Zangge Mining Co Ltd
SZSE:000408
Income Statement
Earnings Waterfall
Zangge Mining Co Ltd
Revenue
|
4.5B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
2.5B
CNY
|
Operating Expenses
|
-330.4m
CNY
|
Operating Income
|
2.2B
CNY
|
Other Expenses
|
813.7m
CNY
|
Net Income
|
3B
CNY
|
Income Statement
Zangge Mining Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
114
N/A
|
112
-1%
|
82
-27%
|
57
-31%
|
135
+139%
|
1 075
+695%
|
1 668
+55%
|
2 728
+64%
|
2 875
+5%
|
2 561
-11%
|
2 574
+1%
|
2 603
+1%
|
2 570
-1%
|
2 775
+8%
|
3 065
+10%
|
3 173
+4%
|
3 217
+1%
|
3 232
+0%
|
3 031
-6%
|
2 681
-12%
|
2 783
+4%
|
2 349
-16%
|
2 006
-15%
|
2 019
+1%
|
1 927
-5%
|
2 101
+9%
|
2 045
-3%
|
1 904
-7%
|
2 061
+8%
|
2 116
+3%
|
2 816
+33%
|
3 623
+29%
|
4 479
+24%
|
6 031
+35%
|
7 236
+20%
|
8 194
+13%
|
8 282
+1%
|
7 480
-10%
|
6 671
-11%
|
5 226
-22%
|
4 466
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(110)
|
(112)
|
(83)
|
(57)
|
(140)
|
(501)
|
(763)
|
(1 058)
|
(1 091)
|
(929)
|
(875)
|
(929)
|
(941)
|
(1 034)
|
(1 161)
|
(1 058)
|
(1 116)
|
(1 064)
|
(930)
|
(1 038)
|
(1 079)
|
(1 018)
|
(967)
|
(998)
|
(1 050)
|
(1 285)
|
(1 390)
|
(1 414)
|
(1 565)
|
(1 538)
|
(1 726)
|
(1 682)
|
(1 755)
|
(1 815)
|
(1 678)
|
(1 765)
|
(2 028)
|
(1 983)
|
(2 376)
|
(2 054)
|
(1 921)
|
|
Gross Profit |
4
N/A
|
0
-93%
|
(1)
N/A
|
(1)
+62%
|
(4)
-760%
|
575
N/A
|
906
+58%
|
1 671
+84%
|
1 784
+7%
|
1 632
-9%
|
1 700
+4%
|
1 674
-2%
|
1 628
-3%
|
1 741
+7%
|
1 904
+9%
|
2 116
+11%
|
2 101
-1%
|
2 168
+3%
|
2 101
-3%
|
1 642
-22%
|
1 704
+4%
|
1 331
-22%
|
1 039
-22%
|
1 021
-2%
|
877
-14%
|
816
-7%
|
656
-20%
|
490
-25%
|
495
+1%
|
578
+17%
|
1 090
+89%
|
1 940
+78%
|
2 724
+40%
|
4 216
+55%
|
5 558
+32%
|
6 429
+16%
|
6 253
-3%
|
5 497
-12%
|
4 294
-22%
|
3 172
-26%
|
2 545
-20%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24)
|
(34)
|
(49)
|
(34)
|
(42)
|
(263)
|
(393)
|
(585)
|
(631)
|
(572)
|
(545)
|
(537)
|
(520)
|
(561)
|
(575)
|
(626)
|
(540)
|
(478)
|
(448)
|
(597)
|
(619)
|
(564)
|
(508)
|
(479)
|
(394)
|
(301)
|
(281)
|
(79)
|
(56)
|
(106)
|
(195)
|
(367)
|
(442)
|
(501)
|
(452)
|
(526)
|
(387)
|
(360)
|
(371)
|
(406)
|
(330)
|
|
Selling, General & Administrative |
(6)
|
(7)
|
(9)
|
(32)
|
