Watchlist Manager

Watchlist

Price: 4.55 CNY -1.09% Market Closed

Market Cap: ¥25.9B

	Shanxi Taigang Stainless Steel Co Ltd SZSE:000825	CN

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	93	0	0	0	73	0	0	0	59	0	0	0	360	0	0	0	1 031	0	0	0	1 553	0	0	0	993	0	0	0	1 009	0	0	0	1 078	0	0	0	1 239	0	0	0	1 096	0	0	0	1 130	0	0	0	1 212	0	0	0	1 401	0	0	304	1 335	0	0	595	1 121	791	1 028	989	955	945	937	890	849	789	734	664	577	475	386	345	335	342	339	321	282	241	216	203	209	214	0	0
Revenue	16 565 N/A	18 085 +9%	19 225 +6%	20 557 +7%	22 410 +9%	24 066 +7%	25 064 +4%	24 809 -1%	23 751 -4%	22 884 -4%	25 883 +13%	30 864 +19%	40 453 +31%	52 558 +30%	65 580 +25%	75 579 +15%	81 258 +8%	83 990 +3%	84 076 +0%	88 292 +5%	83 063 -6%	74 902 -10%	69 115 -8%	65 028 -6%	71 828 +10%	79 970 +11%	86 289 +8%	88 947 +3%	87 198 -2%	88 170 +1%	89 615 +2%	91 390 +2%	96 220 +5%	97 314 +1%	100 526 +3%	102 862 +2%	103 515 +1%	105 997 +2%	107 751 +2%	109 077 +1%	105 020 -4%	100 034 -5%	97 358 -3%	90 488 -7%	86 766 -4%	83 693 -4%	75 493 -10%	70 302 -7%	67 913 -3%	62 229 -8%	57 653 -7%	55 977 -3%	56 805 +1%	62 273 +10%	64 661 +4%	66 948 +4%	67 790 +1%	69 049 +2%	71 522 +4%	72 646 +2%	72 946 +0%	71 916 -1%	70 883 -1%	71 199 +0%	70 419 -1%	68 928 -2%	68 586 0%	65 351 -5%	67 419 +3%	73 116 +8%	81 861 +12%	93 821 +15%	101 437 +8%	103 360 +2%	104 475 +1%	100 496 -4%	97 654 -3%	100 356 +3%	100 964 +1%	104 329 +3%	105 618 +1%	104 175 -1%	101 671 -2%	100 518 -1%	100 379 0%	99 227 -1%	96 632 -3%	93 098 -4%
Gross Profit
Cost of Revenue	(15 417)	(16 764)	(17 826)	(19 083)	(20 777)	(22 309)	(23 248)	(23 019)	(22 217)	(21 520)	(23 842)	(27 721)	(34 776)	(44 737)	(55 958)	(65 029)	(71 169)	(73 910)	(73 893)	(78 483)	(74 812)	(68 611)	(64 820)	(60 777)	(65 440)	(72 518)	(77 446)	(80 412)	(79 542)	(80 349)	(82 409)	(83 700)	(88 167)	(89 477)	(92 438)	(94 760)	(95 830)	(98 068)	(100 144)	(102 051)	(99 161)	(93 656)	(91 004)	(83 921)	(80 717)	(77 118)	(69 085)	(64 674)	(66 035)	(59 640)	(54 023)	(51 299)	(49 487)	(53 763)	(56 737)	(58 362)	(57 119)	(57 064)	(58 379)	(59 536)	(61 771)	(62 123)	(61 685)	(62 635)	(62 766)	(60 947)	(61 189)	(58 241)	(60 474)	(63 744)	(69 584)	(79 434)	(88 706)	(91 482)	(95 584)	(95 569)	(95 396)	(100 850)	(102 714)	(105 329)	(105 481)	(103 203)	(100 694)	(100 432)	(99 538)	(98 269)	(95 483)	(91 319)
