Watchlist Manager

Watchlist

Price: 6.36 CNY -1.24% Market Closed

Market Cap: ¥36.1B

	Shanxi Coking Coal Energy Group Co Ltd SZSE:000983	CN

Income Statement

Currency: CNY

	Jun-2003	Sep-2003	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	0	0	38	0	0	0	23	0	0	0	46	0	0	0	125	0	0	0	129	0	0	0	136	0	0	0	146	0	0	0	263	0	0	0	549	0	0	0	835	0	0	0	996	0	0	0	1 086	0	0	0	1 120	0	0	0	1 009	0	0	237	928	0	0	451	920	721	938	956	832	839	807	756	730	695	684	677	919	884	921	882	1 205	1 287	1 186	1 227	946	901	872	745	766	860	0	0
Revenue	2 332 N/A	2 637 +13%	2 848 +8%	3 003 +5%	3 304 +10%	3 410 +3%	3 760 +10%	4 246 +13%	4 646 +9%	5 083 +9%	5 617 +11%	5 774 +3%	6 277 +9%	6 589 +5%	6 977 +6%	7 246 +4%	7 428 +3%	7 703 +4%	7 803 +1%	8 428 +8%	9 403 +12%	11 753 +25%	13 255 +13%	13 932 +5%	13 735 -1%	12 565 -9%	12 337 -2%	12 767 +3%	15 598 +22%	18 987 +22%	16 942 -11%	21 010 +24%	22 986 +9%	24 212 +5%	30 372 +25%	30 944 +2%	30 978 +0%	30 727 -1%	31 229 +2%	30 836 -1%	30 819 0%	30 165 -2%	29 500 -2%	28 156 -5%	26 478 -6%	25 503 -4%	24 391 -4%	22 555 -8%	21 418 -5%	20 267 -5%	18 658 -8%	18 409 -1%	17 962 -2%	17 565 -2%	19 611 +12%	22 284 +14%	24 661 +11%	27 683 +12%	28 655 +4%	29 041 +1%	30 277 +4%	30 993 +2%	32 271 +4%	33 481 +4%	33 947 +1%	33 559 -1%	36 008 +7%	35 250 -2%	34 016 -4%	33 898 0%	33 757 0%	36 053 +7%	38 833 +8%	41 689 +7%	45 285 +9%	49 304 +9%	53 771 +9%	56 772 +6%	65 183 +15%	66 658 +2%	65 031 -2%	64 701 -1%	55 523 -14%	51 322 -8%	49 533 -3%	47 919 -3%	45 290 -5%	43 764 -3%	41 774 -5%	39 373 -6%
Gross Profit
Cost of Revenue	(1 504)	(1 796)	(1 878)	(2 020)	(2 163)	(2 079)	(2 376)	(2 615)	(2 824)	(3 119)	(3 490)	(3 633)	(3 982)	(4 134)	(4 369)	(4 465)	(4 541)	(4 771)	(4 457)	(4 962)	(5 537)	(6 194)	(7 247)	(7 688)	(7 537)	(7 471)	(7 233)	(7 429)	(9 456)	(12 181)	(9 860)	(12 975)	(14 494)	(15 719)	(21 534)	(22 069)	(22 242)	(21 917)	(22 493)	(22 694)	(22 828)	(22 556)	(21 378)	(20 877)	(19 657)	(19 035)	(17 956)	(16 673)	(15 933)	(14 996)	(13 196)	(13 180)	(12 936)	(12 436)	(13 996)	(15 664)	(17 047)	(19 190)	(20 056)	(21 010)	(22 032)	(22 636)	(23 095)	(24 463)	(24 484)	(24 047)	(25 406)	(25 056)	(24 551)	(24 287)	(26 051)	(28 228)	(30 571)	(32 988)	(33 576)	(35 666)	(37 002)	(38 085)	(40 407)	(41 910)	(41 194)	(41 727)	(36 980)	(36 125)	(35 980)	(35 134)	(33 399)	(32 602)	(31 542)	(29 984)
