Income Statement

Revenue

-1%

+235%

10Y

Currency: CNY

	Jun-2004	Sep-2004	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	0	0	15	0	0	0	15	0	0	0	21	0	0	0	31	0	0	0	30	0	0	0	33	0	0	0	34	0	0	0	36	0	0	0	0	0	0	0	65	0	0	0	59	0	0	0	55	0	0	0	35	0	0	6	25	0	0	10	19	12	16	15	14	12	9	7	6	6	7	344	6	488	675	512	673	648	594	545	522	522	507	498	479	474	0	0
Revenue	249 N/A	286 +15%	311 +9%	342 +10%	377 +10%	418 +11%	468 +12%	482 +3%	503 +4%	546 +9%	597 +9%	660 +11%	733 +11%	782 +7%	872 +11%	918 +5%	953 +4%	997 +5%	1 031 +3%	1 070 +4%	1 087 +2%	1 118 +3%	1 145 +2%	1 190 +4%	1 248 +5%	1 288 +3%	1 350 +5%	1 412 +5%	1 488 +5%	1 536 +3%	1 553 +1%	1 551 0%	1 611 +4%	1 641 +2%	1 710 +4%	1 840 +8%	1 858 +1%	1 942 +5%	2 032 +5%	2 040 +0%	2 094 +3%	2 081 -1%	2 016 -3%	2 108 +5%	2 061 -2%	2 019 -2%	1 954 -3%	1 886 -3%	1 877 0%	1 815 -3%	1 836 +1%	1 916 +4%	1 920 +0%	2 005 +4%	2 035 +1%	2 006 -1%	2 058 +3%	2 039 -1%	2 025 -1%	2 028 +0%	2 099 +3%	2 114 +1%	2 319 +10%	2 211 -5%	2 123 -4%	2 083 -2%	1 881 -10%	1 935 +3%	1 975 +2%	6 542 +231%	2 164 -67%	6 771 +213%	6 792 +0%	7 019 +3%	8 261 +18%	9 069 +10%	9 959 +10%	5 936 -40%	5 630 -5%	5 546 -1%	5 680 +2%	6 082 +7%	6 174 +2%	6 406 +4%	6 563 +2%	6 975 +6%
Gross Profit
Cost of Revenue	(182)	(203)	(219)	(238)	(257)	(272)	(308)	(319)	(336)	(367)	(401)	(450)	(521)	(549)	(604)	(630)	(631)	(660)	(727)	(752)	(770)	(814)	(865)	(926)	(965)	(997)	(1 020)	(1 048)	(1 110)	(1 161)	(1 200)	(1 189)	(1 238)	(1 229)	(1 308)	(1 414)	(1 438)	(1 539)	(1 584)	(1 602)	(1 659)	(1 646)	(1 589)	(1 671)	(1 642)	(1 630)	(1 565)	(1 524)	(1 507)	(1 435)	(1 415)	(1 496)	(1 420)	(1 519)	(1 501)	(1 406)	(1 470)	(1 426)	(1 420)	(1 486)	(1 548)	(1 563)	(1 664)	(1 679)	(1 654)	(1 635)	(1 651)	(1 723)	(1 819)	(4 418)	(1 915)	(4 518)	(4 559)	(4 043)	(4 274)	(4 574)	(4 824)	(3 188)	(3 044)	(3 250)	(3 280)	(3 280)	(3 263)	(3 488)	(3 536)	(3 646)
Gross Profit	66 N/A	83 +24%	92 +12%	104 +13%	121 +16%	146 +21%	161 +10%	164 +2%	167 +2%	179 +7%	197 +10%	210 +7%	212 +1%	234 +10%	267 +14%	289 +8%	322 +12%	337 +4%	304 -10%	318 +4%	316 -1%	304 -4%	281 -8%	264 -6%	283 +7%	291 +3%	330 +13%	364 +10%	378 +4%	375 -1%	353 -6%	363 +3%	373 +3%	412 +10%	403 -2%	425 +6%	420 -1%	403 -4%	448 +11%	438 -2%	435 -1%	435 +0%	427 -2%	437 +2%	419 -4%	389 -7%	389 0%	362 -7%	370 +2%	380 +3%	422 +11%	420 0%	500 +19%	486 -3%	534 +10%	600 +12%	588 -2%	613 +4%	605 -1%	542 -10%	550 +2%	551 +0%	656 +19%	533 -19%	469 -12%	448 -5%	230 -49%	213 -8%	156 -27%	2 125 +1 261%	249 -88%	2 253 +806%	2 233 -1%	2 976 +33%	3 987 +34%	4 495 +13%	5 136 +14%	2 748 -46%	2 586 -6%	2 296 -11%	2 400 +5%	2 802 +17%	2 911 +4%	2 918 +0%	3 027 +4%	3 329 +10%