Gross Profit	1 148 N/A	1 320 +15%	1 398 +6%	1 473 +5%	1 633 +11%	1 757 +8%	1 816 +3%	1 790 -1%	1 534 -14%	1 363 -11%	2 040 +50%	3 142 +54%	5 677 +81%	7 820 +38%	9 621 +23%	10 549 +10%	10 090 -4%	10 080 0%	10 183 +1%	9 809 -4%	8 251 -16%	6 292 -24%	4 297 -32%	4 253 -1%	6 389 +50%	7 454 +17%	8 844 +19%	8 536 -3%	7 656 -10%	7 821 +2%	7 207 -8%	7 691 +7%	8 053 +5%	7 837 -3%	8 087 +3%	8 101 +0%	7 685 -5%	7 930 +3%	7 608 -4%	7 027 -8%	5 859 -17%	6 379 +9%	6 354 0%	6 566 +3%	6 050 -8%	6 572 +9%	6 405 -3%	5 626 -12%	1 878 -67%	2 587 +38%	3 629 +40%	4 677 +29%	7 319 +56%	8 510 +16%	7 924 -7%	8 587 +8%	10 671 +24%	11 987 +12%	13 145 +10%	13 111 0%	11 175 -15%	9 793 -12%	9 198 -6%	8 564 -7%	7 653 -11%	7 982 +4%	7 398 -7%	7 111 -4%	6 945 -2%	9 371 +35%	12 275 +31%	14 386 +17%	12 732 -11%	11 878 -7%	8 891 -25%	4 928 -45%	2 258 -54%	(494) N/A	(1 750) -254%	(1 000) +43%	136 N/A	972 +612%	978 +1%	86 -91%	841 +877%	957 +14%	1 149 +20%	1 779 +55%
Operating Income
Operating Expenses	(157)	(148)	(149)	(171)	(224)	(279)	(286)	(306)	(405)	(415)	(590)	(830)	(1 897)	(2 500)	(3 079)	(3 690)	(3 655)	(4 060)	(4 310)	(4 354)	(5 347)	(5 069)	(4 714)	(4 759)	(4 521)	(4 372)	(5 356)	(5 489)	(5 092)	(5 237)	(4 657)	(4 910)	(5 191)	(5 279)	(5 679)	(5 796)	(5 626)	(5 822)	(5 776)	(5 515)	(4 583)	(5 050)	(4 825)	(4 902)	(4 782)	(5 371)	(5 427)	(5 349)	(4 123)	(5 300)	(5 330)	(5 267)	(4 694)	(5 259)	(5 170)	(4 980)	(4 483)	(4 856)	(4 904)	(5 045)	(4 884)	(4 896)	(5 040)	(5 055)	(4 757)	(5 257)	(5 170)	(5 124)	(4 602)	(5 170)	(5 378)	(5 817)	(4 741)	(5 579)	(5 165)	(4 533)	(2 025)	(1 311)	(773)	(369)	(1 951)	(2 092)	(2 122)	(2 003)	(1 967)	(1 826)	(1 797)	(1 629)
Selling, General & Administrative	(209)	(206)	(199)	(215)	(232)	(279)	(296)	(319)	(413)	(424)	(597)	(833)	(1 818)	(2 432)	(3 004)	(3 614)	(3 576)	(4 015)	(4 268)	(4 313)	(4 159)	(3 924)	(3 804)	(3 856)	(3 881)	(3 782)	(3 901)	(4 026)	(4 234)	(4 412)	(4 385)	(4 510)	(4 789)	(4 689)	(4 930)	(4 991)	(2 244)	(5 038)	(4 990)	(4 722)	(2 278)	(4 209)	(4 068)	(4 166)	(2 406)	(4 653)	(4 558)	(4 408)	(2 524)	(3 415)	(3 641)	(3 731)	(2 603)	(4 257)	(4 062)	(3 487)	(2 559)	(3 136)	(3 207)	(3 195)	(2 630)	(2 767)	(2 197)	(2 228)	(2 456)	(2 232)	(2 228)	(2 201)	(2 527)	(2 281)	(2 342)	(2 449)	(1 287)	(1 791)	(1 380)	(940)	(1 100)	(868)	(825)	(834)	(960)	(762)	(817)	(819)	(951)	(878)	(900)	(903)
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	(2 493)	0	0	0	(2 241)	0	0	0	(2 292)	0	0	0	(1 517)	0	0	0	(2 016)	0	0	(478)	(1 801)	0	0	(1 154)	(2 119)	(1 609)	(2 230)	(2 216)	(2 174)	(2 289)	(2 273)	(2 252)	(2 039)	(2 334)	(2 719)	(3 049)	(3 206)	(3 582)	(3 575)	(3 383)	(790)	(1 847)	(1 172)	(778)	(875)	(870)	(955)	(866)	(1 023)	(1 095)	(1 020)	(999)
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	(36)	0	0	0	(28)	0	0	0	(34)	0	0	0	(45)	0	0	0	(45)	0	0	0	(150)	0	0	0	(137)	0	0	0	(153)	0	0	0	(135)	0	0	0	(268)	0	0	0	(168)	0	0	0	(172)	0	0	0	(239)	0	0	0
