CNOOC Energy Technology & Services Ltd
SSE:600968
CNOOC Energy Technology & Services Ltd
SSE:600968
Price:
4.61
CNY
1.32%
Market Closed
Market Cap:
¥46.9B
Income Statement
Earnings Waterfall
CNOOC Energy Technology & Services Ltd
CNOOC Energy Technology & Services Ltd
Income Statement
CNOOC Energy Technology & Services Ltd
CNOOC Energy Technology & Services Ltd
Currency: CNY
| 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 |
252
|
256
|
255
|
253
|
208
|
165
|
138
|
83
|
78
|
67
|
43
|
47
|
46
|
54
|
63
|
68
|
75
|
80
|
87
|
90
|
96
|
107
|
115
|
124
|
120
|
116
|
0
|
0
|
|
| Revenue |
28 975
N/A
|
29 874
+3%
|
31 525
+6%
|
32 023
+2%
|
33 463
+4%
|
33 655
+1%
|
33 025
-2%
|
32 524
-2%
|
33 208
+2%
|
33 782
+2%
|
35 342
+5%
|
38 115
+8%
|
38 739
+2%
|
40 387
+4%
|
43 445
+8%
|
44 600
+3%
|
47 784
+7%
|
49 126
+3%
|
48 172
-2%
|
48 017
0%
|
49 308
+3%
|
48 977
-1%
|
50 278
+3%
|
51 389
+2%
|
52 517
+2%
|
53 384
+2%
|
53 481
+0%
|
52 789
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(25 448)
|
(26 422)
|
(27 956)
|
(28 302)
|
(29 409)
|
(29 700)
|
(29 169)
|
(28 325)
|
(28 869)
|
(29 461)
|
(30 951)
|
(33 529)
|
(33 622)
|
(35 230)
|
(38 083)
|
(39 002)
|
(41 793)
|
(43 180)
|
(41 994)
|
(41 764)
|
(42 673)
|
(42 487)
|
(43 458)
|
(44 384)
|
(44 847)
|
(45 715)
|
(45 611)
|
(44 761)
|
|
| Gross Profit |
3 527
N/A
|
3 451
-2%
|
3 569
+3%
|
3 721
+4%
|
4 054
+9%
|
3 955
-2%
|
3 857
-2%
|
4 200
+9%
|
4 340
+3%
|
4 321
0%
|
4 391
+2%
|
4 585
+4%
|
5 117
+12%
|
5 158
+1%
|
5 362
+4%
|
5 599
+4%
|
5 991
+7%
|
5 946
-1%
|
6 178
+4%
|
6 253
+1%
|
6 635
+6%
|
6 490
-2%
|
6 820
+5%
|
7 005
+3%
|
7 670
+9%
|
7 670
0%
|
7 871
+3%
|
8 028
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(2 100)
|
(1 974)
|
(2 039)
|
(1 991)
|
(2 416)
|
(2 295)
|
(2 477)
|
(2 516)
|
(2 446)
|
(2 373)
|
(2 418)
|
(2 549)
|
(2 726)
|
(3 399)
|
(3 449)
|
(3 523)
|
(3 345)
|
(3 215)
|
(3 156)
|
(3 132)
|
(3 166)
|
(2 903)
|
(2 916)
|
(2 864)
|
(3 018)
|
(2 915)
|
(2 943)
|
(3 035)
|
|
| Selling, General & Administrative |
(1 577)
|
(1 531)
|
(1 591)
|
(1 544)
|
(1 792)
|
(1 694)
|
(1 668)
|
(1 632)
|
(1 709)
|
(1 627)
|
(1 623)
|
(1 707)
|
(1 840)
|
(1 736)
|
(1 783)
|
(1 855)
|
(2 175)
|
(2 088)
|
(2 078)
|
(2 051)
|
(2 144)
|
(1 968)
|
(2 004)
|
(2 005)
|
(2 136)
|
(2 009)
|
(2 017)
|
(2 053)
|
|
| Research & Development |
(640)
|
(649)
|
(669)
|
(688)
|
(742)
|
(809)
|
(964)
|
(1 045)
|
(847)
|
(873)
|
(930)
|
(983)
|
(1 023)
|
(1 137)
|
(1 169)
|
(1 177)
|
(1 219)
|
(1 343)
|
(1 284)
|
(1 264)
|
(1 094)
|
(1 139)
|
(1 095)
|
(1 043)
|
(925)
|
(976)
|
(991)
|
(1 045)
|
|
| Depreciation & Amortization |
(55)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
172
|
206
|
221
|
240
|
240
|
207
|
154
|
159
|
173
|
126
|
134
|
141
|
216
|
(526)
|
(497)
|
(492)
|
222
|
216
|
207
|
184
|
200
|
204
|
182
|
185
|
173
|
70
|
65
|
63
|
|