Gross Profit	829 N/A	842 +2%	970 +15%	981 +1%	1 139 +16%	1 329 +17%	1 384 +4%	1 631 +18%	1 822 +12%	1 963 +8%	2 127 +8%	2 140 +1%	2 294 +7%	2 455 +7%	2 609 +6%	2 780 +7%	2 886 +4%	2 931 +2%	3 346 +14%	3 467 +4%	3 866 +12%	5 559 +44%	6 008 +8%	6 243 +4%	6 198 -1%	5 094 -18%	5 104 +0%	5 337 +5%	6 141 +15%	6 805 +11%	7 082 +4%	8 034 +13%	8 490 +6%	8 491 +0%	8 839 +4%	8 874 +0%	8 736 -2%	8 810 +1%	8 736 -1%	8 143 -7%	7 992 -2%	7 610 -5%	8 122 +7%	7 279 -10%	6 821 -6%	6 468 -5%	6 434 -1%	5 884 -9%	5 487 -7%	5 273 -4%	5 462 +4%	5 229 -4%	5 026 -4%	5 129 +2%	5 615 +9%	6 618 +18%	7 612 +15%	8 492 +12%	8 599 +1%	8 033 -7%	8 248 +3%	8 360 +1%	9 176 +10%	9 021 -2%	9 465 +5%	9 512 +0%	10 601 +11%	10 193 -4%	9 464 -7%	9 611 +2%	7 706 -20%	7 825 +2%	8 262 +6%	8 700 +5%	11 709 +35%	13 638 +16%	16 769 +23%	18 687 +11%	24 777 +33%	24 748 0%	23 837 -4%	22 974 -4%	18 543 -19%	15 198 -18%	13 553 -11%	12 786 -6%	11 892 -7%	11 162 -6%	10 231 -8%	9 389 -8%
Operating Income
Operating Expenses	(472)	(487)	(520)	(477)	(499)	(492)	(473)	(523)	(566)	(607)	(691)	(738)	(805)	(937)	(1 073)	(1 101)	(1 179)	(1 251)	(1 385)	(1 410)	(1 429)	(1 501)	(1 866)	(1 891)	(1 955)	(2 001)	(1 875)	(1 929)	(2 173)	(2 318)	(2 916)	(3 517)	(3 904)	(4 160)	(4 296)	(4 256)	(4 377)	(4 897)	(5 286)	(5 270)	(5 455)	(5 386)	(5 657)	(5 285)	(5 204)	(5 002)	(5 019)	(4 658)	(4 233)	(3 803)	(4 118)	(3 950)	(3 820)	(4 021)	(3 913)	(4 256)	(4 742)	(5 069)	(4 902)	(4 485)	(4 472)	(4 448)	(5 037)	(4 940)	(5 330)	(5 455)	(5 761)	(5 675)	(5 142)	(5 347)	(3 743)	(3 333)	(3 078)	(2 385)	(3 861)	(3 575)	(3 450)	(3 717)	(5 777)	(5 468)	(5 837)	(6 300)	(6 267)	(5 716)	(5 795)	(5 729)	(5 815)	(5 246)	(5 193)	(4 818)
Selling, General & Administrative	(500)	(503)	(532)	(485)	(504)	(509)	(492)	(542)	(587)	(633)	(714)	(755)	(821)	(945)	(1 066)	(1 093)	(1 152)	(1 224)	(1 376)	(1 402)	(1 425)	(1 498)	(1 858)	(1 884)	(1 954)	(1 998)	(1 868)	(1 923)	(2 153)	(2 299)	(2 899)	(3 501)	(3 899)	(4 155)	(4 263)	(4 224)	(4 343)	(4 862)	(4 892)	(5 293)	(5 474)	(5 406)	(5 277)	(5 275)	(5 192)	(4 990)	(4 672)	(4 611)	(4 189)	(3 759)	(3 829)	(3 863)	(3 724)	(3 926)	(3 626)	(4 055)	(4 529)	(4 855)	(4 569)	(3 934)	(3 954)	(3 933)	(4 698)	(4 571)	(4 850)	(4 874)	(5 157)	(4 959)	(4 452)	(4 780)	(3 048)	(2 787)	(2 476)	(1 586)	(3 047)	(2 845)	(2 816)	(3 048)	(4 394)	(4 136)	(4 405)	(4 662)	(4 777)	(4 575)	(4 673)	(4 686)	(4 600)	(4 402)	(4 446)	(4 126)
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	(296)	0	0	0	(265)	0	0	0	(241)	0	0	0	(160)	0	0	0	(146)	0	0	0	(215)	0	0	(296)	(256)	(170)	(281)	(300)	(329)	(314)	(308)	(297)	(383)	(399)	(439)	(527)	(590)	(636)	(738)	(775)	(1 205)	(1 257)	(1 357)	(1 560)	(1 260)	(1 245)	(1 231)	(1 179)	(1 044)	(1 021)	(943)	(911)
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	(91)	0	0	0	(113)	0	0	0	(101)	0	0	0	(105)	0	0	0	(123)	0	0	0	(150)	0	0	0	(166)	0	0	0	(152)	0	0	0	(135)	0	0	0	(196)	0	0	0	(271)	0	0	0	(306)	0	0	0	(337)	0	0	0
