Xinjiang Zhongtai Chemical Co Ltd
SZSE:002092
Income Statement
Earnings Waterfall
Xinjiang Zhongtai Chemical Co Ltd
Revenue
|
45.1B
CNY
|
Cost of Revenue
|
-41.8B
CNY
|
Gross Profit
|
3.2B
CNY
|
Operating Expenses
|
-3.9B
CNY
|
Operating Income
|
-647.9m
CNY
|
Other Expenses
|
-965.4m
CNY
|
Net Income
|
-1.6B
CNY
|
Income Statement
Xinjiang Zhongtai Chemical Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 744
N/A
|
12 046
+12%
|
11 597
-4%
|
11 629
+0%
|
11 319
-3%
|
11 177
-1%
|
11 421
+2%
|
13 282
+16%
|
14 801
+11%
|
16 471
+11%
|
17 965
+9%
|
18 671
+4%
|
20 265
+9%
|
23 362
+15%
|
26 027
+11%
|
30 524
+17%
|
34 665
+14%
|
41 059
+18%
|
44 606
+9%
|
51 607
+16%
|
59 353
+15%
|
70 223
+18%
|
78 443
+12%
|
83 325
+6%
|
89 553
+7%
|
83 144
-7%
|
80 483
-3%
|
84 234
+5%
|
83 600
-1%
|
84 197
+1%
|
90 571
+8%
|
73 390
-19%
|
61 485
-16%
|
62 893
+2%
|
55 709
-11%
|
61 526
+10%
|
61 787
+0%
|
55 911
-10%
|
51 612
-8%
|
47 004
-9%
|
45 066
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 351)
|
(9 407)
|
(8 909)
|
(8 772)
|
(8 436)
|
(8 141)
|
(8 507)
|
(10 168)
|
(11 465)
|
(12 883)
|
(14 082)
|
(14 458)
|
(15 497)
|
(17 211)
|
(19 321)
|
(23 363)
|
(27 035)
|
(33 747)
|
(37 782)
|
(44 407)
|
(52 115)
|
(62 441)
|
(70 933)
|
(76 438)
|
(83 410)
|
(77 333)
|
(75 585)
|
(80 199)
|
(79 851)
|
(79 392)
|
(84 870)
|
(66 084)
|
(53 325)
|
(54 252)
|
(47 612)
|
(53 386)
|
(54 083)
|
(49 349)
|
(46 228)
|
(43 290)
|
(41 828)
|
|
Gross Profit |
2 392
N/A
|
2 639
+10%
|
2 687
+2%
|
2 856
+6%
|
2 883
+1%
|
3 036
+5%
|
2 915
-4%
|
3 115
+7%
|
3 337
+7%
|
3 588
+8%
|
3 882
+8%
|
4 212
+9%
|
4 767
+13%
|
6 151
+29%
|
6 706
+9%
|
7 161
+7%
|
7 630
+7%
|
7 312
-4%
|
6 824
-7%
|
7 200
+6%
|
7 239
+1%
|
7 782
+8%
|
7 511
-3%
|
6 888
-8%
|
6 144
-11%
|
5 811
-5%
|
4 900
-16%
|
4 037
-18%
|
3 750
-7%
|
4 805
+28%
|
5 701
+19%
|
7 306
+28%
|
8 160
+12%
|
8 641
+6%
|
8 097
-6%
|
8 141
+1%
|
7 704
-5%
|
6 562
-15%
|
5 384
-18%
|
3 714
-31%
|
3 238
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 584)
|
(1 851)
|
(1 819)
|
(1 862)
|
(1 904)
|
(1 954)
|
(2 000)
|
(2 155)
|
(2 267)
|
(2 551)
|
(2 541)
|
(2 633)
|
(2 834)
|
(2 937)
|
(2 865)
|
(2 957)
|
(2 913)
|
(3 467)
|
(3 213)
|
(3 250)
|
(3 322)
|
(3 864)
|
(3 743)
|
(3 661)
|
(3 673)
|
(3 939)
|
(3 468)
|
(3 437)
|
(3 449)
|
(3 498)
|
(3 250)
|
(3 196)
|
(3 317)
|
(3 698)
|
(3 688)
|
(3 989)
|
(4 102)
|
(4 444)
|
(4 098)
|
(4 076)
|
(3 886)
|
|
Selling, General & Administrative |
(1 585)
|
(1 787)
|
(1 796)
|
(1 834)
|
(1 885)
|
(1 898)
|
(2 008)
