Jiangsu New Energy Development Co Ltd
SSE:603693
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangsu New Energy Development Co Ltd
SSE:603693
|
CN |
|
J
|
Jiangsu Hongdou Industrial Co Ltd
SSE:600400
|
CN |
Income Statement
Earnings Waterfall
Jiangsu New Energy Development Co Ltd
Income Statement
Jiangsu New Energy Development Co Ltd
| 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 |
125
|
136
|
134
|
131
|
119
|
131
|
127
|
129
|
124
|
126
|
130
|
129
|
122
|
127
|
133
|
137
|
160
|
201
|
241
|
282
|
310
|
301
|
289
|
275
|
263
|
260
|
256
|
256
|
257
|
251
|
0
|
0
|
|
| Revenue |
1 418
N/A
|
1 442
+2%
|
1 439
0%
|
1 508
+5%
|
1 473
-2%
|
1 439
-2%
|
1 466
+2%
|
1 439
-2%
|
1 484
+3%
|
1 570
+6%
|
1 607
+2%
|
1 595
-1%
|
1 547
-3%
|
1 647
+6%
|
1 638
-1%
|
1 717
+5%
|
1 859
+8%
|
1 853
0%
|
1 989
+7%
|
2 013
+1%
|
1 971
-2%
|
1 990
+1%
|
1 976
-1%
|
1 912
-3%
|
1 946
+2%
|
2 058
+6%
|
1 903
-8%
|
2 046
+8%
|
2 099
+3%
|
2 007
-4%
|
2 104
+5%
|
2 067
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(842)
|
(858)
|
(865)
|
(872)
|
(865)
|
(885)
|
(901)
|
(910)
|
(910)
|
(922)
|
(926)
|
(942)
|
(930)
|
(948)
|
(942)
|
(930)
|
(945)
|
(997)
|
(1 007)
|
(1 023)
|
(979)
|
(977)
|
(989)
|
(980)
|
(978)
|
(1 004)
|
(1 002)
|
(1 036)
|
(1 028)
|
(1 050)
|
(1 062)
|
(1 056)
|
|
| Gross Profit |
575
N/A
|
584
+2%
|
574
-2%
|
636
+11%
|
608
-5%
|
554
-9%
|
565
+2%
|
529
-6%
|
574
+9%
|
648
+13%
|
681
+5%
|
652
-4%
|
617
-5%
|
699
+13%
|
696
0%
|
787
+13%
|
914
+16%
|
856
-6%
|
982
+15%
|
989
+1%
|
992
+0%
|
1 013
+2%
|
987
-3%
|
932
-6%
|
967
+4%
|
1 054
+9%
|
901
-15%
|
1 010
+12%
|
1 071
+6%
|
956
-11%
|
1 042
+9%
|
1 011
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(91)
|
(72)
|
(95)
|
(63)
|
(74)
|
(78)
|
(75)
|
(112)
|
(130)
|
(35)
|
(29)
|
(8)
|
(3)
|
(336)
|
(334)
|
(353)
|
(103)
|
(330)
|
(345)
|
(348)
|
(117)
|
(93)
|
(95)
|
(108)
|
(160)
|
(135)
|
(146)
|
(135)
|
(320)
|
(305)
|
(336)
|
(316)
|
|
| Selling, General & Administrative |
(105)
|
(99)
|
(111)
|
(113)
|
(94)
|
(121)
|
(120)
|
(125)
|
(146)
|
(69)
|
(71)
|
(53)
|
(41)
|
(108)
|
(106)
|
(126)
|
(152)
|
(165)
|
(181)
|
(186)
|
(162)
|
(159)
|
(164)
|
(176)
|
(215)
|
(208)
|
(214)
|
(208)
|
(380)
|
(394)
|
(394)
|
(372)
|
|
| Research & Development |
(8)
|
(8)
|
(10)
|
(10)
|
(7)
|
(10)
|
(9)
|
(9)
|
(8)
|
0
|
(5)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(5)
|
|
| Depreciation & Amortization |
(6)
|
(3)
|
(3)
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
28
|
37
|
28
|
60
|
35
|
55
|
54
|
23
|
37
|
34
|
46
|
48
|
50
|
(227)
|
(227)
|
(225)
|
62
|
(163)
|
(163)
|
(161)
|
59
|
67
|
69
|
69
|
69
|
73
|
68
|
73
|
75
|
91
|
63
|
60
|
|
| Operating Income |
485
N/A
|
512
+6%
|
479
-6%
|
574
+20%
|
533
-7%
|
476
-11%
|
490
+3%
|
418
-15%
|
444
+6%
|
613
