%	2 866 -4%	3 020 +5%	3 604 +19%	4 597 +28%	5 021 +9%	4 983 -1%	5 076 +2%	3 978 -22%	2 981 -25%	1 396 -53%	190 -86%	(243) N/A	(401) -65%	(264) +34%	(483) -83%	(655) -36%	(1 377) -110%	(769) +44%	(505) +34%	(398) +21%	488 N/A
Pre-Tax Income
Interest Income Expense	(12)	(11)	(21)	(21)	(15)	(11)	(10)	(10)	(6)	(8)	(8)	(9)	(62)	(176)	(271)	(372)	(390)	(385)	(394)	(394)	(235)	(248)	(231)	(245)	(448)	(509)	(572)	(603)	(563)	(557)	(573)	(634)	(598)	(664)	(657)	(627)	(413)	(393)	(345)	(251)	(419)	(424)	(457)	(478)	(432)	(28)	1	4	(410)	(444)	(414)	(350)	(223)	(172)	(134)	(77)	(83)	(67)	16	48	240	265	295	392	418	361	328	225	271	223	114	81	25	150	367	525	801	777	843	867	817	734	597	470
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	0	0	0	0	(1)	0	0	0	0	0	0	0	450	0	0	0	(1)	(1)	(1)	(1)	3	6	17	18	11	0	(2)	(8)	(6)	0	(8)	(3)	(1)	0	0	0	(19)	0	(19)	(44)	(28)	(24)	(23)	21	23	22	22	3	17	0	0	1
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(30)	0	0	0	(11)	0	0	0	(12)	0	0	0	6	0	0	0	(17)	0	0	0	(10)	(1)	0	0	2	0	0	0	0	0	(1)	(1)	(20)	0	0	0	(62)	0	0	0	(35)	0	0	0	(64)	0	0	0	(158)	0	0	0	(34)	0	0	0	(189)	0	0	0	(58)	0	0	0	(19)	0	0	0
Total Other Income	0	(1)	0	0	0	(3)	3	3	2	2	3	4	12	5	(2)	(5)	42	22	30	42	31	19	21	16	68	50	48	48	49	63	70	68	33	14	19	26	73	73	66	71	78	78	104	120	99	114	112	110	126	80	53	25	7	(59)	(64)	(65)	(2)	(35)	(21)	(14)	8	(62)	(57)	(64)	11	(137)	(154)	(155)	22	(19)	(18)	(16)	8	(176)	(149)	(146)	58	(13)	(44)	(35)	(6)	(24)	(18)	(50)
Pre-Tax Income	33 N/A	42 +27%	44 +5%	50 +14%	41 -18%	35 -15%	49 +40%	57 +16%	142 +149%	146 +3%	175 +20%	191 +9%	442 +131%	697 +58%	968 +39%	1 215 +26%	930 -23%	697 -25%	407 -42%	236 -42%	190 -19%	305 +61%	459 +50%	384 -16%	429 +12%	428 0%	353 -18%	412 +17%	174 -58%	(311) N/A	(612) -97%	(1 200) -96%	(1 343) -12%	(1 143) +15%	(1 098) +4%	(542) +51%	151 N/A	267 +77%	431 +61%	559 +30%	466 -17%	317 -32%	284 -10%	(61) N/A	31 N/A	52 +68%	357 +587%	637 +78%	610 -4%	1 113 +82%	1 194 +7%	2 027 +70%	4 059 +100%	4 761 +17%	6 184 +30%	7 579 +23%	6 638 -12%	6 442 -3%	5 921 -8%	4 504 -24%	3 976 -12%	3 727 -6%	3 204 -14%	3 192 0%	3 290 +3%	3 829 +16%	4 771 +25%	5 091 +7%	5 222 +3%	5 279 +1%	4 054 -23%	3 002 -26%	1 212 -60%	140 -88%	(49) N/A	(1) +98%	559 N/A	303 -46%	166 -45%	(542) N/A	40 N/A	204 +407%	181 -11%	909 +402%
Net Income
Tax Provision	(4)	(9)	(11)	(14)	(10)	(8)	(12)	(14)	(9)	(9)	(8)	(1)	(131)	(199)	(233)	(302)	(141)	(155)	(128)	(66)	(1)	(1)	(34)	(34)	(42)	(43)	(21)	(22)	9	96	186	304	305	249	219	100	(28)	(50)	(94)	(116)	(38)	14	18	91	24	19	(62)	(71)	(102)	(228)	(202)	(380)	(920)	(1 026)	(1 470)	(1 892)	(725)	(650)	(324)	113	(546)	(529)	(512)	(502)	(543)	(604)	(660)	(730)	(752)	(765)	(616)	(491)	(163)	(41)	(52)	(45)	(42)	(32)	(12)	13	14	19	64	87
