Watchlist Manager

Watchlist

Price: 44.93 CNY -1.21% Market Closed

Market Cap: ¥79.8B

I	Inner Mongolia Xingye Mining Co Ltd SZSE:000426	CN
V	Vikas Ecotech Ltd BSE:530961	IN
H	Harvia Oyj OMXH:HARVIA	FI

Income Statement

Currency: CNY

	Dec-2003	Mar-2004	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	30	0	0	0	52	0	0	0	71	0	0	0	71	0	0	0	78	0	0	0	94	0	0	0	51	0	0	0	33	0	0	0	20	0	0	0	65	0	0	0	57	0	0	0	41	0	0	0	41	0	0	0	58	0	0	43	184	130	173	172	168	164	163	163	164	166	166	162	157	152	150	153	156	158	158	153	146	140	141	136	136	133	124	122	117	135	0	0
Revenue	284 N/A	313 +11%	327 +4%	339 +4%	307 -9%	297 -3%	291 -2%	295 +1%	379 +29%	399 +5%	457 +15%	469 +3%	505 +8%	531 +5%	523 -2%	519 -1%	542 +5%	524 -3%	467 -11%	448 -4%	325 -28%	328 +1%	317 -4%	288 -9%	324 +13%	351 +8%	360 +2%	369 +2%	398 +8%	407 +2%	404 -1%	395 -2%	382 -3%	379 -1%	627 +66%	841 +34%	885 +5%	877 -1%	855 -2%	815 -5%	827 +1%	885 +7%	847 -4%	1 090 +29%	1 159 +6%	1 159 N/A	1 191 +3%	951 -20%	830 -13%	675 -19%	568 -16%	652 +15%	866 +33%	1 123 +30%	1 430 +27%	1 810 +27%	2 111 +17%	2 205 +4%	2 440 +11%	2 449 +0%	2 439 0%	2 184 -10%	1 645 -25%	1 218 -26%	874 -28%	740 -15%	772 +4%	910 +18%	940 +3%	1 494 +59%	1 856 +24%	1 939 +5%	2 009 +4%	1 939 -3%	1 863 -4%	2 057 +10%	2 086 +1%	2 028 -3%	2 326 +15%	2 863 +23%	3 706 +29%	4 011 +8%	4 658 +16%	4 578 -2%	4 270 -7%	4 655 +9%	4 545 -2%	5 073 +12%
Gross Profit
Cost of Revenue	(232)	(249)	(260)	(261)	(233)	(231)	(215)	(214)	(337)	(352)	(386)	(396)	(416)	(448)	(444)	(445)	(498)	(481)	(438)	(419)	(336)	(350)	(369)	(369)	(327)	(357)	(364)	(370)	(388)	(395)	(393)	(389)	(368)	(306)	(379)	(479)	(469)	(456)	(475)	(457)	(496)	(577)	(610)	(812)	(902)	(864)	(897)	(704)	(609)	(465)	(323)	(329)	(449)	(597)	(744)	(930)	(878)	(969)	(1 040)	(1 026)	(1 050)	(1 007)	(808)	(663)	(494)	(445)	(482)	(548)	(528)	(850)	(1 027)	(1 065)	(1 123)	(1 165)	(1 135)	(1 286)	(1 265)	(1 281)	(1 512)	(1 688)	(1 918)	(2 032)	(2 050)	(1 940)	(1 781)	(2 037)	(2 150)	(2 449)
Gross Profit	51 N/A	65 +26%	67 +4%	78 +16%	74 -5%	66 -11%	76 +16%	81 +6%	42 -47%	47 +12%	71 +51%	73 +2%	89 +22%	83 -7%	79 -5%	74 -7%	44 -40%	44 -2%	29 -32%	29 -2%	(11) N/A	(21) -99%	(52) -145%	(82) -56%	(3) +97%	(5) -112%	(5) +11%	(1) +77%	10 N/A	12 +17%	11 -11%	6 -40%	14 +123%	73 +413%	249 +239%	363 +46%	416 +15%	421 +1%	381 -10%	358 -6%	331 -7%	308 -7%	237 -23%	278 +17%	258 -7%	296 +15%	294 -1%	248 -16%	221 -11%	210 -5%	245 +17%	323 +32%	417 +29%	526 +26%	687 +31%	880 +28%	1 234 +40%	1 236 +0%	1 400 +13%	1 423 +2%	1 389 -2%	1 177 -15%	838 -29%	556 -34%	379 -32%	294 -22%	290 -1%	362 +25%	412 +14%	644 +56%	829 +29%	874 +5%	886 +1%	774 -13%	728 -6%	771 +6%	821 +6%	747 -9%	814 +9%	1 174 +44%	1 788 +52%	1 980 +11%	2 608 +32%	2 638 +1%	2 490 -6%	2 618 +5%	2 396 -9%	2 624 +10%