+38%
|
652
+6%
|
644
-1%
|
614
-5%
|
364
-41%
|
362
0%
|
434
+20%
|
811
+87%
|
526
-35%
|
637
+21%
|
642
+1%
|
874
+36%
|
921
+5%
|
892
-3%
|
824
-8%
|
807
-2%
|
919
+14%
|
755
-18%
|
875
+16%
|
751
-14%
|
651
-13%
|
706
+9%
|
695
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(118)
|
(126)
|
(125)
|
(124)
|
(130)
|
(136)
|
(121)
|
(117)
|
(97)
|
(106)
|
(112)
|
(113)
|
(104)
|
(116)
|
(120)
|
(127)
|
(132)
|
(148)
|
(145)
|
(163)
|
(180)
|
(163)
|
(158)
|
(151)
|
(143)
|
(132)
|
(151)
|
(148)
|
(137)
|
(159)
|
(138)
|
(141)
|
|
| Non-Reccuring Items |
(4)
|
(4)
|
(2)
|
(2)
|
(16)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(288)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
16
|
0
|
35
|
5
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
(6)
|
4
|
4
|
2
|
(1)
|
(1)
|
(1)
|
1
|
0
|
1
|
1
|
(0)
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
1
|
2
|
10
|
11
|
10
|
10
|
|
| Pre-Tax Income |
365
N/A
|
376
+3%
|
357
-5%
|
452
+27%
|
389
-14%
|
340
-13%
|
368
+8%
|
299
-19%
|
340
+14%
|
507
+49%
|
541
+7%
|
532
-2%
|
223
-58%
|
248
+11%
|
242
-2%
|
308
+27%
|
462
+50%
|
379
-18%
|
493
+30%
|
479
-3%
|
695
+45%
|
758
+9%
|
734
-3%
|
674
-8%
|
664
-2%
|
786
+18%
|
606
-23%
|
758
+25%
|
640
-16%
|
503
-21%
|
613
+22%
|
569
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(15)
|
(16)
|
(30)
|
(28)
|
(28)
|
(38)
|
(32)
|
(43)
|
(60)
|
(61)
|
(58)
|
(52)
|
(62)
|
(67)
|
(81)
|
(95)
|
(88)
|
(102)
|
(100)
|
(111)
|
(126)
|
(129)
|
(123)
|
(117)
|
(139)
|
(112)
|
(134)
|
(143)
|
(122)
|
(140)
|
(137)
|
|
| Income from Continuing Operations |
359
|
361
|
341
|
422
|
361
|
312
|
330
|
267
|
297
|
447
|
480
|
474
|
171
|
187
|
175
|
227
|
367
|
291
|
392
|
379
|
584
|
632
|
605
|
551
|
546
|
647
|
494
|
624
|
498
|
380
|
473
|
432
|
|
| Income to Minority Interest |
(47)
|
(46)
|
(44)
|
(51)
|
(47)
|
(44)
|
(48)
|
(44)
|
(43)
|
(63)
|
(63)
|
(61)
|
(17)
|
(21)
|
(23)
|
(33)
|
(58)
|
(56)
|
(80)
|
(81)
|
(108)
|
(107)
|
(96)
|
(76)
|
(74)
|
(101)
|
(67)
|
(108)
|
(81)
|
(50)
|
(67)
|
(49)
|
|
| Net Income (Common) |
312
N/A
|
315
+1%
|
297
-6%
|
371
+25%
|
315
-15%
|
268
-15%
|
282
+5%
|
223
-21%
|
254
+14%
|
385
+51%
|
417
+8%
|
413
-1%
|
154
-63%
|
166
+8%
|
152
-8%
|
194
+28%
|
309
+59%
|
236
-24%
|
312
+32%
|
297
-5%
|
476
+60%
|
524
+10%
|
509
-3%
|
475
-7%
|
472
0%
|
546
+16%
|
426
-22%
|
516
+21%
|
417
-19%
|
330
-21%
|
406
+23%
|
383
-6%
|
|
| EPS (Diluted) |
0.62
N/A
|
0.63
+2%
|
0.48
-24%
|
0.59
+23%
|
0.56
-5%
|
0.43
-23%
|
0.45
+5%
|
0.35
-22%
|
0.41
+17%
|
0.61
+49%
|
0.67
+10%
|
0.67
N/A
|
0.25
-63%
|
0.26
+4%
|
0.2
-23%
|
0.23
+15%
|
0.38
+65%
|
0.28
-26%
|
0.36
+29%
|
0.33
-8%
|
0.53
+61%
|
0.59
+11%
|
0.57
-3%
|
0.53
-7%
|
0.53
N/A
|
0.61
+15%
|
0.48
-21%
|
0.58
+21%
|
0.47
-19%
|
0.37
-21%
|
0.46
+24%
|
0.43
-7%
|
|