Other Operating Expenses	53	57	50	44	8	0	10	13	8	9	7	3	(79)	(68)	(75)	(76)	(79)	(45)	(44)	(43)	(1 189)	(1 145)	(912)	(904)	(642)	(590)	(1 456)	(1 463)	(858)	(825)	(273)	(401)	(401)	(589)	(748)	(804)	(853)	(784)	(786)	(793)	(35)	(841)	(757)	(735)	(50)	(718)	(869)	(942)	(38)	(1 885)	(1 689)	(1 537)	(30)	(1 002)	(1 109)	(1 016)	27	(1 720)	(1 697)	(696)	2	(520)	(612)	(610)	26	(736)	(668)	(671)	100	(554)	(317)	(318)	20	(206)	(210)	(210)	33	1 404	1 224	1 243	55	(459)	(350)	(318)	245	147	123	273
Operating Income	991 N/A	1 173 +18%	1 251 +7%	1 304 +4%	1 409 +8%	1 479 +5%	1 530 +3%	1 484 -3%	1 129 -24%	949 -16%	1 452 +53%	2 314 +59%	3 780 +63%	5 321 +41%	6 542 +23%	6 858 +5%	6 434 -6%	6 020 -6%	5 872 -2%	5 454 -7%	2 903 -47%	1 221 -58%	(419) N/A	(507) -21%	1 867 N/A	3 080 +65%	3 486 +13%	3 045 -13%	2 564 -16%	2 582 +1%	2 549 -1%	2 780 +9%	2 862 +3%	2 559 -11%	2 409 -6%	2 306 -4%	2 059 -11%	2 107 +2%	1 832 -13%	1 512 -17%	1 276 -16%	1 329 +4%	1 528 +15%	1 664 +9%	1 267 -24%	1 203 -5%	981 -18%	279 -72%	(2 246) N/A	(2 713) -21%	(1 702) +37%	(591) +65%	2 624 N/A	3 251 +24%	2 754 -15%	3 606 +31%	6 188 +72%	7 129 +15%	8 239 +16%	8 065 -2%	6 291 -22%	4 897 -22%	4 158 -15%	3 510 -16%	2 896 -17%	2 726 -6%	2 229 -18%	1 987 -11%	2 343 +18%	4 202 +79%	6 898 +64%	8 570 +24%	7 991 -7%	6 299 -21%	3 726 -41%	394 -89%	233 -41%	(1 805) N/A	(2 523) -40%	(1 370) +46%	(1 814) -32%	(1 120) +38%	(1 144) -2%	(1 917) -67%	(1 126) +41%	(868) +23%	(648) +25%	150 N/A
Pre-Tax Income
Interest Income Expense	(88)	(91)	(84)	(83)	(61)	(54)	(55)	(50)	(50)	(74)	(107)	(193)	(375)	(552)	(815)	(1 003)	(1 131)	(1 457)	(1 589)	(1 781)	(1 819)	(1 674)	(1 508)	(1 256)	(938)	(925)	(951)	(1 024)	(1 116)	(1 160)	(1 100)	(1 113)	(1 057)	(1 112)	(1 221)	(1 245)	(1 103)	(1 091)	(934)	(833)	(817)	(955)	(1 021)	(1 090)	(1 025)	(1 072)	(1 086)	(1 385)	(1 560)	(1 682)	(1 827)	(1 587)	(1 417)	(1 407)	(1 302)	(1 257)	(1 257)	(1 193)	(1 108)	(1 029)	(964)	(899)	(891)	(850)	(738)	(767)	(703)	(641)	(555)	(465)	(352)	(275)	(199)	(130)	(67)	(9)	(0)	(11)	126	159	93	552	460	366	84	20	(37)	42
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	(5)	0	0	0	(8)	0	0	0	0	0	0	0	(216)	0	0	0	(386)	0	0	0	(3)	0	0	0	(8)	(5)	(5)	0	(4)	0	(0)	0	(894)	0	0	(0)	(6)	46	(8)	(8)	438	(56)	95	95	92	96	(2)	(2)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(31)	0	0	0	(42)	0	0	0	(21)	0	0	0	(23)	0	0	0	(6)	0	0	0	(10)	(8)	(40)	(45)	(46)	0	(13)	(17)	(43)	0	0	0	(16)	0	(21)	0	(163)	0	(5)	0	(11)	0	0	0	(21)	0	0	0	(69)	0	0	0	(70)	0	0	0	(9)	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(27)	(29)	(15)	(18)	(14)	(14)	(28)	(16)	(19)	(20)	(21)	(34)	(30)	5	(13)	2	18	(30)	(12)	(25)	57	40	45	60	68	11	14	9	31	16	15	3	30	37	44	49	52	36	24	48	62	51	63	59	118	64	185	186	142	111	41	53	69	65	42	5	6	(178)	(144)	(143)	22	13	14	18	29	4	(6)	(42)	14	(60)	(90)	(69)	18	(38)	16	32	(8)	(40)	(72)	(57)	80	85	111	87	12	6	2	1