(19)
|
(245)
|
(388)
|
(527)
|
(643)
|
(571)
|
(544)
|
(470)
|
(516)
|
(538)
|
(568)
|
(594)
|
(541)
|
(513)
|
(470)
|
(556)
|
(552)
|
(505)
|
(446)
|
(418)
|
(389)
|
(260)
|
(235)
|
(30)
|
(47)
|
(121)
|
(212)
|
(314)
|
(412)
|
(467)
|
(422)
|
(437)
|
(360)
|
(328)
|
(334)
|
(289)
|
(295)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(13)
|
(16)
|
(15)
|
(18)
|
(21)
|
(20)
|
(17)
|
(22)
|
(20)
|
(23)
|
(19)
|
(22)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(69)
|
0
|
|
Other Operating Expenses |
(19)
|
(27)
|
(40)
|
0
|
(23)
|
(18)
|
(4)
|
(0)
|
12
|
(1)
|
(1)
|
(0)
|
(3)
|
(22)
|
(7)
|
4
|
1
|
35
|
22
|
0
|
(67)
|
(59)
|
(61)
|
(12)
|
(3)
|
(38)
|
(45)
|
(3)
|
0
|
27
|
33
|
4
|
(13)
|
(12)
|
(10)
|
(17)
|
(5)
|
(12)
|
(14)
|
(28)
|
(14)
|
|
Operating Income |
(20)
N/A
|
(34)
-67%
|
(51)
-50%
|
(34)
+33%
|
(46)
-36%
|
311
N/A
|
513
+65%
|
1 085
+112%
|
1 152
+6%
|
1 060
-8%
|
1 155
+9%
|
1 137
-2%
|
1 109
-2%
|
1 180
+6%
|
1 329
+13%
|
1 489
+12%
|
1 561
+5%
|
1 691
+8%
|
1 653
-2%
|
1 045
-37%
|
1 085
+4%
|
767
-29%
|
531
-31%
|
541
+2%
|
483
-11%
|
515
+7%
|
374
-27%
|
411
+10%
|
439
+7%
|
472
+7%
|
895
+90%
|
1 573
+76%
|
2 281
+45%
|
3 715
+63%
|
5 106
+37%
|
5 902
+16%
|
5 866
-1%
|
5 137
-12%
|
3 924
-24%
|
2 766
-29%
|
2 215
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(8)
|
(10)
|
(4)
|
(9)
|
(44)
|
(66)
|
(84)
|
(103)
|
(67)
|
(70)
|
(51)
|
(37)
|
(30)
|
(13)
|
(37)
|
(45)
|
(51)
|
(41)
|
(25)
|
(25)
|
(21)
|
(38)
|
(108)
|
(439)
|
(439)
|
(249)
|
(201)
|
417
|
458
|
304
|
239
|
197
|
363
|
574
|
733
|
909
|
972
|
1 166
|
1 309
|
1 319
|
|
Non-Reccuring Items |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
127
|
(0)
|
(0)
|
(0)
|
(97)
|
0
|
0
|
(0)
|
(36)
|
0
|
0
|
0
|
(24)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
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
|
3
|
0
|
|
Total Other Income |
40
|
59
|
35
|
(25)
|
0
|
30
|
140
|
178
|
176
|
130
|
44
|
3
|
3
|
0
|
7
|
(4)
|
(7)
|
(22)
|
(31)
|
(8)
|
(15)
|
2
|
3
|
(26)
|
(38)
|
(52)
|
(51)
|
(29)
|
(21)
|
(21)
|
(23)
|
(21)
|
(102)
|
(89)
|
(92)
|
(7)
|
(39)
|
(43)
|
(37)
|
(188)
|
(197)
|
|
Pre-Tax Income |
16
N/A
|
18
+11%
|
(26)
N/A
|
(55)
-114%
|
(56)
-1%
|
297
N/A
|
587
+97%
|
1 177