| Operating Income |
1 427
N/A
|
1 478
+4%
|
1 529
+3%
|
1 729
+13%
|
1 638
-5%
|
1 660
+1%
|
1 380
-17%
|
1 684
+22%
|
1 893
+12%
|
1 947
+3%
|
1 972
+1%
|
2 036
+3%
|
2 391
+17%
|
1 759
-26%
|
1 913
+9%
|
2 075
+8%
|
2 646
+28%
|
2 731
+3%
|
3 022
+11%
|
3 121
+3%
|
3 470
+11%
|
3 588
+3%
|
3 905
+9%
|
4 141
+6%
|
4 652
+12%
|
4 754
+2%
|
4 927
+4%
|
4 993
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(23)
|
(31)
|
8
|
42
|
110
|
168
|
216
|
213
|
216
|
220
|
222
|
299
|
276
|
278
|
339
|
386
|
328
|
376
|
371
|
313
|
377
|
395
|
366
|
379
|
382
|
385
|
379
|
408
|
|
| Non-Reccuring Items |
(2)
|
0
|
14
|
16
|
(29)
|
16
|
4
|
4
|
(44)
|
0
|
6
|
6
|
(726)
|
2
|
(4)
|
(3)
|
7
|
4
|
2
|
2
|
(5)
|
0
|
(0)
|
(0)
|
(64)
|
2
|
11
|
11
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
32
|
20
|
28
|
1
|
13
|
(4)
|
(13)
|
(1)
|
54
|
49
|
47
|
37
|
17
|
(22)
|
(21)
|
(27)
|
3
|
(13)
|
(15)
|
(6)
|
12
|
7
|
(3)
|
52
|
(390)
|
(446)
|
(542)
|
(659)
|
|
| Pre-Tax Income |
1 434
N/A
|
1 466
+2%
|
1 578
+8%
|
1 787
+13%
|
1 724
-4%
|
1 840
+7%
|
1 587
-14%
|
1 900
+20%
|
2 098
+10%
|
2 217
+6%
|
2 248
+1%
|
2 379
+6%
|
1 920
-19%
|
2 016
+5%
|
2 226
+10%
|
2 430
+9%
|
2 984
+23%
|
3 099
+4%
|
3 380
+9%
|
3 429
+1%
|
3 854
+12%
|
3 989
+4%
|
4 267
+7%
|
4 573
+7%
|
4 580
+0%
|
4 696
+3%
|
4 775
+2%
|
4 752
0%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(310)
|
(323)
|
(359)
|
(412)
|
(421)
|
(449)
|
(402)
|
(399)
|
(496)
|
(517)
|
(481)
|
(497)
|
(538)
|
(552)
|
(516)
|
(555)
|
(487)
|
(487)
|
(579)
|
(626)
|
(686)
|
(724)
|
(811)
|
(852)
|
(824)
|
(857)
|
(817)
|
(845)
|
|
| Income from Continuing Operations |
1 123
|
1 143
|
1 219
|
1 375
|
1 303
|
1 391
|
1 185
|
1 502
|
1 602
|
1 701
|
1 768
|
1 881
|
1 381
|
1 464
|
1 711
|
1 876
|
2 497
|
2 611
|
2 801
|
2 803
|
3 168
|
3 265
|
3 456
|
3 721
|
3 756
|
3 839
|
3 957
|
3 907
|
|
| Income to Minority Interest |
(57)
|
(63)
|
(68)
|
(67)
|
(70)
|
(70)
|
(72)
|
(79)
|
(81)
|
(88)
|
(95)
|
(94)
|
(98)
|
(99)
|
(95)
|
(94)
|
(81)
|
(83)
|
(82)
|
(83)
|
(87)
|
(96)
|
(96)
|
(97)
|
(100)
|
(90)
|
(89)
|
(87)
|
|
| Net Income (Common) |
1 066
N/A
|
1 082
+2%
|
1 152
+6%
|
1 309
+14%
|
1 233
-6%
|
1 320
+7%
|
1 114
-16%
|
1 424
+28%
|
1 522
+7%
|
1 614
+6%
|
1 672
+4%
|
1 788
+7%
|
1 284
-28%
|
1 366
+6%
|
1 615
+18%
|
1 782
+10%
|
2 416
+36%
|
2 528
+5%
|
2 719
+8%
|
2 721
+0%
|
3 081
+13%
|
3 170
+3%
|
3 361
+6%
|
3 624
+8%
|
3 656
+1%
|
3 749
+3%
|
3 869
+3%
|
3 820
-1%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.13
N/A
|
0.14
+8%
|
0.11
-21%
|
0.13
+18%
|
0.14
+8%
|
0.1
-29%
|
0.13
+30%
|
0.15
+15%
|
0.15
N/A
|
0.16
+7%
|
0.17
+6%
|
0.13
-24%
|
0.13
N/A
|
0.16
+23%
|
0.17
+6%
|
0.24
+41%
|
0.25
+4%
|
0.27
+8%
|
0.27
N/A
|
0.3
+11%
|
0.31
+3%
|
0.33
+6%
|
0.36
+9%
|
0.36
N/A
|
0.37
+3%
|
0.38
+3%
|
0.38
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