Pre-Tax Income	876 N/A	1 054 +20%	1 152 +9%	1 203 +4%	1 335 +11%	1 411 +6%	1 448 +3%	1 420 -2%	1 061 -25%	857 -19%	1 325 +55%	2 087 +58%	3 375 +62%	4 772 +41%	5 713 +20%	5 856 +3%	5 315 -9%	4 533 -15%	4 271 -6%	3 649 -15%	1 110 -70%	(413) N/A	(1 882) -356%	(1 705) +9%	955 N/A	2 165 +127%	2 548 +18%	2 030 -20%	1 457 -28%	1 439 -1%	1 465 +2%	1 671 +14%	1 812 +8%	1 484 -18%	1 232 -17%	1 110 -10%	1 002 -10%	1 052 +5%	922 -12%	727 -21%	506 -30%	418 -17%	532 +27%	590 +11%	306 -48%	195 -36%	66 -66%	(938) N/A	(3 707) -295%	(4 284) -16%	(3 488) +19%	(2 125) +39%	1 045 N/A	1 909 +83%	1 474 -23%	2 354 +60%	4 388 +86%	5 758 +31%	6 982 +21%	6 893 -1%	5 335 -23%	4 011 -25%	3 280 -18%	2 677 -18%	2 158 -19%	1 958 -9%	1 515 -23%	1 304 -14%	1 729 +33%	3 679 +113%	6 457 +76%	8 227 +27%	6 847 -17%	6 130 -10%	3 674 -40%	417 -89%	209 -50%	(1 809) N/A	(2 477) -37%	(1 276) +48%	(1 203) +6%	(539) +55%	(478) +11%	(1 369) -186%	(937) +32%	(747) +20%	(684) +8%	192 N/A
Net Income
Tax Provision	(187)	(210)	(228)	(229)	(238)	(246)	(270)	(308)	(230)	(198)	(343)	(575)	(841)	(1 129)	(1 072)	(1 060)	(934)	(469)	(526)	(355)	110	(24)	216	334	(60)	(105)	(128)	(158)	(85)	(67)	(71)	(44)	(23)	3	31	36	(3)	2	(4)	(4)	(7)	(6)	(11)	(10)	(29)	(30)	(26)	(27)	(119)	(118)	(116)	(116)	(18)	(18)	(21)	(22)	(19)	(243)	(488)	(575)	(425)	(206)	(26)	27	(94)	(92)	(23)	7	(20)	(240)	(588)	(775)	(599)	(470)	(141)	47	(64)	23	(4)	(9)	(66)	(68)	(32)	(30)	(38)	(34)	(33)	(34)
Income from Continuing Operations	689	843	924	974	1 097	1 164	1 175	1 109	831	657	981	1 511	2 534	3 643	4 641	4 796	4 382	4 064	3 745	3 294	1 221	(437)	(1 666)	(1 370)	895	2 061	2 421	1 872	1 372	1 371	1 393	1 626	1 789	1 487	1 263	1 146	999	1 054	918	724	499	412	521	579	278	165	40	(965)	(3 826)	(4 402)	(3 604)	(2 241)	1 027	1 891	1 454	2 334	4 369	5 517	6 495	6 318	4 910	3 806	3 254	2 703	2 064	1 864	1 491	1 311	1 709	3 438	5 868	7 452	6 248	5 661	3 533	465	145	(1 787)	(2 481)	(1 285)	(1 269)	(607)	(510)	(1 399)	(975)	(781)	(717)	157
Income to Minority Interest	(79)	(88)	(86)	(92)	(88)	(97)	(98)	(83)	(54)	(22)	(35)	(53)	(83)	(109)	(131)	(139)	(118)	(91)	(75)	(56)	14	22	68	73	11	2	(24)	(10)	0	9	7	0	16	50	68	94	107	121	155	146	131	123	160	156	164	135	81	89	115	129	136	144	124	128	130	127	253	242	223	207	68	56	53	59	55	58	52	32	26	12	11	9	61	56	53	61	8	77	127	130	188	122	64	60	(6)	(16)	(10)	(16)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	(8)	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	0	0