Operating Income
Operating Expenses	(25)	(28)	(35)	(38)	(41)	(50)	(55)	(56)	(60)	(67)	(84)	(95)	(97)	(99)	(101)	(105)	(124)	(132)	(128)	(126)	(129)	(135)	(150)	(154)	(156)	(159)	(178)	(190)	(203)	(201)	(181)	(177)	(172)	(190)	(210)	(215)	(216)	(215)	(250)	(232)	(221)	(216)	(238)	(222)	(258)	(252)	(264)	(244)	(213)	(221)	(216)	(195)	(198)	(192)	(239)	(275)	(283)	(288)	(256)	(217)	(197)	(165)	(230)	(258)	(238)	(240)	(122)	(113)	(116)	(387)	(230)	(488)	(492)	(520)	(744)	(667)	(738)	(517)	(645)	(490)	(497)	(493)	(633)	(509)	(503)	(503)
Selling, General & Administrative	(31)	(34)	(37)	(39)	(42)	(50)	(56)	(58)	(59)	(67)	(82)	(95)	(98)	(100)	(101)	(105)	(125)	(132)	(127)	(126)	(129)	(135)	(141)	(145)	(147)	(151)	(173)	(185)	(200)	(198)	(189)	(186)	(180)	(197)	(209)	(214)	(216)	(215)	(222)	(233)	(221)	(215)	(204)	(204)	(212)	(206)	(221)	(203)	(202)	(209)	(166)	(196)	(199)	(192)	(181)	(214)	(222)	(228)	(202)	(221)	(201)	(170)	(191)	(199)	(180)	(180)	(93)	(114)	(118)	(357)	(202)	(458)	(461)	(506)	(506)	(617)	(686)	(476)	(440)	(473)	(473)	(467)	(424)	(449)	(442)	(434)
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	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	(40)	0	0	(41)	(19)	(58)	(59)	(65)	(50)	(26)	(25)	(26)	(29)	(57)	(62)	(64)	(72)
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	0	0	0	0	0	0	(13)	0	0	0	(17)	0	0	0	(24)	0	0	0	(31)	0	0	0	(33)	0	0	0	(29)	0	0	0	(16)	0	0	0	(15)	0	0	0	(15)	0	0	0	(55)	0	0	0	(40)	0	0	0	(29)	0	0	0
Other Operating Expenses	5	6	2	1	1	0	2	0	(1)	(1)	(1)	0	1	1	(0)	0	0	0	(1)	(1)	(0)	(0)	(9)	(9)	(9)	(9)	(5)	(5)	(3)	(3)	8	9	7	7	(0)	0	0	0	(15)	0	(0)	0	(17)	(18)	(46)	(46)	(19)	(42)	(12)	(12)	(20)	0	1	0	(26)	(61)	(61)	(60)	(25)	4	4	5	(24)	(59)	(59)	(60)	(14)	1	1	10	(13)	(30)	10	6	(124)	9	14	9	(140)	7	3	3	(123)	3	3	3
Operating Income	41 N/A	55 +33%	57 +4%	66 +15%	80 +21%	96 +21%	106 +10%	108 +2%	108 -1%	112 +4%	113 +1%	115 +2%	115 +1%	135 +17%	166 +23%	184 +11%	198 +7%	205 +3%	177 -14%	192 +9%	187 -2%	170 -10%	131 -23%	110 -16%	128 +16%	132 +3%	152 +16%	175 +15%	175 +0%	174 -1%	172 -1%	186 +8%	201 +8%	222 +10%	193 -13%	211 +9%	204 -3%	188 -8%	198 +5%	206 +4%	214 +4%	220 +3%	189 -14%	215 +14%	161 -25%	137 -15%	125 -8%	118 -6%	157 +34%	159 +1%	206 +29%	226 +10%	302 +34%	294 -3%	294 +0%	325 +10%	305 -6%	325 +7%	350 +8%	325 -7%	353 +9%	386 +9%	425 +10%	275 -35%	231 -16%	207 -10%	108 -48%	99 -8%	40 -60%	1 738 +4 248%	19 -99%	1 766 +9 216%	1 741 -1%	2 457 +41%	3 243 +32%	3 828 +18%	4 398 +15%	2 231 -49%	1 940 -13%	1 806 -7%	1 903 +5%	2 309 +21%	2 279 -1%	2 410 +6%	2 525 +5%	2 825 +12%