Other Operating Expenses	28	16	12	10	6	18	19	19	21	26	22	17	17	9	(8)	(8)	(27)	(27)	(9)	(8)	(5)	(3)	(9)	(7)	(2)	(3)	(6)	(6)	(19)	(19)	(17)	(16)	(3)	(5)	(33)	(32)	(33)	(33)	(6)	23	20	20	(2)	(10)	(13)	(12)	(4)	(47)	(43)	(44)	(22)	(87)	(96)	(95)	(19)	(201)	(212)	(214)	32	(551)	(518)	(218)	82	(200)	(200)	(282)	(122)	(402)	(382)	(271)	(178)	(147)	(164)	(273)	(28)	(93)	105	107	93	(77)	(76)	(78)	77	105	109	137	165	177	197	219
Operating Income	357 N/A	355 -1%	450 +27%	506 +12%	642 +27%	838 +31%	911 +9%	1 106 +21%	1 254 +13%	1 355 +8%	1 436 +6%	1 402 -2%	1 489 +6%	1 518 +2%	1 535 +1%	1 679 +9%	1 708 +2%	1 681 -2%	1 961 +17%	2 057 +5%	2 436 +18%	4 056 +67%	4 142 +2%	4 351 +5%	4 242 -3%	3 094 -27%	3 229 +4%	3 409 +6%	3 969 +16%	4 487 +13%	4 166 -7%	4 518 +8%	4 588 +2%	4 333 -6%	4 543 +5%	4 620 +2%	4 360 -6%	3 914 -10%	3 450 -12%	2 872 -17%	2 536 -12%	2 223 -12%	2 465 +11%	1 993 -19%	1 616 -19%	1 465 -9%	1 416 -3%	1 225 -13%	1 253 +2%	1 469 +17%	1 345 -8%	1 279 -5%	1 206 -6%	1 108 -8%	1 702 +54%	2 364 +39%	2 872 +21%	3 425 +19%	3 698 +8%	3 547 -4%	3 775 +6%	3 910 +4%	4 139 +6%	4 080 -1%	4 134 +1%	4 057 -2%	4 840 +19%	4 518 -7%	4 322 -4%	4 264 -1%	3 962 -7%	4 491 +13%	5 183 +15%	6 314 +22%	7 848 +24%	10 063 +28%	13 319 +32%	14 970 +12%	18 999 +27%	19 279 +1%	17 999 -7%	16 674 -7%	12 275 -26%	9 482 -23%	7 758 -18%	7 057 -9%	6 076 -14%	5 916 -3%	5 039 -15%	4 571 -9%
Pre-Tax Income
Interest Income Expense	(11)	(8)	(10)	(7)	(16)	(12)	(1)	2	1	4	(8)	(38)	(70)	(90)	(99)	(107)	(101)	(119)	(100)	(96)	(94)	(86)	(148)	(146)	(141)	(137)	(233)	(260)	(347)	(413)	(333)	(383)	(406)	(466)	(409)	(459)	(498)	(558)	(672)	(769)	(841)	(837)	(843)	(862)	(879)	(916)	(974)	(978)	(962)	(978)	(1 059)	(1 052)	(1 059)	(1 003)	(868)	(927)	(873)	(905)	(803)	(739)	(698)	(613)	(688)	(726)	(724)	(757)	(726)	(911)	(913)	(905)	(542)	(767)	(757)	(803)	(447)	(545)	(465)	(255)	(723)	(771)	(821)	(1 014)	(433)	(485)	(411)	(260)	(323)	(418)	(571)	(748)
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	12	0	0	0	(75)	0	0	0	(150)	0	0	0	(200)	0	0	0	(436)	0	0	0	(292)	0	6	6	(210)	0	(201)	(201)	(161)	0	1	3	(87)	0	6	4	(71)	0	5	12
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	0	0	(9)	0	0	0	(1)	0	0	0	(12)	0	0	0	0	0	0	0	(17)	0	0	0	12	0	0	0	9	0	0	0	(2)	0	0	0	(144)	0	0	0	(73)	0	0	0	(16)	0	0	0	(23)	0	0	0	(33)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	1	1	(5)	(7)	(6)	(13)	(8)	(8)	(11)	(4)	(5)	4	5	4	(3)	(4)	(7)	(7)	(12)	(13)	(11)	(15)	(7)	16	14	17	78	49	53	47	16	(5)	(14)	(2)	(7)	(3)	8	(5)	48	39	42	54	48	63	58	61	15	13	14	(3)	16	29	23	52	88	(41)	2	32	11	(58)	(105)	(158)	(4)	(20)	(19)	(13)	(20)	(33)	(33)	(34)	14	(29)	(7)	9	(163)	(154)	(181)	(208)	(111)	(41)	(54)	(55)	(109)	(78)	(28)	(22)	(20)	(117)	(129)	(149)