+101%
|
1 226
+4%
|
1 123
-8%
|
1 130
+1%
|
1 087
-4%
|
1 076
-1%
|
1 151
+7%
|
1 324
+15%
|
1 443
+9%
|
1 509
+5%
|
1 617
+7%
|
1 581
-2%
|
1 005
-36%
|
1 046
+4%
|
748
-29%
|
496
-34%
|
407
-18%
|
6
-98%
|
25
+292%
|
75
+202%
|
307
+312%
|
836
+172%
|
909
+9%
|
1 177
+29%
|
1 695
+44%
|
2 376
+40%
|
3 990
+68%
|
5 587
+40%
|
6 593
+18%
|
6 736
+2%
|
6 066
-10%
|
5 053
-17%
|
3 866
-23%
|
3 337
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(0)
|
0
|
(0)
|
(52)
|
(86)
|
(175)
|
(183)
|
(171)
|
(173)
|
(168)
|
(168)
|
(171)
|
(198)
|
(226)
|
(238)
|
(285)
|
(288)
|
(155)
|
(156)
|
(92)
|
(47)
|
(99)
|
(90)
|
(95)
|
(73)
|
(79)
|
(85)
|
(93)
|
(168)
|
(268)
|
(388)
|
(611)
|
(819)
|
(938)
|
(975)
|
(784)
|
(600)
|
(454)
|
(318)
|
|
Income from Continuing Operations |
16
|
17
|
(26)
|
(55)
|
(56)
|
245
|
500
|
1 002
|
1 043
|
953
|
957
|
919
|
908
|
980
|
1 126
|
1 217
|
1 272
|
1 332
|
1 293
|
850
|
889
|
655
|
449
|
308
|
(84)
|
(71)
|
1
|
229
|
751
|
816
|
1 009
|
1 427
|
1 988
|
3 379
|
4 768
|
5 655
|
5 761
|
5 282
|
4 453
|
3 412
|
3 019
|
|
Income to Minority Interest |
1
|
(1)
|
1
|
0
|
1
|
4
|
1
|
(8)
|
(8)
|
(11)
|
(12)
|
(7)
|
(7)
|
(8)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
10
|
|
Net Income (Common) |
17
N/A
|
17
-1%
|
(26)
N/A
|
(55)
-116%
|
(55)
+0%
|
249
N/A
|
501
+102%
|
994
+98%
|
1 035
+4%
|
941
-9%
|
945
+0%
|
912
-4%
|
900
-1%
|
972
+8%
|
1 119
+15%
|
1 214
+9%
|
1 269
+5%
|
1 332
+5%
|
1 293
-3%
|
850
-34%
|
889
+5%
|
655
-26%
|
449
-31%
|
308
-31%
|
(84)
N/A
|
(71)
+16%
|
1
N/A
|
229
+18 975%
|
751
+228%
|
816
+9%
|
1 009
+24%
|
1 427
+41%
|
1 988
+39%
|
3 379
+70%
|
4 768
+41%
|
5 655
+19%
|
5 761
+2%
|
5 284
-8%
|
4 458
-16%
|
3 420
-23%
|
3 029
-11%
|
|
EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
-0.11
N/A
|
-0.22
-100%
|
-0.22
N/A
|
0.07
N/A
|
0.29
+314%
|
0.59
+103%
|
0.49
-17%
|
0.45
-8%
|
0.64
+42%
|
0.44
-31%
|
0.43
-2%
|
0.46
+7%
|
0.53
+15%
|
0.61
+15%
|
0.63
+3%
|
0.66
+5%
|
0.64
-3%
|
0.43
-33%
|
0.44
+2%
|
0.33
-25%
|
0.23
-30%
|
0.15
-35%
|
-0.04
N/A
|
-0.03
+25%
|
0
N/A
|
0.11
N/A
|
0.38
+245%
|
0.41
+8%
|
0.5
+22%
|
0.72
+44%
|
1.25
+74%
|
2.13
+70%
|
3.01
+41%
|
3.57
+19%
|
3.7
+4%
|
3.39
-8%
|
2.86
-16%
|
2.2
-23%
|
1.95
-11%
|