Operating Income
Operating Expenses	(33)	(39)	(25)	(25)	(31)	(31)	(47)	(53)	(38)	(37)	(34)	(33)	(47)	(50)	(58)	(56)	(59)	(66)	(57)	(57)	(70)	(65)	(73)	(73)	(55)	(57)	(56)	(57)	(59)	(54)	(54)	(54)	(87)	(101)	(136)	(173)	(172)	(204)	(222)	(221)	(206)	(228)	(200)	(219)	(207)	(204)	(204)	(202)	(174)	(203)	(208)	(187)	(215)	(164)	(156)	(153)	(260)	(252)	(268)	(283)	(304)	(1 065)	(1 098)	(1 096)	(190)	(305)	(311)	(314)	(382)	(361)	(333)	(368)	(300)	(313)	(327)	(311)	(366)	(430)	(424)	(438)	(438)	(447)	(475)	(512)	(510)	(520)	(547)	(539)
Selling, General & Administrative	(37)	(43)	(40)	(43)	(42)	(43)	(48)	(49)	(41)	(39)	(36)	(34)	(46)	(50)	(56)	(55)	(58)	(61)	(54)	(53)	(62)	(63)	(66)	(66)	(54)	(56)	(54)	(55)	(53)	(53)	(53)	(54)	(77)	(99)	(131)	(165)	(172)	(177)	(186)	(190)	(148)	(188)	(177)	(165)	(144)	(168)	(170)	(181)	(111)	(181)	(187)	(193)	(143)	(206)	(199)	(190)	(202)	(231)	(238)	(245)	(242)	(256)	(292)	(298)	(236)	(304)	(310)	(314)	(317)	(362)	(334)	(369)	(233)	(311)	(315)	(272)	(235)	(258)	(255)	(272)	(297)	(334)	(348)	(380)	(362)	(379)	(401)	(388)
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	(3)	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(13)	(38)	(71)	(88)	(85)	(84)	(75)	(77)	(90)	(96)	(87)	(97)	(101)	(106)
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	0	0	(58)	0	0	0	(63)	0	0	0	(63)	0	0	0	(71)	0	0	0	(58)	0	0	0	(60)	0	0	0	(89)	0	0	0	(66)	0	0	0	(66)	0	0	0	(57)	0	0	0	(63)	0	0	0	(59)	0	0	0
Other Operating Expenses	4	4	14	18	11	12	1	(3)	3	2	2	1	(1)	(0)	(2)	(1)	(1)	(5)	(2)	(3)	(8)	(2)	(7)	(6)	(0)	(1)	(2)	(1)	(6)	(1)	(0)	(0)	(10)	(2)	(5)	(9)	(0)	(28)	(37)	(32)	(0)	(40)	(23)	(55)	(1)	(36)	(34)	(20)	(1)	(22)	(21)	6	(0)	42	43	37	0	(21)	(30)	(39)	1	(809)	(806)	(798)	135	(0)	(1)	0	0	1	1	1	(0)	0	1	(0)	(3)	(85)	(84)	(82)	(2)	(35)	(36)	(36)	(2)	(45)	(45)	(45)
Operating Income	18 N/A	26 +41%	42 +63%	53 +28%	43 -20%	35 -17%	29 -18%	28 -4%	4 -85%	10 +140%	37 +263%	40 +7%	42 +4%	32 -22%	20 -37%	17 -16%	(15) N/A	(22) -50%	(27) -22%	(28) -1%	(81) -193%	(86) -6%	(125) -45%	(154) -24%	(57) +63%	(62) -9%	(60) +3%	(58) +4%	(48) +16%	(42) +13%	(43) -2%	(47) -10%	(72) -53%	(28) +61%	113 N/A	189 +68%	244 +29%	217 -11%	158 -27%	136 -14%	125 -8%	80 -36%	38 -53%	59 +54%	51 -13%	92 +80%	90 -3%	46 -49%	46 +1%	7 -84%	37 +414%	136 +269%	203 +49%	362 +78%	530 +47%	727 +37%	974 +34%	984 +1%	1 132 +15%	1 141 +1%	1 085 -5%	111 -90%	(260) N/A	(540) -107%	190 N/A	(11) N/A	(21) -100%	49 N/A	30 -39%	283 +842%	496 +76%	506 +2%	586 +16%	461 -21%	401 -13%	460 +15%	455 -1%	317 -30%	390 +23%	736 +89%	1 351 +84%	1 533 +13%	2 133 +39%	2 125 0%	1 980 -7%	2 098 +6%	1 848 -12%	2 085 +13%
Pre-Tax Income