Pre-Tax Income	346 N/A	347 +0%	435 +25%	492 +13%	620 +26%	814 +31%	902 +11%	1 100 +22%	1 245 +13%	1 356 +9%	1 423 +5%	1 368 -4%	1 424 +4%	1 432 +1%	1 433 +0%	1 568 +9%	1 599 +2%	1 554 -3%	1 849 +19%	1 947 +5%	2 331 +20%	3 956 +70%	3 977 +1%	4 222 +6%	4 116 -3%	2 974 -28%	3 073 +3%	3 199 +4%	3 676 +15%	4 123 +12%	3 837 -7%	4 131 +8%	4 170 +1%	3 866 -7%	4 127 +7%	4 159 +1%	3 870 -7%	3 352 -13%	2 809 -16%	2 143 -24%	1 738 -19%	1 441 -17%	1 682 +17%	1 195 -29%	796 -33%	610 -23%	467 -23%	259 -45%	304 +17%	486 +60%	311 -36%	255 -18%	168 -34%	156 -7%	703 +351%	1 395 +98%	2 002 +44%	2 553 +28%	2 683 +5%	2 751 +3%	2 972 +8%	3 139 +6%	3 230 +3%	3 333 +3%	3 391 +2%	3 287 -3%	3 636 +11%	3 575 -2%	3 376 -6%	3 325 -2%	3 109 -6%	3 695 +19%	4 425 +20%	5 525 +25%	7 029 +27%	9 364 +33%	12 473 +33%	14 306 +15%	18 004 +26%	18 467 +3%	17 126 -7%	15 608 -9%	11 647 -25%	8 918 -23%	7 325 -18%	6 779 -7%	5 662 -16%	5 381 -5%	4 344 -19%	3 687 -15%
Net Income
Tax Provision	(110)	(98)	(136)	(146)	(173)	(249)	(269)	(343)	(406)	(450)	(455)	(381)	(426)	(417)	(423)	(524)	(501)	(496)	(512)	(503)	(612)	(992)	(992)	(1 110)	(1 028)	(724)	(777)	(799)	(955)	(1 090)	(1 043)	(1 131)	(1 153)	(1 082)	(1 121)	(1 131)	(1 052)	(955)	(813)	(635)	(494)	(370)	(408)	(266)	(164)	(116)	(117)	(83)	(103)	(140)	(100)	(83)	(70)	(90)	(252)	(469)	(636)	(794)	(845)	(853)	(913)	(1 089)	(1 081)	(1 084)	(1 068)	(963)	(1 090)	(1 058)	(1 000)	(879)	(908)	(1 057)	(1 263)	(1 527)	(2 376)	(3 015)	(3 703)	(4 104)	(4 770)	(4 858)	(4 657)	(4 456)	(3 215)	(2 482)	(2 000)	(1 773)	(1 572)	(1 527)	(1 348)	(1 236)
Income from Continuing Operations	237	251	300	346	448	564	632	756	837	904	967	986	997	1 015	1 010	1 044	1 098	1 059	1 337	1 445	1 720	2 964	2 985	3 112	3 088	2 250	2 296	2 399	2 720	3 032	2 794	3 000	3 017	2 784	3 005	3 028	2 818	2 396	1 995	1 507	1 243	1 071	1 274	928	631	493	350	177	202	348	211	173	99	66	451	926	1 366	1 759	1 838	1 898	2 059	2 050	2 149	2 249	2 323	2 324	2 546	2 518	2 377	2 447	2 202	2 638	3 162	3 998	4 652	6 350	8 769	10 202	13 234	13 609	12 469	11 152	8 431	6 436	5 325	5 007	4 090	3 854	2 995	2 451
Income to Minority Interest	0	0	0	0	0	0	0	0	0	3	8	0	(1)	(17)	(45)	(56)	(56)	(47)	(50)	(32)	(25)	(54)	(26)	(53)	(59)	(35)	(66)	(46)	(88)	(155)	(149)	(207)	(213)	(206)	(190)	(207)	(209)	(168)	(185)	(172)	(196)	(216)	(218)	(176)	(95)	(56)	(77)	(56)	(99)	(114)	(70)	(69)	(53)	(26)	(17)	(76)	(123)	(154)	(269)	(280)	(292)	(332)	(347)	(367)	(369)	(239)	(430)	(387)	(370)	(460)	(246)	(306)	(345)	(469)	(487)	(637)	(854)	(914)	(2 512)	(2 874)	(2 924)	(3 088)	(1 660)	(1 184)	(1 104)	(1 028)	(982)	(1 015)	(840)	(755)