Income from Continuing Operations	28	33	33	36	32	27	37	42	133	135	165	190	311	499	736	914	788	543	279	169	189	302	424	349	386	386	333	391	183	(215)	(426)	(896)	(1 038)	(894)	(879)	(441)	123	218	338	443	428	331	303	31	54	72	295	566	508	885	992	1 647	3 139	3 735	4 714	5 687	5 913	5 791	5 596	4 617	3 430	3 198	2 692	2 689	2 746	3 225	4 112	4 361	4 470	4 514	3 438	2 510	1 049	99	(102)	(46)	517	272	154	(529)	54	223	245	996
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	(1)	(4)	(5)	(7)	(10)	(10)	(9)	(9)	(6)	(9)	(9)	(13)	(17)	(20)	(22)	(19)	(17)	(12)	(11)	(10)	(9)	(7)	(6)	(5)	(8)	(13)	(14)	(21)	(24)	(22)	(20)	(14)	(3)	6	16	15	16	(10)	(23)	(33)	(50)	(29)	(27)	(17)	(4)	(8)	(7)	(11)	(13)	(16)	(19)	(24)	(36)	(46)	(69)	(100)	(118)	(126)	(110)	(78)	(40)	(2)	13	23	13	(19)	(26)	(27)	(29)	(22)	(22)	(26)	(24)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	(77)	0	0	(97)	(51)	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)	28 N/A	33 +18%	33 N/A	36 +9%	32 -11%	27 -16%	37 +37%	42 +14%	56 +33%	58 +4%	58 N/A	61 +5%	256 +320%	440 +72%	704 +60%	900 +28%	778 -14%	531 -32%	268 -50%	161 -40%	180 +12%	294 +63%	412 +40%	333 -19%	366 +10%	364 -1%	314 -14%	373 +19%	170 -54%	(227) N/A	(438) -93%	(906) -107%	(1 044) -15%	(900) +14%	(883) +2%	(448) +49%	110 N/A	204 +85%	317 +55%	420 +32%	406 -3%	311 -23%	289 -7%	26 -91%	61 +135%	86 +41%	308 +258%	581 +89%	499 -14%	863 +73%	960 +11%	1 598 +66%	3 111 +95%	3 708 +19%	4 697 +27%	5 684 +21%	5 905 +4%	5 785 -2%	5 586 -3%	4 604 -18%	3 414 -26%	3 179 -7%	2 669 -16%	2 654 -1%	2 700 +2%	3 157 +17%	4 011 +27%	4 243 +6%	4 345 +2%	4 404 +1%	3 360 -24%	2 471 -26%	1 046 -58%	112 -89%	(79) N/A	(33) +58%	498 N/A	246 -51%	127 -48%	(558) N/A	33 N/A	201 +514%	219 +9%	972 +343%
EPS (Diluted)	0.07 N/A	0.08 +14%	0.08 N/A	0.09 +12%	0.08 -11%	0.06 -25%	0.09 +50%	0.1 +11%	0.15 +50%	0.15 N/A	0.15 N/A	0.16 +7%	0.28 +75%	0.15 -46%	0.25 +67%	0.34 +36%	0.26 -24%	0.19 -27%	0.06 -68%	0.05 -17%	0.06 +20%	0.1 +67%	0.1 N/A	0.11 +10%	0.13 +18%	0.12 -8%	0.11 -8%	0.13 +18%	0.06 -54%	-0.08 N/A	-0.16 -100%	-0.33 -106%	-0.37 -12%	-0.33 +11%	-0.32 +3%	-0.16 +50%	0.04 N/A	0.07 +75%	0.11 +57%	0.15 +36%	0.15 N/A	0.12 -20%	0.11 -8%	0.01 -91%	0.02 +100%	0.03 +50%	0.11 +267%	0.21 +91%	0.18 -14%	0.31 +72%	0.35 +13%	0.58 +66%	1.09 +88%	1.16 +6%	1.47 +27%	1.8 +22%	1.85 +3%	1.81 -2%	1.75 -3%	1.44 -18%	1.07 -26%	0.99 -7%	0.83 -16%	0.83 N/A	0.85 +2%	0.99 +16%	1.27 +28%	1.35 +6%	1.39 +3%	1.41 +1%	1.08 -23%	0.79 -27%	0.33 -58%	0.04 -88%	-0.03 N/A	-0.01 +67%	0.16 N/A	0.08 -50%	0.04 -50%	-0.18 N/A	0.01 N/A	0.06 +500%	0.06 N/A	0.45 +650%

Income Statement Balance Sheet Cash Flow Statement

Xinyu Iron & Steel Co Ltd
SSE:600782

Income Statement

Earnings Waterfall
Xinyu Iron & Steel Co Ltd

Income Statement
Xinyu Iron & Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Xinyu Iron & Steel Co Ltd SSE:600782

Income Statement

Earnings Waterfall Xinyu Iron & Steel Co Ltd

Income Statement Xinyu Iron & Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Xinyu Iron & Steel Co Ltd
SSE:600782

Earnings Waterfall
Xinyu Iron & Steel Co Ltd

Income Statement
Xinyu Iron & Steel Co Ltd