Interest Income Expense	(32)	(40)	(47)	(51)	(67)	(71)	(52)	(56)	(51)	(70)	(70)	(70)	(60)	(62)	(65)	(62)	(69)	(71)	(62)	(70)	(86)	(90)	88	101	134	138	(29)	(28)	(24)	(29)	(27)	(26)	1	(14)	(25)	(36)	(57)	(55)	(44)	(43)	(41)	98	99	107	(20)	(25)	(31)	(34)	(35)	(32)	(39)	(45)	(53)	(80)	(131)	(157)	(181)	(188)	(156)	(156)	(154)	(154)	(163)	(163)	(164)	125	122	123	(171)	(167)	(162)	(164)	(160)	(164)	(168)	(162)	(154)	(155)	(171)	(153)	(155)	(152)	(133)	(137)	(126)	(146)	(162)	(190)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(5)	0	0	0	(2)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(26)	0	0	0	0	0	0	0	132	0	0	0	(19)	0	0	0	2	3	5	0	(34)	2	1	0	(797)	1	1	1	158	(1)	(1)	(1)	(8)	0	1	1	(45)	0	0	0	(97)	0	0	0	(89)	0	0	1	(83)	1	1	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	3	0	0	0	(23)	0	0	0	(0)	0	0	0	44	0	0	0	(2)	0	0	0	(1)	0	0	0	(0)	(0)	(0)	(0)	(15)	(15)	(15)	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
Total Other Income	66	64	53	41	50	50	52	54	73	86	61	62	50	60	62	62	108	111	112	120	30	29	6	(2)	25	4	25	25	24	25	26	26	217	248	246	246	0	(1)	(3)	(3)	(0)	(1)	(1)	(1)	1	1	1	1	(7)	(8)	(8)	(24)	(2)	(2)	(3)	(3)	(3)	(9)	(9)	(9)	(3)	(15)	(28)	(42)	(48)	(50)	(108)	(49)	(52)	(63)	2	(44)	(25)	(19)	(20)	(28)	(23)	(40)	(41)	(43)	(35)	(59)	(61)	(50)	(5)	(20)	(18)	(18)
Pre-Tax Income	52 N/A	50 -4%	48 -4%	43 -10%	25 -41%	15 -42%	30 +103%	26 -12%	26 +1%	27 +1%	29 +9%	30 +3%	32 +5%	30 -5%	17 -43%	18 +2%	19 +6%	18 -1%	22 +22%	22 -2%	(137) N/A	(147) -8%	(30) +80%	(55) -84%	79 N/A	80 +1%	(64) N/A	(61) +5%	(50) +18%	(47) +7%	(45) +5%	(48) -7%	188 N/A	206 +10%	334 +62%	400 +20%	160 -60%	161 +1%	112 -31%	91 -18%	83 -9%	177 +113%	137 -23%	165 +20%	164 0%	68 -59%	60 -12%	13 -78%	(29) N/A	(48) -63%	(25) +48%	67 N/A	150 +123%	283 +89%	401 +41%	567 +41%	756 +33%	789 +4%	968 +23%	975 +1%	131 -87%	(57) N/A	(450) -692%	(745) -65%	135 N/A	64 -53%	(7) N/A	122 N/A	(200) N/A	53 N/A	337 +535%	298 -11%	357 +20%	279 -22%	213 -24%	271 +28%	182 -33%	123 -33%	179 +46%	540 +202%	1 072 +98%	1 322 +23%	1 939 +47%	1 938 0%	1 765 -9%	1 933 +10%	1 670 -14%	1 877 +12%
Net Income
Tax Provision	(0)	(7)	(1)	(1)	(4)	4	(3)	(3)	(2)	(2)	(7)	(7)	(9)	(10)	(7)	(8)	(10)	(9)	(15)	(16)	(1)	(5)	4	8	(1)	2	1	(0)	(1)	(3)	0	0	(3)	(8)	(43)	(59)	(54)	(54)	(45)	(38)	(35)	(23)	(3)	(6)	(6)	(15)	(13)	(2)	0	5	(5)	(29)	(61)	(96)	(124)	(165)	(203)	(209)	(253)	(256)	(302)	(261)	(166)	(96)	(33)	(13)	4	(38)	16	(49)	(117)	(95)	(110)	(80)	(57)	(61)	(8)	5	(2)	(61)	(118)	(157)	(248)	(240)	(263)	(290)	(254)	(301)
Income from Continuing Operations	52	42	47	42	22	18	27	23	25	25	23	23	22	20	10	10	9	10	8	6	(137)	(152)	(26)	(47)	78	82	(63)	(61)	(51)	(50)	(45)	(48)	186	199	291	340	106	106	67	54	48	155	134	159	158	53	47	11	(29)	(42)	(30)	39	89	188	277	402	554	580	715	720	(171)	(318)	(616)	(841)	102	51	(4)	84	(184)	4	219	203	246	198	156	210	174	127	177	479	953	1 164	1 692	1 698	1 502	1 643	1 415	1 575