Net Income (Common)	237 N/A	251 +6%	300 +20%	346 +15%	448 +29%	564 +26%	632 +12%	756 +20%	837 +11%	907 +8%	975 +7%	986 +1%	996 +1%	998 +0%	964 -3%	988 +2%	1 043 +6%	1 012 -3%	1 286 +27%	1 414 +10%	1 695 +20%	2 911 +72%	2 959 +2%	3 058 +3%	3 027 -1%	2 213 -27%	2 230 +1%	2 352 +5%	2 632 +12%	2 877 +9%	2 644 -8%	2 793 +6%	2 804 +0%	2 577 -8%	2 815 +9%	2 820 +0%	2 607 -8%	2 228 -15%	1 810 -19%	1 335 -26%	1 048 -21%	854 -19%	1 056 +24%	750 -29%	534 -29%	437 -18%	273 -38%	122 -55%	104 -15%	234 +125%	141 -40%	106 -25%	49 -54%	43 -12%	434 +909%	851 +96%	1 242 +46%	1 604 +29%	1 569 -2%	1 617 +3%	1 767 +9%	1 718 -3%	1 802 +5%	1 883 +4%	1 955 +4%	2 086 +7%	2 116 +1%	2 131 +1%	2 007 -6%	1 986 -1%	1 956 -2%	2 332 +19%	2 816 +21%	3 530 +25%	4 166 +18%	5 712 +37%	7 916 +39%	9 288 +17%	10 722 +15%	10 735 +0%	9 545 -11%	8 063 -16%	6 771 -16%	5 252 -22%	4 221 -20%	3 979 -6%	3 108 -22%	2 839 -9%	2 156 -24%	1 696 -21%
EPS (Diluted)	0.06 N/A	0.07 +17%	0.07 N/A	0.09 +29%	0.11 +22%	0.13 +18%	0.15 +15%	0.18 +20%	0.2 +11%	0.22 +10%	0.24 +9%	0.24 N/A	0.24 N/A	0.24 N/A	0.24 N/A	0.24 N/A	0.26 +8%	0.25 -4%	0.31 +24%	0.35 +13%	0.41 +17%	0.71 +73%	0.72 +1%	0.74 +3%	0.74 N/A	0.54 -27%	0.54 N/A	0.57 +6%	0.64 +12%	0.7 +9%	0.65 -7%	0.69 +6%	0.69 N/A	0.64 -7%	0.69 +8%	0.7 +1%	0.65 -7%	0.55 -15%	0.44 -20%	0.32 -27%	0.25 -22%	0.21 -16%	0.26 +24%	0.19 -27%	0.13 -32%	0.1 -23%	0.07 -30%	0.02 -71%	0.02 N/A	0.05 +150%	0.03 -40%	0.02 -33%	0 N/A	0 N/A	0.11 N/A	0.2 +82%	0.3 +50%	0.39 +30%	0.38 -3%	0.4 +5%	0.44 +10%	0.43 -2%	0.44 +2%	0.47 +7%	0.48 +2%	0.51 +6%	0.52 +2%	0.52 N/A	0.49 -6%	0.49 N/A	0.48 -2%	0.57 +19%	0.69 +21%	0.86 +25%	1.02 +19%	1.39 +36%	1.93 +39%	2.27 +18%	2.62 +15%	2.06 -21%	1.72 -17%	1.27 -26%	1.19 -6%	0.92 -23%	0.72 -22%	0.7 -3%	0.55 -21%	0.5 -9%	0.38 -24%	0.3 -21%

Income Statement Balance Sheet Cash Flow Statement

Shanxi Coking Coal Energy Group Co Ltd
SZSE:000983

Income Statement

Earnings Waterfall
Shanxi Coking Coal Energy Group Co Ltd

Income Statement
Shanxi Coking Coal Energy Group Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Coking Coal Energy Group Co Ltd SZSE:000983

Income Statement

Earnings Waterfall Shanxi Coking Coal Energy Group Co Ltd

Income Statement Shanxi Coking Coal Energy Group Co Ltd

See Also

Company

Help

Tools

Stocks

Shanxi Coking Coal Energy Group Co Ltd
SZSE:000983

Earnings Waterfall
Shanxi Coking Coal Energy Group Co Ltd

Income Statement
Shanxi Coking Coal Energy Group Co Ltd