Net Income (Common)	611 N/A	753 +23%	837 +11%	880 +5%	1 008 +15%	1 066 +6%	1 077 +1%	1 026 -5%	777 -24%	635 -18%	944 +49%	1 456 +54%	2 444 +68%	3 526 +44%	4 503 +28%	4 651 +3%	4 257 -8%	3 966 -7%	3 663 -8%	3 231 -12%	1 235 -62%	(414) N/A	(1 596) -286%	(1 295) +19%	906 N/A	2 064 +128%	2 397 +16%	1 862 -22%	1 372 -26%	1 380 +1%	1 401 +2%	1 628 +16%	1 805 +11%	1 540 -15%	1 333 -13%	1 242 -7%	1 106 -11%	1 176 +6%	1 073 -9%	868 -19%	630 -27%	534 -15%	681 +28%	736 +8%	442 -40%	300 -32%	121 -60%	(876) N/A	(3 711) -324%	(4 273) -15%	(3 468) +19%	(2 097) +40%	1 151 N/A	2 018 +75%	1 583 -22%	2 460 +55%	4 622 +88%	5 759 +25%	6 718 +17%	6 525 -3%	4 977 -24%	3 861 -22%	3 307 -14%	2 763 -16%	2 119 -23%	1 923 -9%	1 543 -20%	1 342 -13%	1 735 +29%	3 451 +99%	5 880 +70%	7 462 +27%	6 310 -15%	5 717 -9%	3 587 -37%	526 -85%	154 -71%	(1 710) N/A	(2 354) -38%	(1 156) +51%	(1 081) +6%	(485) +55%	(446) +8%	(1 339) -200%	(981) +27%	(796) +19%	(727) +9%	141 N/A
EPS (Diluted)	0.24 N/A	0.31 +29%	0.34 +10%	0.35 +3%	0.4 +14%	0.42 +5%	0.42 N/A	0.4 -5%	0.31 -23%	0.12 -61%	0.17 +42%	0.29 +71%	0.57 +97%	0.67 +18%	0.86 +28%	0.89 +3%	0.82 -8%	0.76 -7%	0.7 -8%	0.58 -17%	0.23 -60%	-0.07 N/A	-0.27 -286%	-0.22 +19%	0.16 N/A	0.37 +131%	0.42 +14%	0.32 -24%	0.24 -25%	0.24 N/A	0.25 +4%	0.29 +16%	0.32 +10%	0.27 -16%	0.23 -15%	0.22 -4%	0.19 -14%	0.2 +5%	0.18 -10%	0.14 -22%	0.11 -21%	0.09 -18%	0.12 +33%	0.13 +8%	0.08 -38%	0.05 -38%	0.02 -60%	-0.16 N/A	-0.65 -306%	-0.76 -17%	-0.62 +18%	-0.37 +40%	0.2 N/A	0.36 +80%	0.28 -22%	0.43 +54%	0.81 +88%	1.01 +25%	1.18 +17%	1.15 -3%	0.87 -24%	0.68 -22%	0.58 -15%	0.48 -17%	0.37 -23%	0.34 -8%	0.28 -18%	0.24 -14%	0.3 +25%	0.61 +103%	1.03 +69%	1.32 +28%	1.11 -16%	1 -10%	0.63 -37%	0.09 -86%	0.03 -67%	-0.3 N/A	-0.41 -37%	-0.2 +51%	-0.19 +5%	-0.09 +53%	-0.08 +11%	-0.24 -200%	-0.17 +29%	-0.14 +18%	-0.13 +7%	0.02 N/A

Income Statement Balance Sheet Cash Flow Statement

Shanxi Taigang Stainless Steel Co Ltd
SZSE:000825

Income Statement

Earnings Waterfall
Shanxi Taigang Stainless Steel Co Ltd

Income Statement
Shanxi Taigang Stainless Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Taigang Stainless Steel Co Ltd SZSE:000825

Income Statement

Earnings Waterfall Shanxi Taigang Stainless Steel Co Ltd

Income Statement Shanxi Taigang Stainless Steel Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Taigang Stainless Steel Co Ltd
SZSE:000825

Earnings Waterfall
Shanxi Taigang Stainless Steel Co Ltd

Income Statement
Shanxi Taigang Stainless Steel Co Ltd