Income to Minority Interest	1	(1)	0	(0)	(3)	(1)	(2)	(0)	(1)	(1)	(7)	(8)	(6)	(5)	1	1	(3)	(4)	(4)	(3)	4	3	2	2	1	0	1	1	1	1	1	1	2	7	12	18	24	23	25	22	19	19	11	8	3	0	0	0	0	0	0	0	0	0	0	0	11	11	11	11	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	0	0	0	1	8	16	21	28	28	28	32	27	19
Net Income (Common)	53 N/A	42 -22%	47 +12%	42 -10%	19 -55%	18 -7%	26 +46%	23 -10%	24 +3%	24 +3%	16 -35%	15 -4%	17 +8%	15 -11%	10 -30%	11 +10%	6 -49%	6 +2%	4 -29%	3 -29%	(134) N/A	(148) -11%	(24) +84%	(45) -91%	79 N/A	83 +5%	(62) N/A	(61) +3%	(51) +16%	(49) +3%	(44) +11%	(47) -7%	187 N/A	206 +10%	303 +47%	358 +18%	130 -64%	129 -1%	91 -29%	76 -17%	68 -11%	173 +155%	145 -16%	166 +15%	161 -3%	53 -67%	47 -11%	11 -77%	(29) N/A	(42) -47%	(30) +30%	39 N/A	90 +129%	188 +110%	277 +47%	402 +45%	565 +41%	591 +5%	727 +23%	731 +1%	(171) N/A	(318) -86%	(616) -94%	(841) -36%	102 N/A	51 -50%	(4) N/A	84 N/A	(184) N/A	4 N/A	219 +4 884%	203 -7%	246 +21%	198 -20%	156 -21%	210 +35%	174 -17%	127 -27%	178 +40%	487 +174%	969 +99%	1 185 +22%	1 720 +45%	1 726 +0%	1 530 -11%	1 675 +9%	1 442 -14%	1 594 +11%
EPS (Diluted)	0.06 N/A	0.05 -17%	0.06 +20%	0.05 -17%	0.02 -60%	0.01 -50%	0.02 +100%	0.02 N/A	0.03 +50%	0.02 -33%	0.01 -50%	0.01 N/A	0.02 +100%	0.02 N/A	0.01 -50%	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	-0.15 N/A	-0.16 -7%	-0.02 +88%	-0.04 -100%	0.09 N/A	0.1 +11%	-0.06 N/A	-0.06 N/A	-0.06 N/A	-0.05 +17%	-0.05 N/A	-0.05 N/A	0.2 N/A	0.22 +10%	0.33 +50%	0.38 +15%	0.13 -66%	0.13 N/A	0.09 -31%	0.08 -11%	0.07 -12%	0.16 +129%	0.12 -25%	0.13 +8%	0.13 N/A	0.04 -69%	0.04 N/A	0.01 -75%	-0.02 N/A	-0.03 -50%	-0.02 +33%	0.04 N/A	0.05 +25%	0.1 +100%	0.14 +40%	0.21 +50%	0.3 +43%	0.31 +3%	0.38 +23%	0.39 +3%	-0.09 N/A	-0.18 -100%	-0.34 -89%	-0.46 -35%	0.06 N/A	0.03 -50%	0 N/A	0.04 N/A	-0.1 N/A	0 N/A	0.12 N/A	0.12 N/A	0.13 +8%	0.11 -15%	0.08 -27%	0.11 +38%	0.09 -18%	0.07 -22%	0.1 +43%	0.27 +170%	0.53 +96%	0.64 +21%	0.94 +47%	0.94 N/A	0.84 -11%	0.94 +12%	0.8 -15%	0.89 +11%

Income Statement Balance Sheet Cash Flow Statement

Inner Mongolia Xingye Mining Co Ltd
SZSE:000426

Income Statement

Earnings Waterfall
Inner Mongolia Xingye Mining Co Ltd

Income Statement
Inner Mongolia Xingye Mining Co Ltd

See Also

Company

Help

Tools

Stocks

Inner Mongolia Xingye Mining Co Ltd SZSE:000426

Income Statement

Earnings Waterfall Inner Mongolia Xingye Mining Co Ltd

Income Statement Inner Mongolia Xingye Mining Co Ltd

See Also

Company

Help

Tools

Stocks

Inner Mongolia Xingye Mining Co Ltd
SZSE:000426

Earnings Waterfall
Inner Mongolia Xingye Mining Co Ltd

Income Statement
Inner Mongolia Xingye Mining Co Ltd