|
(2 168)
|
(2 267)
|
(2 455)
|
(2 533)
|
(2 604)
|
(2 803)
|
(2 832)
|
(2 749)
|
(2 862)
|
(2 851)
|
(3 462)
|
(3 300)
|
(3 385)
|
(3 440)
|
(3 763)
|
(3 610)
|
(3 480)
|
(3 516)
|
(3 790)
|
(3 482)
|
(3 440)
|
(3 386)
|
(3 458)
|
(3 315)
|
(3 262)
|
(3 413)
|
(3 584)
|
(3 531)
|
(3 833)
|
(3 761)
|
(3 851)
|
(3 613)
|
(3 513)
|
(3 418)
|
|
Research & Development |
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(12)
|
(35)
|
(35)
|
(44)
|
(43)
|
(59)
|
(53)
|
(45)
|
(41)
|
(26)
|
(29)
|
(42)
|
(58)
|
(77)
|
(96)
|
(103)
|
(268)
|
(444)
|
(441)
|
(512)
|
(428)
|
|
Depreciation & Amortization |
0
|
(37)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
|
Other Operating Expenses |
2
|
(26)
|
(23)
|
(28)
|
(20)
|
(23)
|
7
|
12
|
(2)
|
(30)
|
(8)
|
(29)
|
(30)
|
(35)
|
(117)
|
(96)
|
(62)
|
74
|
87
|
136
|
130
|
6
|
(97)
|
(137)
|
(114)
|
(8)
|
66
|
48
|
(23)
|
74
|
92
|
107
|
153
|
57
|
(62)
|
(53)
|
(73)
|
(9)
|
(44)
|
(51)
|
(40)
|
|
Operating Income |
810
N/A
|
788
-3%
|
870
+10%
|
995
+14%
|
979
-2%
|
1 082
+11%
|
914
-16%
|
959
+5%
|
1 069
+11%
|
1 037
-3%
|
1 343
+30%
|
1 581
+18%
|
1 935
+22%
|
3 214
+66%
|
3 840
+19%
|
4 203
+9%
|
4 717
+12%
|
3 845
-18%
|
3 613
-6%
|
3 952
+9%
|
3 917
-1%
|
3 918
+0%
|
3 767
-4%
|
3 226
-14%
|
2 471
-23%
|
1 871
-24%
|
1 431
-24%
|
600
-58%
|
300
-50%
|
1 307
+336%
|
2 451
+88%
|
4 110
+68%
|
4 843
+18%
|
4 943
+2%
|
4 408
-11%
|
4 151
-6%
|
3 602
-13%
|
2 118
-41%
|
1 286
-39%
|
(362)
N/A
|
(648)
-79%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(591)
|
(685)
|
(736)
|
(713)
|
(695)
|
(717)
|
(799)
|
(871)
|
(974)
|
(1 037)
|
(1 130)
|
(1 220)
|
(1 222)
|
(1 195)
|
(1 164)
|
(1 059)
|
(995)
|
(854)
|
(946)
|
(969)
|
(999)
|
(904)
|
(1 027)
|
(1 121)
|
(1 230)
|
(1 423)
|
(1 127)
|
(1 113)
|
(1 170)
|
(1 163)
|
(1 353)
|
(1 230)
|
(937)
|
(1 129)
|
(1 170)
|
(1 104)
|
(1 228)
|
(725)
|
(905)
|
(1 232)
|
(1 282)
|
|
Non-Reccuring Items |
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
0
|
2
|
2
|
(1)
|
3
|
7
|
7
|
17
|
8
|
2
|
2
|
2
|
0
|
18
|
18
|
51
|
15
|
(2)
|
(1)
|
(181)
|
6
|
13
|
11
|
9
|
8
|
2
|
5
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
1
|
1
|
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
|
0
|
|
Total Other Income |
53
|
57
|
47
|
47
|
43
|
38
|
78
|
185
|
225
|
301
|
315
|
266
|
313
|
337
|
284
|
205
|
51
|
(60)
|
(68)
|
(64)
|
(5)
|
(26)
|
(24)
|
(25)
|
(21)
|
3
|
(7)
|
(6)
|
(5)
|
(23)
|
(16)
|
(23)
|
7
|
14
|
15
|
12
|
(22)
|
(70)
|
(72)
|
(70)
|
(74)
|
|
Pre-Tax Income |
272
N/A
|
155