Pre-Tax Income
Interest Income Expense	(8)	(10)	(12)	(10)	(11)	(12)	(11)	(14)	(17)	(22)	(20)	(24)	(19)	(22)	(28)	(28)	(29)	(29)	(26)	(31)	(34)	(32)	(27)	(23)	(25)	(27)	(45)	(51)	(30)	(30)	(40)	(43)	(62)	(69)	(39)	(38)	(54)	(49)	(66)	(68)	(60)	(63)	(58)	(56)	(57)	(54)	(71)	(63)	(59)	(54)	(26)	(34)	(29)	(26)	(31)	(18)	(9)	(5)	1	10	18	25	32	28	23	20	16	28	21	(305)	20	(326)	(322)	(482)	(628)	(758)	(868)	(493)	(440)	(426)	(425)	(408)	(420)	(418)	(409)	(416)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(63)	0	0	0	0	0	0	0	(60)	0	0	0	0	0	0	(0)	0	6	6	7	(3)	4	4	3	(11)	0	1	1	20	16	16	27
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(5)	0	0	0	(1)	0	0	0	(2)	0	0	0	(3)	0	0	0	(3)	0	0	0	(1)	0	0	0	(3)	0	0	0	(2)	0	0	0	(2)	0	0	0	0	0	0	0	1	0	0	0	2	0	0	0	(6)	0	0	0
Total Other Income	(1)	(1)	(0)	(0)	0	(1)	(2)	(3)	(2)	(2)	1	2	1	1	(1)	2	0	(0)	26	22	25	26	6	7	8	29	46	39	37	15	29	31	49	48	21	16	(2)	16	22	22	23	7	4	16	18	16	73	55	53	55	11	8	9	6	(1)	(2)	(2)	0	0	(4)	(4)	(4)	1	0	19	18	11	7	(14)	(12)	(2)	(1)	(0)	(10)	(4)	(16)	(15)	(8)	2	(10)	(9)	(10)	(42)	(46)	(48)	(45)
Pre-Tax Income	32 N/A	45 +40%	45 +0%	55 +23%	69 +24%	84 +23%	92 +9%	92 N/A	89 -4%	89 +0%	94 +5%	92 -1%	97 +5%	115 +18%	137 +20%	158 +15%	169 +7%	176 +4%	174 -1%	183 +5%	178 -3%	164 -8%	109 -34%	94 -13%	111 +18%	133 +20%	152 +15%	163 +7%	182 +11%	158 -13%	161 +2%	174 +8%	188 +8%	201 +7%	170 -15%	188 +11%	148 -21%	154 +4%	154 0%	160 +4%	176 +10%	163 -7%	133 -18%	175 +31%	122 -30%	99 -19%	124 +25%	110 -11%	152 +38%	160 +5%	187 +17%	200 +7%	282 +41%	275 -3%	199 -28%	306 +54%	294 -4%	320 +9%	348 +9%	331 -5%	368 +11%	408 +11%	396 -3%	303 -23%	274 -10%	245 -10%	132 -46%	134 +1%	47 -65%	1 421 +2 940%	37 -97%	1 444 +3 844%	1 425 -1%	1 972 +38%	2 609 +32%	3 057 +17%	3 518 +15%	1 732 -51%	1 493 -14%	1 370 -8%	1 470 +7%	1 892 +29%	1 830 -3%	1 961 +7%	2 083 +6%	2 391 +15%
Net Income
Tax Provision	(5)	(8)	(6)	(7)	(12)	(9)	(15)	(15)	(15)	(17)	(17)	(17)	(17)	(20)	(11)	(14)	(13)	(17)	(26)	(28)	(27)	(25)	(14)	(12)	(14)	(18)	(26)	(28)	(28)	(24)	(26)	(32)	(35)	(38)	(28)	(26)	(25)	(25)	(24)	(26)	(30)	(29)	(30)	(35)	(20)	(16)	(21)	(19)	(28)	(30)	(28)	(31)	(42)	(40)	(42)	(57)	(53)	(57)	(52)	(48)	(53)	(58)	(64)	(51)	(48)	(44)	(22)	(20)	(9)	(277)	(21)	(297)	(298)	(441)	(522)	(615)	(691)	(311)	(247)	(224)	(284)	(363)	(399)	(427)	(424)	(505)
Income from Continuing Operations	27	37	39	48	57	75	77	77	74	72	77	76	80	95	126	144	156	159	148	156	151	139	94	82	96	115	127	135	154	134	135	142	153	163	142	162	123	129	130	135	146	134	104	139	102	83	103	91	123	130	159	169	240	234	157	249	241	263	296	283	315	350	332	252	226	201	111	114	38	1 144	16	1 147	1 127	1 530	2 087	2 442	2 827	1 421	1 246	1 146	1 186	1 529	1 432	1 534	1 659	1 885