-43%
|
183
+18%
|
331
+81%
|
329
-1%
|
401
+22%
|
192
-52%
|
273
+42%
|
320
+17%
|
303
-5%
|
529
+75%
|
627
+19%
|
1 025
+63%
|
2 259
+120%
|
2 959
+31%
|
3 350
+13%
|
3 775
+13%
|
2 930
-22%
|
2 602
-11%
|
2 926
+12%
|
2 921
0%
|
3 005
+3%
|
2 725
-9%
|
2 084
-24%
|
1 223
-41%
|
454
-63%
|
298
-34%
|
(502)
N/A
|
(858)
-71%
|
172
N/A
|
1 096
+537%
|
2 855
+161%
|
3 912
+37%
|
3 646
-7%
|
3 260
-11%
|
3 072
-6%
|
2 363
-23%
|
1 332
-44%
|
318
-76%
|
(1 661)
N/A
|
(1 999)
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(39)
|
(45)
|
(66)
|
(77)
|
(64)
|
(58)
|
(66)
|
(68)
|
(71)
|
(92)
|
(92)
|
(150)
|
(323)
|
(410)
|
(494)
|
(557)
|
(477)
|
(430)
|
(471)
|
(461)
|
(444)
|
(414)
|
(440)
|
(369)
|
(223)
|
(242)
|
(47)
|
(13)
|
(215)
|
(295)
|
(482)
|
(520)
|
(573)
|
(495)
|
(446)
|
(454)
|
(236)
|
(191)
|
(75)
|
(31)
|
|
Income from Continuing Operations |
237
|
116
|
137
|
265
|
252
|
337
|
136
|
207
|
252
|
232
|
436
|
535
|
874
|
1 936
|
2 548
|
2 855
|
3 218
|
2 453
|
2 172
|
2 455
|
2 460
|
2 561
|
2 311
|
1 643
|
853
|
231
|
55
|
(548)
|
(870)
|
(43)
|
802
|
2 373
|
3 392
|
3 073
|
2 764
|
2 626
|
1 909
|
1 096
|
126
|
(1 737)
|
(2 030)
|
|
Income to Minority Interest |
1
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(3)
|
(31)
|
(106)
|
(202)
|
(246)
|
(255)
|
(196)
|
(93)
|
(63)
|
(40)
|
(42)
|
(51)
|
(42)
|
(54)
|
(92)
|
(133)
|
(120)
|
(85)
|
(3)
|
152
|
167
|
266
|
388
|
189
|
63
|
(179)
|
(327)
|
(325)
|
(297)
|
(466)
|
(470)
|
(382)
|
(177)
|
354
|
417
|
|
Net Income (Common) |
238
N/A
|
114
-52%
|
136
+19%
|
262
+93%
|
249
-5%
|
332
+33%
|
132
-60%
|
176
+33%
|
146
-17%
|
30
-79%
|
189
+530%
|
279
+48%
|
678
+143%
|
1 843
+172%
|
2 487
+35%
|
2 817
+13%
|
3 177
+13%
|
2 402
-24%
|
2 130
-11%
|
2 401
+13%
|
2 368
-1%
|
2 428
+3%
|
2 191
-10%
|
1 559
-29%
|
851
-45%
|
383
-55%
|
224
-42%
|
(282)
N/A
|
(482)
-71%
|
146
N/A
|
864
+492%
|
2 194
+154%
|
3 066
+40%
|
2 748
-10%
|
2 467
-10%
|
2 160
-12%
|
1 438
-33%
|
714
-50%
|
(50)
N/A
|
(1 383)
-2 655%
|
(1 613)
-17%
|
|
EPS (Diluted) |
0.2
N/A
|
0.09
-55%
|
0.1
+11%
|
0.2
+100%
|
0.18
-10%
|
0.24
+33%
|
0.09
-63%
|
0.12
+33%
|
0.1
-17%
|
0.02
-80%
|
0.14
+600%
|
0.18
+29%
|
0.31
+72%
|
0.95
+206%
|
1.15
+21%
|
1.31
+14%
|
1.47
+12%
|
1.12
-24%
|
0.99
-12%
|
1.12
+13%
|
1.11
-1%
|
1.13
+2%
|
1.02
-10%
|
0.73
-28%
|
0.4
-45%
|
0.18
-55%
|
0.11
-39%
|
-0.13
N/A
|
-0.23
-77%
|
0.07
N/A
|
0.4
+471%
|
1.02
+155%
|
1.26
+24%
|
1.07
-15%
|
0.95
-11%
|
0.82
-14%
|
0.55
-33%
|
0.28
-49%
|
-0.02
N/A
|
-0.53
-2 550%
|
-0.62
-17%
|