Income to Minority Interest	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	(294)	0	0	0	(349)	(424)	(497)	(574)	(258)	(233)	(227)	(238)	(289)	(305)	(319)	(326)	(371)
Net Income (Common)	27 N/A	37 +38%	39 +5%	48 +23%	57 +17%	75 +33%	77 +3%	77 N/A	74 -4%	72 -3%	77 +6%	76 -1%	80 +6%	95 +18%	126 +33%	144 +14%	156 +9%	159 +2%	148 -7%	156 +5%	151 -3%	139 -8%	94 -32%	82 -12%	96 +17%	115 +20%	127 +10%	135 +7%	154 +14%	134 -13%	135 +1%	142 +5%	153 +8%	163 +7%	142 -13%	162 +14%	123 -24%	129 +5%	130 +0%	135 +4%	146 +8%	134 -8%	104 -23%	139 +34%	102 -27%	83 -19%	103 +25%	91 -12%	123 +36%	130 +5%	159 +23%	169 +6%	240 +42%	234 -2%	157 -33%	249 +59%	241 -3%	263 +9%	296 +13%	283 -4%	315 +11%	350 +11%	332 -5%	252 -24%	226 -11%	201 -11%	111 -45%	114 +3%	38 -67%	850 +2 140%	16 -98%	853 +5 311%	832 -2%	1 181 +42%	1 663 +41%	1 945 +17%	2 253 +16%	1 163 -48%	1 014 -13%	919 -9%	947 +3%	1 240 +31%	1 126 -9%	1 215 +8%	1 333 +10%	1 515 +14%
EPS (Diluted)	0.05 N/A	0.09 +80%	0.08 -11%	0.1 +25%	0.12 +20%	0.16 +33%	0.16 N/A	0.16 N/A	0.15 -6%	0.15 N/A	0.16 +7%	0.16 N/A	0.17 +6%	0.2 +18%	0.26 +30%	0.3 +15%	0.33 +10%	0.33 N/A	0.31 -6%	0.32 +3%	0.31 -3%	0.29 -6%	0.2 -31%	0.17 -15%	0.2 +18%	0.24 +20%	0.26 +8%	0.28 +8%	0.32 +14%	0.28 -12%	0.28 N/A	0.31 +11%	0.33 +6%	0.35 +6%	0.3 -14%	0.34 +13%	0.26 -24%	0.27 +4%	0.27 N/A	0.28 +4%	0.3 +7%	0.28 -7%	0.22 -21%	0.29 +32%	0.21 -28%	0.17 -19%	0.22 +29%	0.19 -14%	0.26 +37%	0.27 +4%	0.33 +22%	0.35 +6%	0.5 +43%	0.49 -2%	0.33 -33%	0.52 +58%	0.5 -4%	0.54 +8%	0.62 +15%	0.58 -6%	0.65 +12%	0.73 +12%	0.69 -5%	0.54 -22%	0.48 -11%	0.43 -10%	0.23 -47%	0.24 +4%	0.08 -67%	0.12 +50%	0.03 -75%	1.78 +5 833%	1.68 -6%	0.45 -73%	0.64 +42%	0.6 -6%	0.7 +17%	0.36 -49%	0.32 -11%	0.29 -9%	0.3 +3%	0.39 +30%	0.35 -10%	0.38 +9%	0.42 +11%	0.48 +14%

Income Statement Balance Sheet Cash Flow Statement

Yunnan Wenshan Electric Power Co Ltd
SSE:600995

Income Statement

Earnings Waterfall
Yunnan Wenshan Electric Power Co Ltd

Income Statement
Yunnan Wenshan Electric Power Co Ltd

See Also

Company

Help

Tools

Stocks

Yunnan Wenshan Electric Power Co Ltd SSE:600995

Income Statement

Earnings Waterfall Yunnan Wenshan Electric Power Co Ltd

Income Statement Yunnan Wenshan Electric Power Co Ltd

See Also

Company

Help

Tools

Stocks

Yunnan Wenshan Electric Power Co Ltd
SSE:600995

Earnings Waterfall
Yunnan Wenshan Electric Power Co Ltd

Income Statement
Yunnan Wenshan Electric Power Co Ltd